XML 65 R53.htm IDEA: XBRL DOCUMENT v3.19.2
Consolidating Financial Information of Guarantors and Issuers (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2019
Jun. 24, 2018
Mar. 25, 2018
Jun. 30, 2019
Jun. 24, 2018
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]            
Net revenues $ 436,190 $ 380,316   $ 503,167 $ 435,043  
Costs and expenses:            
Cost of food, merchandise, and games revenues 39,808 35,018   47,457 41,021  
Operating expenses 177,771 167,417   275,976 256,245  
Selling, general and administrative 59,781 54,041   91,447 82,723  
Depreciation and amortization 55,904 52,219   69,493 57,740  
Loss on impairment / retirement of fixed assets, net 682 3,372   2,106 4,712  
Gain on sale of investment 0 0   (617) 0  
Total costs and expenses 333,946 312,067   485,862 442,441  
Operating income (loss) 102,244 68,249   17,305 (7,398)  
Interest (income) expense, net 22,846 21,282   43,533 40,818  
Net effect of swaps 10,779 (906)   17,158 (4,534)  
Loss on early debt extinguishment 0 0 $ (1,100) 0 1,073 $ 23,100
(Gain) loss on foreign currency (9,472) 14,984   (18,141) 25,078  
Other (income) expense 117 (84)   439 (207)  
(Income) loss from investment in affiliates 0 0   0 0  
Income (loss) before taxes 77,974 32,973   (25,684) (69,626)  
Provision for taxes 14,676 13,730   (5,309) (5,469)  
Net income (loss) 63,298 19,243   (20,375) (64,157)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment (4,632) 6,662   (7,682) 11,266  
Cash flow hedging derivative activity 0     0    
Cash flow hedging derivative activity   2,116     4,134  
Other comprehensive income (loss), (net of tax) (4,632) 8,778   (7,682) 15,400  
Total comprehensive income (loss) 58,666 28,021   (28,057) (48,757)  
2024 U.S. fixed rate notes at 5.375%[Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 30,240 23,937   14,598 13,170  
Costs and expenses:            
Cost of food, merchandise, and games revenues 0 0   0 0  
Operating expenses 2 0   2 0  
Selling, general and administrative 186 926   1,625 1,685  
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    
Total costs and expenses 188 926   1,627 1,685  
Operating income (loss) 30,052 23,011   12,971 11,485  
Interest (income) expense, net 6,673 5,736   13,064 10,640  
Net effect of swaps 2,126 (324)   3,117 (2,531)  
Loss on early debt extinguishment         0  
(Gain) loss on foreign currency 0 0   0 0  
Other (income) expense 64 64   123 123  
(Income) loss from investment in affiliates (45,594) (4,198)   12,855 64,330  
Income (loss) before taxes 66,783 21,733   (16,188) (61,077)  
Provision for taxes 3,485 2,490   4,187 3,080  
Net income (loss) 63,298 19,243   (20,375) (64,157)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment (4,632) 6,662   (7,682) 11,266  
Cash flow hedging derivative activity   2,116     4,134  
Other comprehensive income (loss), (net of tax) (4,632) 8,778   (7,682) 15,400  
Total comprehensive income (loss) 58,666 28,021   (28,057) (48,757)  
2024 U.S. fixed rate notes at 5.375%[Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 410,780 360,832   470,685 410,619  
Costs and expenses:            
Cost of food, merchandise, and games revenues 35,883 31,834   43,480 37,837  
Operating expenses 211,577 185,755   236,766 211,614  
Selling, general and administrative 39,748 33,921   54,405 46,714  
Depreciation and amortization 50,214 46,271   63,795 51,784  
Loss on impairment / retirement of fixed assets, net 657 3,345   2,071 4,645  
Gain on sale of investment       0    
Total costs and expenses 338,079 301,126   400,517 352,594  
Operating income (loss) 72,701 59,706   70,168 58,025  
Interest (income) expense, net 5,132 4,886   8,685 9,568  
Net effect of swaps 0 0   0 0  
Loss on early debt extinguishment         886  
(Gain) loss on foreign currency 0 0   0 0  
Other (income) expense 23,592 21,671   34,262 30,439  
(Income) loss from investment in affiliates (23,567) 13,602   (17,377) 34,187  
Income (loss) before taxes 67,544 19,547   44,598 (17,055)  
