XML 72 R53.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidating Financial Information of Guarantors and Issuers (Income Statement) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 29, 2019
Sep. 23, 2018
Mar. 25, 2018
Sep. 29, 2019
Sep. 23, 2018
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]            
Net revenues $ 714,512 $ 663,703   $ 1,217,679 $ 1,098,746  
Costs and expenses:            
Cost of food, merchandise, and games revenues 58,475 53,891   105,932 94,912  
Operating expenses 227,625 206,505   503,601 462,750  
Selling, general and administrative 83,080 67,114   174,527 149,837  
Depreciation and amortization 68,335 74,374   137,828 132,114  
(Gain) loss on impairment / retirement of fixed assets, net 1,675 3,247   3,781 7,959  
Gain on sale of investment 0 0   (617) 0  
Total costs and expenses 439,190 405,131   925,052 847,572  
Operating income 275,322 258,572   292,627 251,174  
Interest (income) expense, net 27,160 20,934   70,693 61,752  
Net effect of swaps 3,910 (1,217)   21,068 (5,751)  
Loss on early debt extinguishment 0 0 $ 1,100 0 1,073 $ 23,100
(Gain) loss on foreign currency 5,608 (13,054)   (12,533) 12,024  
Other (income) expense (126) (168)   313 (375)  
(Income) loss from investment in affiliates 0 0   0 0  
Income before taxes 238,770 252,077   213,086 182,451  
Provision for taxes 48,815 38,770   43,506 33,301  
Net income 189,955 213,307   169,580 149,150  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 2,554 (5,276)   (5,128) 5,990  
Cash flow hedging derivative activity   2,116     6,250  
Other comprehensive income (loss), (net of tax) 2,554 (3,160)   (5,128) 12,240  
Total comprehensive income 192,509 210,147   164,452 161,390  
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 73,704 71,751   88,302 84,921  
Costs and expenses:            
Cost of food, merchandise, and games revenues 0 0   0 0  
Operating expenses 0 0   2 0  
Selling, general and administrative 1,131 185   2,756 1,870  
Depreciation and amortization 0 0   0 0  
(Gain) loss on impairment / retirement of fixed assets, net 0 0   0 0  
Gain on sale of investment       0    
Total costs and expenses 1,131 185   2,758 1,870  
Operating income 72,573 71,566   85,544 83,051  
Interest (income) expense, net 6,640 5,879   19,704 16,519  
Net effect of swaps 20 265   3,137 (2,266)  
Loss on early debt extinguishment         0  
(Gain) loss on foreign currency 0 0   0 0  
Other (income) expense 63 63   186 186  
(Income) loss from investment in affiliates (129,774) (153,756)   (116,919) (89,426)  
Income before taxes 195,624 219,115   179,436 158,038  
Provision for taxes 5,668 5,808   9,855 8,888  
Net income 189,956 213,307   169,581 149,150  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 2,554 (5,276)   (5,128) 5,990  
Cash flow hedging derivative activity   2,116     6,250  
Other comprehensive income (loss), (net of tax) 2,554 (3,160)   (5,128) 12,240  
Total comprehensive income 192,510 210,147   164,453 161,390  
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 659,928 613,094   1,130,613 1,023,713  
Costs and expenses:            
Cost of food, merchandise, and games revenues 51,263 46,871   94,743 84,708  
Operating expenses 374,126 349,145   610,892 560,759  
Selling, general and administrative 52,261 41,681   106,666 88,395  
Depreciation and amortization 61,205 65,987   125,000 117,771  
(Gain) loss on impairment / retirement of fixed assets, net 1,980 3,247   4,051 7,892  
Gain on sale of investment       0    
Total costs and expenses 540,835 506,931   941,352 859,525  
Operating income 119,093 106,163   189,261 164,188  
Interest (income) expense, net 9,185 4,997   17,870 14,565  
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 25,047 27,134   59,309 57,573  
(Income) loss from investment in affiliates (48,597) (56,985)   (65,974) (22,798)  
