XML 77 R64.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidating Financial Information of Guarantors and Issuers Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 25, 2018
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Condensed Financial Statements, Captions [Line Items]        
Net revenues   $ 1,348,530 $ 1,321,967 $ 1,288,721
Costs and expenses:        
Cost of food, merchandise and games revenues   114,733 110,811 106,608
Operating expenses   584,350 558,102 538,881
Selling, general and administrative   193,333 193,770 181,830
Depreciation and amortization   155,529 153,222 131,876
Loss on impairment / retirement of fixed assets, net   10,178 12,728 12,587
Gain on sale of investment   (112) (1,877) 0
Total costs and expenses   1,058,011 1,026,756 971,782
Operating income   290,519 295,211 316,939
Interest expense (income), net   84,172 84,748 83,686
Net effect of swaps   7,442 (45) (1,197)
Loss on early debt extinguishment $ 1,100 1,073 23,121 0
(Gain) loss on foreign currency   36,254 (29,086) (14,656)
Other (income) expense   182 (115) 0
(Income) loss from investment in affiliates   0 0 0
Income before taxes   161,396 216,588 249,106
Provision for taxes   34,743 1,112 71,418
Net income   126,653 215,476 177,688
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   17,240 (14,849) (3,700)
Cash flow hedging derivative activity   8,366 7,975 3,350
Net other comprehensive income (loss)   25,606 (6,874) (350)
Total comprehensive income   152,259 208,602 177,338
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   103,687 104,080 144,042
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Operating expenses   0 0 0
Selling, general and administrative   2,301 3,007 3,029
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   0 0  
Total costs and expenses   2,301 3,007 3,029
Operating income   101,386 101,073 141,013
Interest expense (income), net   23,339 23,739 32,643
Net effect of swaps   1,228 (150) (473)
Loss on early debt extinguishment   0 11,773  
(Gain) loss on foreign currency   0 0 0
Other (income) expense   250 250 250
(Income) loss from investment in affiliates   (61,484) (160,925) (80,295)
Income before taxes   138,053 226,386 188,888
Provision for taxes   11,400 10,910 11,200
Net income   126,653 215,476 177,688
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   17,240 (14,849) (3,700)
Cash flow hedging derivative activity   8,366 7,975 3,350
Net other comprehensive income (loss)   25,606 (6,874) (350)
Total comprehensive income   152,259 208,602 177,338
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   1,268,200 1,239,067 1,234,075
Costs and expenses:        
Cost of food, merchandise and games revenues   103,892 99,328 96,740
Operating expenses   692,731 666,063 720,390
Selling, general and administrative   112,864 112,394 100,228
Depreciation and amortization   140,223 137,535 117,025
Loss on impairment / retirement of fixed assets, net   9,957 12,072 12,428
Gain on sale of investment   0 0  
Total costs and expenses   1,059,667 1,027,392 1,046,811
Operating income   208,533 211,675 187,264
Interest expense (income), net   18,514 17,333 1,526
Net effect of swaps   0 0 0
Loss on early debt extinguishment   886 2,955  
(Gain) loss on foreign currency   0 0 4
Other (income) expense   74,307 69,756 79,482
(Income) loss from investment in affiliates   2,517 (84,398) (27,628)
Income before taxes   112,309 206,029 133,880
Provision for taxes   25,735 (8,724) 40,201
Net income   86,574 214,753 93,679
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   0 0 0
Cash flow hedging derivative activity   0 0 0
Net other comprehensive income (loss)   0 0 0
Total comprehensive income   86,574 214,753 93,679
June 2014 Notes [Member] | Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   (484,641) (466,605) (528,303)
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Operating expenses   (484,641) (466,605) (528,303)
Selling, general and administrative   0 0 0
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   0 0  
Total costs and expenses   (484,641) (466,605) (528,303)
Operating income   0 0 0
Interest expense (income), net   0 0 0
Net effect of swaps   0 0 0
Loss on early debt extinguishment   0 0  
(Gain) loss on foreign currency   0 0 0
Other (income) expense   0 0 0
(Income) loss from investment in affiliates   145,540 460,078 201,600
Income before taxes   (145,540) (460,078) (201,600)
Provision for taxes   0 0 0
Net income   (145,540) (460,078) (201,600)
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   (17,240) 14,849 3,700
Cash flow hedging derivative activity   (2,813) (2,422) (1,060)