Provision for taxes 11,037 8,037   7,348 4,161  
Net income (loss) 56,507 11,510   37,250 (21,216)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 0 0   0 0  
Cash flow hedging derivative activity   0     0  
Other comprehensive income (loss), (net of tax) 0 0   0 0  
Total comprehensive income (loss) 56,507 11,510   37,250 (21,216)  
2024 U.S. fixed rate notes at 5.375%[Member] | Eliminations [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues (151,015) (125,628)   (131,882) (111,046)  
Costs and expenses:            
Cost of food, merchandise, and games revenues 0 0   0 0  
Operating expenses (151,015) (125,628)   (131,882) (111,046)  
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    
Total costs and expenses (151,015) (125,628)   (131,882) (111,046)  
Operating income (loss) 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  
(Gain) loss on foreign currency 0 0   0 0  
Other (income) expense 0 0   0 0  
(Income) loss from investment in affiliates 125,673 2,109   41,772 (119,732)  
Income (loss) before taxes (125,673) (2,109)   (41,772) 119,732  
Provision for taxes 0 0   0 0  
Net income (loss) (125,673) (2,109)   (41,772) 119,732  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 4,632 (6,662)   7,682 (11,266)  
Cash flow hedging derivative activity   (727)     (1,357)  
Other comprehensive income (loss), (net of tax) 4,632 (7,389)   7,682 (12,623)  
Total comprehensive income (loss) (121,041) (9,498)   (34,090) 107,109  
2027 and 2029 Senior Notes [Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 30,240 23,937   14,598 13,170  
Costs and expenses:            
Cost of food, merchandise, and games revenues 0 0   0 0  
Operating expenses 2 0   2 0  
Selling, general and administrative 186 926   1,625 1,685  
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    
Total costs and expenses 188 926   1,627 1,685  
Operating income (loss) 30,052 23,011   12,971 11,485  
Interest (income) expense, net 6,673 5,736   13,064 10,640  
Net effect of swaps 2,126 (324)   3,117 (2,531)  
Loss on early debt extinguishment         0  
(Gain) loss on foreign currency 0 0   0 0  
Other (income) expense 64 64   123 123  
(Income) loss from investment in affiliates (45,594) (4,198)   12,855 64,330  
Income (loss) before taxes 66,783 21,733   (16,188) (61,077)  
Provision for taxes 3,485 2,490   4,187 3,080  
Net income (loss) 63,298 19,243   (20,375) (64,157)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment (4,632) 6,662   (7,682) 11,266  
Cash flow hedging derivative activity   2,116     4,134  
Other comprehensive income (loss), (net of tax) (4,632) 8,778   (7,682) 15,400  
Total comprehensive income (loss) 58,666 28,021   (28,057) (48,757)  
2027 and 2029 Senior Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 132,511 118,781   141,228 120,487  
Costs and expenses:            
Cost of food, merchandise, and games revenues 6,794 6,239   7,150 6,343  
Operating expenses 10,940 10,972   19,977 19,861  
Selling, general and administrative 7,249 6,570   8,344 7,720  
Depreciation and amortization 50,214 46,271   63,795 51,784  
Loss on impairment / retirement of fixed assets, net 250 2,550   1,278 3,199  
Gain on sale of investment       0    
Total costs and expenses 75,447 72,602   100,544 88,907  
Operating income (loss) 57,064 46,179   40,684 31,580  
Interest (income) expense, net (10,033) (8,160)   (19,864) (15,031)  
Net effect of swaps 0 0   0 0  
Loss on early debt extinguishment         0  
(Gain) loss on foreign currency 0 0   0 0  
Other (income) expense 23,592 21,671   34,262 30,439  
(Income) loss from investment in affiliates (23,567) 13,602   (17,377) 34,187  
Income (loss) before taxes 67,072 19,066   43,663 (18,015)  
Provision for taxes 10,565 7,556   6,413 3,201  
Net income (loss) 56,507 11,510   37,250 (21,216)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 0 0   0 0  
Cash flow hedging derivative activity   0     0  
Other comprehensive income (loss), (net of tax) 0 0   0 0  
Total comprehensive income (loss) 56,507 11,510   37,250 (21,216)  