Income before taxes 133,458 131,017   178,056 113,962  
Provision for taxes 12,847 13,878   20,195 18,039  
Net income 120,611 117,139   157,861 95,923  
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 120,611 117,139   157,861 95,923  
2024 U.S. fixed rate notes at 5.375%[Member] | Eliminations [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues (303,751) (285,240)   (435,633) (396,286)  
Costs and expenses:            
Cost of food, merchandise, and games revenues 0 0   0 0  
Operating expenses (303,751) (285,240)   (435,633) (396,286)  
Selling, general and administrative 0 0   0 0  
Depreciation and amortization 0 0   0 0  
(Gain) loss on impairment / retirement of fixed assets, net 0 0   0 0  
Gain on sale of investment       0    
Total costs and expenses (303,751) (285,240)   (435,633) (396,286)  
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  
(Gain) loss on foreign currency 0 0   0 0  
Other (income) expense 0 0   0 0  
(Income) loss from investment in affiliates 298,982 327,879   340,754 208,147  
Income before taxes (298,982) (327,879)   (340,754) (208,147)  
Provision for taxes 0 0   0 0  
Net income (298,982) (327,879)   (340,754) (208,147)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment (2,554) 5,276   5,128 (5,990)  
Cash flow hedging derivative activity   (728)     (2,085)  
Other comprehensive income (loss), (net of tax) (2,554) 4,548   5,128 (8,075)  
Total comprehensive income (301,536) (323,331)   (335,626) (216,222)  
2027 and 2029 Senior Notes [Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 73,704 71,751   88,302 84,921  
Costs and expenses:            
Cost of food, merchandise, and games revenues 0 0   0 0  
Operating expenses 0 0   2 0  
Selling, general and administrative 1,131 185   2,756 1,870  
Depreciation and amortization 0 0   0 0  
(Gain) loss on impairment / retirement of fixed assets, net 0 0   0 0  
Gain on sale of investment       0    
Total costs and expenses 1,131 185   2,758 1,870  
Operating income 72,573 71,566   85,544 83,051  
Interest (income) expense, net 6,640 5,879   19,704 16,519  
Net effect of swaps 20 265   3,137 (2,266)  
Loss on early debt extinguishment         0  
(Gain) loss on foreign currency 0 0   0 0  
Other (income) expense 63 63   186 186  
(Income) loss from investment in affiliates (129,774) (153,756)   (116,919) (89,426)  
Income before taxes 195,624 219,115   179,436 158,038  
Provision for taxes 5,668 5,808   9,855 8,888  
Net income 189,956 213,307   169,581 149,150  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 2,554 (5,276)   (5,128) 5,990  
Cash flow hedging derivative activity   2,116     6,250  
Other comprehensive income (loss), (net of tax) 2,554 (3,160)   (5,128) 12,240  
Total comprehensive income 192,510 210,147   164,453 161,390  
2027 and 2029 Senior Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues 187,734 189,672   328,962 310,159  
Costs and expenses:            
Cost of food, merchandise, and games revenues 8,544 8,737   15,694 15,080  
Operating expenses 10,002 12,276   29,979 32,137  
Selling, general and administrative 7,044 7,103   15,388 14,823  
Depreciation and amortization 61,192 65,987   124,987 117,771  
(Gain) loss on impairment / retirement of fixed assets, net 1,613 2,825   2,891 6,024  
Gain on sale of investment       0    
Total costs and expenses 88,395 96,928   188,939 185,835  
Operating income 99,339 92,744   140,023 124,324  
Interest (income) expense, net (10,107) (7,943)   (29,971) (22,974)  
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 25,047 27,134   59,309 57,573  
(Income) loss from investment in affiliates (48,597) (56,985)   (65,974) (22,798)  
Income before taxes 132,996 130,538   176,659 112,523  
Provision for taxes 12,385 13,399   18,798 16,600  
Net income 120,611 117,139   157,861 95,923  