Net other comprehensive income (loss)   (20,053) 12,427 2,640
Total comprehensive income   (165,593) (447,651) (198,960)
April 2017 notes | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   103,687 104,080 144,042
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Operating expenses   0 0 0
Selling, general and administrative   2,301 3,007 3,029
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   0 0  
Total costs and expenses   2,301 3,007 3,029
Operating income   101,386 101,073 141,013
Interest expense (income), net   23,339 23,739 32,643
Net effect of swaps   1,228 (150) (473)
Loss on early debt extinguishment   0 11,773  
(Gain) loss on foreign currency   0 0 0
Other (income) expense   250 250 250
(Income) loss from investment in affiliates   (61,484) (160,925) (80,295)
Income before taxes   138,053 226,386 188,888
Provision for taxes   11,400 10,910 11,200
Net income   126,653 215,476 177,688
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   17,240 (14,849) (3,700)
Cash flow hedging derivative activity   8,366 7,975 3,350
Net other comprehensive income (loss)   25,606 (6,874) (350)
Total comprehensive income   152,259 208,602 177,338
April 2017 notes | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   382,569 395,745 378,556
Costs and expenses:        
Cost of food, merchandise and games revenues   18,194 18,386 17,756
Operating expenses   42,860 44,130 49,393
Selling, general and administrative   19,130 19,867 15,058
Depreciation and amortization   140,223 137,535 117,025
Loss on impairment / retirement of fixed assets, net   7,697 8,970 9,742
Gain on sale of investment   0 0  
Total costs and expenses   228,104 228,888 208,974
Operating income   154,465 166,857 169,582
Interest expense (income), net   (33,129) (22,435) (14,169)
Net effect of swaps   0 0 0
Loss on early debt extinguishment   0 0  
(Gain) loss on foreign currency   0 0 0
Other (income) expense   74,307 69,756 79,482
(Income) loss from investment in affiliates   2,517 (84,398) (27,628)
Income before taxes   110,770 203,934 131,897
Provision for taxes   24,196 (10,819) 38,218
Net income   86,574 214,753 93,679
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   0 0 0
Cash flow hedging derivative activity   0 0 0
Net other comprehensive income (loss)   0 0 0
Total comprehensive income   86,574 214,753 93,679
April 2017 notes | Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   (594,360) (583,391) (635,147)
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Operating expenses   (594,360) (583,391) (635,147)
Selling, general and administrative   0 0 0
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   0 0  
Total costs and expenses   (594,360) (583,391) (635,147)
Operating income   0 0 0
Interest expense (income), net   0 0 0
Net effect of swaps   0 0 0
Loss on early debt extinguishment   0 0  
(Gain) loss on foreign currency   0 0 0
Other (income) expense   0 0 0
(Income) loss from investment in affiliates   145,540 460,078 201,600
Income before taxes   (145,540) (460,078) (201,600)
Provision for taxes   0 0 0
Net income   (145,540) (460,078) (201,600)
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   (17,240) 14,849 3,700
Cash flow hedging derivative activity   (2,813) (2,422) (1,060)
Net other comprehensive income (loss)   (20,053) 12,427 2,640
Total comprehensive income   (165,593) (447,651) (198,960)
Co-Issuer Subsidiary (Magnum) [Member] | June 2014 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   336,778 317,496 320,945
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Operating expenses   328,709 313,654 303,974
Selling, general and administrative   67,582 67,872 68,422
Depreciation and amortization   33 33 35
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   (112) (1,877)  
Total costs and expenses   396,212 379,682 372,431
Operating income   (59,434) (62,186) (51,486)
Interest expense (income), net   18,331 18,837 24,114
Net effect of swaps   6,214 105 (724)
Loss on early debt extinguishment   187 8,188  
(Gain) loss on foreign currency   51 (25) 0
Other (income) expense   (78,571) (73,581) (83,657)
(Income) loss from investment in affiliates   (62,244) (176,698) (73,132)
Income before taxes   56,598 160,988 81,913
Provision for taxes   (4,886) 60 1,621
Net income   61,484 160,928 80,292
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   0 0 0
Cash flow hedging derivative activity   2,813 2,422 1,060
Net other comprehensive income (loss)   2,813 2,422 1,060
Total comprehensive income   64,297 163,350 81,352