2027 and 2029 Senior Notes [Member] | Eliminations [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues (188,944) (162,710)   (183,210) (153,778)  
Costs and expenses:            
Cost of food, merchandise, and games revenues 0 0   0 0  
Operating expenses (188,944) (162,710)   (183,210) (153,778)  
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    
Total costs and expenses (188,944) (162,710)   (183,210) (153,778)  
Operating income (loss) 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  
(Gain) loss on foreign currency 0 0   0 0  
Other (income) expense 0 0   0 0  
(Income) loss from investment in affiliates 125,673 2,109   41,772 (119,732)  
Income (loss) before taxes (125,673) (2,109)   (41,772) 119,732  
Provision for taxes 0 0   0 0  
Net income (loss) (125,673) (2,109)   (41,772) 119,732  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 4,632 (6,662)   7,682 (11,266)  
Cash flow hedging derivative activity   (727)     (1,357)  
Other comprehensive income (loss), (net of tax) 4,632 (7,389)   7,682 (12,623)  
Total comprehensive income (loss) (121,041) (9,498)   (34,090) 107,109  
Co-Issuer Subsidiary (Magnum) [Member] | 2024 U.S. fixed rate notes at 5.375%[Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 107,811 91,527   111,096 92,381  
Costs and expenses:            
Cost of food, merchandise, and games revenues 51 0   51 0  
Operating expenses 102,173 93,036   150,345 135,707  
Selling, general and administrative 16,000 15,638   30,552 30,088  
Depreciation and amortization 8 8   16 16  
Loss on impairment / retirement of fixed assets, net 0 0   0 0  
Gain on sale of investment       (617)    
Total costs and expenses 118,232 108,682   180,347 165,811  
Operating income (loss) (10,421) (17,155)   (69,251) (73,430)  
Interest (income) expense, net 4,996 4,592   10,026 8,959  
Net effect of swaps 8,653 (582)   14,041 (2,003)  
Loss on early debt extinguishment         187  
(Gain) loss on foreign currency 12 62   1 21  
Other (income) expense (24,465) (22,751)   (35,971) (32,555)  
(Income) loss from investment in affiliates (45,111) (2,531)   (30,452) 26,284  
Income (loss) before taxes 45,494 4,055   (26,896) (74,323)  
Provision for taxes (102) (143)   (14,041) (9,994)  
Net income (loss) 45,596 4,198   (12,855) (64,329)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 0 0   0 0  
Cash flow hedging derivative activity   727     1,357  
Other comprehensive income (loss), (net of tax) 0 727   0 1,357  
Total comprehensive income (loss) 45,596 4,925   (12,855) (62,972)  
Co-Issuer Subsidiary (Magnum) [Member] | 2027 and 2029 Senior Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 107,811 91,527   111,096 92,381  
Costs and expenses:            
Cost of food, merchandise, and games revenues 51 0   51 0  
Operating expenses 102,173 93,036   150,345 135,707  
Selling, general and administrative 16,000 15,638   30,552 30,088  
Depreciation and amortization 8 8   16 16  
Loss on impairment / retirement of fixed assets, net 0 0   0 0  
Gain on sale of investment       (617)    
Total costs and expenses 118,232 108,682   180,347 165,811  
Operating income (loss) (10,421) (17,155)   (69,251) (73,430)  
Interest (income) expense, net 4,996 4,592   10,026 8,959  
Net effect of swaps 8,653 (582)   14,041 (2,003)  
Loss on early debt extinguishment         187  
(Gain) loss on foreign currency 12 62   1 21  
Other (income) expense (24,465) (22,751)   (35,971) (32,555)  
(Income) loss from investment in affiliates (45,111) (2,531)   (30,452) 26,284  
Income (loss) before taxes 45,494 4,055   (26,896) (74,323)  
Provision for taxes (102) (143)   (14,041) (9,994)  
Net income (loss) 45,596 4,198   (12,855) (64,329)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 0 0   0 0  
Cash flow hedging derivative activity   727     1,357  
Other comprehensive income (loss), (net of tax) 0 727   0 1,357  
Total comprehensive income (loss) 45,596 4,925   (12,855) (62,972)  