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 120,611 117,139   157,861 95,923  
2027 and 2029 Senior Notes [Member] | Eliminations [Member]            
Condensed Financial Statements, Captions [Line Items]            
Net revenues (354,269) (336,529)   (537,479) (490,307)  
Costs and expenses:            
Cost of food, merchandise, and games revenues 0 0   0 0  
Operating expenses (354,269) (336,529)   (537,479) (490,307)  
Selling, general and administrative 0 0   0 0  
Depreciation and amortization 0 0   0 0  
(Gain) loss on impairment / retirement of fixed assets, net 0 0   0 0  
Gain on sale of investment       0    
Total costs and expenses (354,269) (336,529)   (537,479) (490,307)  
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  
(Gain) loss on foreign currency 0 0   0 0  
Other (income) expense 0 0   0 0  
(Income) loss from investment in affiliates 298,982 327,879   340,754 208,147  
Income before taxes (298,982) (327,879)   (340,754) (208,147)  
Provision for taxes 0 0   0 0  
Net income (298,982) (327,879)   (340,754) (208,147)  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment (2,554) 5,276   5,128 (5,990)  
Cash flow hedging derivative activity   (728)     (2,085)  
Other comprehensive income (loss), (net of tax) (2,554) 4,548   5,128 (8,075)  
Total comprehensive income (301,536) (323,331)   (335,626) (216,222)  
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 198,065 182,833   309,161 275,214  
Costs and expenses:            
Cost of food, merchandise, and games revenues (51) 0   0 0  
Operating expenses 135,330 122,455   285,675 258,162  
Selling, general and administrative 25,002 20,666   55,554 50,754  
Depreciation and amortization 9 8   25 24  
(Gain) loss on impairment / retirement of fixed assets, net 0 0   0 0  
Gain on sale of investment       (617)    
Total costs and expenses 160,290 143,129   340,637 308,940  
Operating income 37,775 39,704   (31,476) (33,726)  
Interest (income) expense, net 5,313 4,072   15,339 13,031  
Net effect of swaps 3,890 (1,482)   17,931 (3,485)  
Loss on early debt extinguishment         187  
(Gain) loss on foreign currency 13 15   14 36  
Other (income) expense (26,185) (28,849)   (62,156) (61,404)  
(Income) loss from investment in affiliates (98,037) (100,629)   (128,489) (74,345)  
Income before taxes 152,781 166,577   125,885 92,254  
Provision for taxes 23,005 12,823   8,964 2,829  
Net income 129,776 153,754   116,921 89,425  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 0 0   0 0  
Cash flow hedging derivative activity   728     2,085  
Other comprehensive income (loss), (net of tax) 0 728   0 2,085  
Total comprehensive income 129,776 154,482   116,921 91,510  
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 198,065 182,833   309,161 275,214  
Costs and expenses:            
Cost of food, merchandise, and games revenues (51) 0   0 0  
Operating expenses 135,330 122,455   285,675 258,162  
Selling, general and administrative 25,002 20,666   55,554 50,754  
Depreciation and amortization 9 8   25 24  
(Gain) loss on impairment / retirement of fixed assets, net 0 0   0 0  
Gain on sale of investment       (617)    
Total costs and expenses 160,290 143,129   340,637 308,940  
Operating income 37,775 39,704   (31,476) (33,726)  
Interest (income) expense, net 5,313 4,072   15,339 13,031  
Net effect of swaps 3,890 (1,482)   17,931 (3,485)  
Loss on early debt extinguishment         187  
(Gain) loss on foreign currency 13 15   14 36  
Other (income) expense (26,185) (28,849)   (62,156) (61,404)  
(Income) loss from investment in affiliates (98,037) (100,629)   (128,489) (74,345)  
Income before taxes 152,781 166,577   125,885 92,254  
Provision for taxes 23,005 12,823   8,964 2,829  
Net income 129,776 153,754   116,921 89,425  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 0 0   0 0  