Co-Issuer Subsidiary (Magnum) [Member] | April 2017 notes | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   336,778 317,496 320,945
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Operating expenses   328,709 313,654 303,974
Selling, general and administrative   67,582 67,872 68,422
Depreciation and amortization   33 33 35
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   (112) (1,877)  
Total costs and expenses   396,212 379,682 372,431
Operating income   (59,434) (62,186) (51,486)
Interest expense (income), net   18,331 18,837 24,114
Net effect of swaps   6,214 105 (724)
Loss on early debt extinguishment   187 8,188  
(Gain) loss on foreign currency   51 (25) 0
Other (income) expense   (78,571) (73,581) (83,657)
(Income) loss from investment in affiliates   (62,244) (176,698) (73,132)
Income before taxes   56,598 160,988 81,913
Provision for taxes   (4,886) 60 1,621
Net income   61,484 160,928 80,292
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   0 0 0
Cash flow hedging derivative activity   2,813 2,422 1,060
Net other comprehensive income (loss)   2,813 2,422 1,060
Total comprehensive income   64,297 163,350 81,352
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   124,506 127,929 117,962
Costs and expenses:        
Cost of food, merchandise and games revenues   10,841 11,483 9,868
Operating expenses   47,551 44,990 42,820
Selling, general and administrative   10,586 10,497 10,151
Depreciation and amortization   15,273 15,654 14,816
Loss on impairment / retirement of fixed assets, net   221 656 159
Gain on sale of investment   0 0  
Total costs and expenses   84,472 83,280 77,814
Operating income   40,034 44,649 40,148
Interest expense (income), net   23,988 24,839 25,403
Net effect of swaps   0 0 0
Loss on early debt extinguishment   0 205  
(Gain) loss on foreign currency   36,203 (29,061) (14,660)
Other (income) expense   4,196 3,460 3,925
(Income) loss from investment in affiliates   (24,329) (38,057) (20,545)
Income before taxes   (24) 83,263 46,025
Provision for taxes   2,494 (1,134) 18,396
Net income   (2,518) 84,397 27,629
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   17,240 (14,849) (3,700)
Cash flow hedging derivative activity   0 0 0
Net other comprehensive income (loss)   17,240 (14,849) (3,700)
Total comprehensive income   14,722 69,548 23,929
Co-Issuer Subsidiary (Cedar Canada) [Member] | April 2017 notes | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   124,506 127,929 117,962
Costs and expenses:        
Cost of food, merchandise and games revenues   10,841 11,483 9,868
Operating expenses   47,551 44,990 42,820
Selling, general and administrative   10,586 10,497 10,151
Depreciation and amortization   15,273 15,654 14,816
Loss on impairment / retirement of fixed assets, net   221 656 159
Gain on sale of investment   0 0  
Total costs and expenses   84,472 83,280 77,814
Operating income   40,034 44,649 40,148
Interest expense (income), net   23,988 24,839 25,403
Net effect of swaps   0 0 0
Loss on early debt extinguishment   0 205  
(Gain) loss on foreign currency   36,203 (29,061) (14,660)
Other (income) expense   4,196 3,460 3,925
(Income) loss from investment in affiliates   (24,329) (38,057) (20,545)
Income before taxes   (24) 83,263 46,025
Provision for taxes   2,494 (1,134) 18,396
Net income   (2,518) 84,397 27,629
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   17,240 (14,849) (3,700)
Cash flow hedging derivative activity   0 0 0
Net other comprehensive income (loss)   17,240 (14,849) (3,700)
Total comprehensive income   14,722 69,548 23,929
Co-Issuer Subsidiary (Millennium) [Member] | April 2017 notes | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   995,350 960,108 962,363
Costs and expenses:        
Cost of food, merchandise and games revenues   85,698 80,942 78,984
Operating expenses   759,590 738,719 777,841
Selling, general and administrative   93,734 92,527 85,170
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   2,260 3,102 2,686
Gain on sale of investment   0 0  
Total costs and expenses   941,282 915,290 944,681
Operating income   54,068 44,818 17,682
Interest expense (income), net   51,643 39,768 15,695
Net effect of swaps   0 0 0
Loss on early debt extinguishment   886 2,955  
(Gain) loss on foreign currency   0 0 4
Other (income) expense   0 0 0
(Income) loss from investment in affiliates   0 0 0
Income before taxes   1,539 2,095 1,983
Provision for taxes   1,539 2,095 1,983
Net income   0 0 0
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment   0 0 0
Cash flow hedging derivative activity   0 0 0
Net other comprehensive income (loss)   0 0 0
Total comprehensive income   $ 0 $ 0 $ 0