Co-Issuer Subsidiary (Cedar Canada) [Member] | 2024 U.S. fixed rate notes at 5.375%[Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 38,374 29,648   38,670 29,919  
Costs and expenses:            
Cost of food, merchandise, and games revenues 3,874 3,184   3,926 3,184  
Operating expenses 15,034 14,254   20,745 19,970  
Selling, general and administrative 3,847 3,556   4,865 4,236  
Depreciation and amortization 5,682 5,940   5,682 5,940  
Loss on impairment / retirement of fixed assets, net 25 27   35 67  
Gain on sale of investment       0    
Total costs and expenses 28,462 26,961   35,253 33,397  
Operating income (loss) 9,912 2,687   3,417 (3,478)  
Interest (income) expense, net 6,045 6,068   11,758 11,651  
Net effect of swaps 0 0   0 0  
Loss on early debt extinguishment         0  
(Gain) loss on foreign currency (9,484) 14,922   (18,142) 25,057  
Other (income) expense 926 932   2,025 1,786  
(Income) loss from investment in affiliates (11,401) (8,982)   (6,798) (5,069)  
Income (loss) before taxes 23,826 (10,253)   14,574 (36,903)  
Provision for taxes 256 3,346   (2,803) (2,716)  
Net income (loss) 23,570 (13,599)   17,377 (34,187)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment (4,632) 6,662   (7,682) 11,266  
Cash flow hedging derivative activity   0     0  
Other comprehensive income (loss), (net of tax) (4,632) 6,662   (7,682) 11,266  
Total comprehensive income (loss) 18,938 (6,937)   9,695 (22,921)  
Co-Issuer Subsidiary (Cedar Canada) [Member] | 2027 and 2029 Senior Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 38,374 29,648   38,670 29,919  
Costs and expenses:            
Cost of food, merchandise, and games revenues 3,874 3,184   3,926 3,184  
Operating expenses 15,034 14,254   20,745 19,970  
Selling, general and administrative 3,847 3,556   4,865 4,236  
Depreciation and amortization 5,682 5,940   5,682 5,940  
Loss on impairment / retirement of fixed assets, net 25 27   35 67  
Gain on sale of investment       0    
Total costs and expenses 28,462 26,961   35,253 33,397  
Operating income (loss) 9,912 2,687   3,417 (3,478)  
Interest (income) expense, net 6,045 6,068   11,758 11,651  
Net effect of swaps 0 0   0 0  
Loss on early debt extinguishment         0  
(Gain) loss on foreign currency (9,484) 14,922   (18,142) 25,057  
Other (income) expense 926 932   2,025 1,786  
(Income) loss from investment in affiliates (11,401) (8,982)   (6,798) (5,069)  
Income (loss) before taxes 23,826 (10,253)   14,574 (36,903)  
Provision for taxes 256 3,346   (2,803) (2,716)  
Net income (loss) 23,570 (13,599)   17,377 (34,187)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment (4,632) 6,662   (7,682) 11,266  
Cash flow hedging derivative activity   0     0  
Other comprehensive income (loss), (net of tax) (4,632) 6,662   (7,682) 11,266  
Total comprehensive income (loss) 18,938 (6,937)   9,695 (22,921)  
Co-Issuer Subsidiary (Millennium) [Member] | 2027 and 2029 Senior Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 316,198 279,133   380,785 332,864  
Costs and expenses:            
Cost of food, merchandise, and games revenues 29,089 25,595   36,330 31,494  
Operating expenses 238,566 211,865   268,117 234,485  
Selling, general and administrative 32,499 27,351   46,061 38,994  
Depreciation and amortization 0 0   0 0  
Loss on impairment / retirement of fixed assets, net 407 795   793 1,446  
Gain on sale of investment       0    
Total costs and expenses 300,561 265,606   351,301 306,419  
Operating income (loss) 15,637 13,527   29,484 26,445  
Interest (income) expense, net 15,165 13,046   28,549 24,599  
Net effect of swaps 0 0   0 0  
Loss on early debt extinguishment         886  
(Gain) loss 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 472 481   935 960  
Provision for taxes 472 481   935 960  
Net income (loss) 0 0   0 0  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 0 0   0 0  
Cash flow hedging derivative activity   0     0  
Other comprehensive income (loss), (net of tax) 0 0   0 0  
Total comprehensive income (loss) $ 0 $ 0   $ 0 $ 0