Cash flow hedging derivative activity   728     2,085  
Other comprehensive income (loss), (net of tax) 0 728   0 2,085  
Total comprehensive income 129,776 154,482   116,921 91,510  
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 86,566 81,265   125,236 111,184  
Costs and expenses:            
Cost of food, merchandise, and games revenues 7,263 7,020   11,189 10,204  
Operating expenses 21,920 20,145   42,665 40,115  
Selling, general and administrative 4,686 4,582   9,551 8,818  
Depreciation and amortization 7,121 8,379   12,803 14,319  
(Gain) loss on impairment / retirement of fixed assets, net (305) 0   (270) 67  
Gain on sale of investment       0    
Total costs and expenses 40,685 40,126   75,938 73,523  
Operating income 45,881 41,139   49,298 37,661  
Interest (income) expense, net 6,022 5,986   17,780 17,637  
Net effect of swaps 0 0   0 0  
Loss on early debt extinguishment         0  
(Gain) loss on foreign currency 5,595 (13,069)   (12,547) 11,988  
Other (income) expense 949 1,484   2,974 3,270  
(Income) loss from investment in affiliates (22,574) (16,509)   (29,372) (21,578)  
Income before taxes 55,889 63,247   70,463 26,344  
Provision for taxes 7,295 6,261   4,492 3,545  
Net income 48,594 56,986   65,971 22,799  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 2,554 (5,276)   (5,128) 5,990  
Cash flow hedging derivative activity   0     0  
Other comprehensive income (loss), (net of tax) 2,554 (5,276)   (5,128) 5,990  
Total comprehensive income 51,148 51,710   60,843 28,789  
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 86,566 81,265   125,236 111,184  
Costs and expenses:            
Cost of food, merchandise, and games revenues 7,263 7,020   11,189 10,204  
Operating expenses 21,920 20,145   42,665 40,115  
Selling, general and administrative 4,686 4,582   9,551 8,818  
Depreciation and amortization 7,121 8,379   12,803 14,319  
(Gain) loss on impairment / retirement of fixed assets, net (305) 0   (270) 67  
Gain on sale of investment       0    
Total costs and expenses 40,685 40,126   75,938 73,523  
Operating income 45,881 41,139   49,298 37,661  
Interest (income) expense, net 6,022 5,986   17,780 17,637  
Net effect of swaps 0 0   0 0  
Loss on early debt extinguishment         0  
(Gain) loss on foreign currency 5,595 (13,069)   (12,547) 11,988  
Other (income) expense 949 1,484   2,974 3,270  
(Income) loss from investment in affiliates (22,574) (16,509)   (29,372) (21,578)  
Income before taxes 55,889 63,247   70,463 26,344  
Provision for taxes 7,295 6,261   4,492 3,545  
Net income 48,594 56,986   65,971 22,799  
Other comprehensive income (loss), (net of tax):            
Foreign currency translation adjustment 2,554 (5,276)   (5,128) 5,990  
Cash flow hedging derivative activity   0     0  
Other comprehensive income (loss), (net of tax) 2,554 (5,276)   (5,128) 5,990  
Total comprehensive income 51,148 51,710   60,843 28,789  
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 522,712 474,711   903,497 807,575  
Costs and expenses:            
Cost of food, merchandise, and games revenues 42,719 38,134   79,049 69,628  
Operating expenses 414,642 388,158   682,759 622,643  
Selling, general and administrative 45,217 34,578   91,278 73,572  
Depreciation and amortization 13 0   13 0  
(Gain) loss on impairment / retirement of fixed assets, net 367 422   1,160 1,868  
Gain on sale of investment       0    
Total costs and expenses 502,958 461,292   854,259 767,711  
Operating income 19,754 13,419   49,238 39,864  
Interest (income) expense, net 19,292 12,940   47,841 37,539  
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 before taxes 462 479   1,397 1,439  
Provision for taxes 462 479   1,397 1,439  
Net income 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 $ 0 $ 0   $ 0 $ 0