XML 58 R47.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidating Financial Information of Guarantors and Issuers Income Statement (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 29, 2013
Sep. 30, 2012
Sep. 29, 2013
Sep. 30, 2012
Sep. 29, 2013
Sep. 30, 2012
Condensed Financial Statements, Captions [Line Items]            
Net revenues $ 592,076 $ 553,445 $ 995,495 $ 939,249 $ 1,124,700 $ 1,084,094
Costs and expenses:            
Cost of food, merchandise and games revenues 45,843 47,353 81,933 83,926 93,055 96,002
Operating expenses 170,394 163,311 388,335 380,832 458,906 460,125
Selling, general and administrative 58,727 52,993 125,533 115,488 148,356 145,788
Depreciation and amortization 57,495 60,223 108,313 112,211 122,408 127,191
Loss on impairment / retirement of fixed assets, net 1,637 25,000 2,266 24,230 8,372 34,509
Gain on sale of other assets (8,743) 0 (8,743) 0 (15,368) 0
Total costs and expenses 325,353 348,880 697,637 716,687 815,729 863,615
Operating income 266,723 204,565 297,858 222,562 308,971 220,479
Interest Income (Expense), Net 25,512 26,850 77,027 83,871 103,707 116,369
Net effect of swaps 1,377 (175) 8,315 (1,318) 8,141 (10,930)
Loss on early debt extinguishment 0 0 34,573 0 34,573 0
Unrealized / realized foreign currency (gain) loss (8,615) (15,035) 15,229 (13,926) 20,157 (18,721)
Other Income Expense 0 0 0 0 0 0
(Income) loss from investment in affiliates 0 0 0 0 0 0
Income before taxes 248,449 192,925 162,714 153,935 142,393 133,761
Provision for taxes 58,025 51,912 34,026 41,754 24,030 27,858
Net income 190,424 141,013 128,688 112,181 118,363 105,903
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment (699) (563) 1,194 (1,251) 2,814 (2,672)
Unrealized income (loss) on cash flow hedging derivatives (2,761) (234) 7,803 (1,798) 9,740 (397)
Other comprehensive income (loss), (net of tax) (3,460) (797) 8,997 (3,049) 12,554 (3,069)
Total Comprehensive Income (Loss) 186,964 140,216 137,685 109,132 130,917 102,834
Cedar Fair L.P. (Parent) [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 83,285 79,663 131,528 124,864 152,379 147,733
Costs and expenses:            
Cost of food, merchandise and games revenues 0 0 0 0 0 0
Operating expenses 1,669 1,368 4,500 4,141 5,739 5,452
Selling, general and administrative 1,796 1,853 4,310 4,841 5,964 6,865
Depreciation and amortization 18,306 19,209 31,672 33,436 35,896 37,698
Loss on impairment / retirement of fixed assets, net 368 25,000 404 24,221 1,318 24,188
Gain on sale of other assets     0   0  
Total costs and expenses 22,139 47,430 40,886 66,639 48,917 74,203
Operating income 61,146 32,233 90,642 58,225 103,462 73,530
Interest Income (Expense), Net 10,858 12,213 31,580 36,438 43,667 50,007
Net effect of swaps 810 (104) 5,067 (35) 4,964 (5,019)
Loss on early debt extinguishment     21,175   21,175  
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 0
Other Income Expense 188 186 563 561 751 749
(Income) loss from investment in affiliates (146,054) (125,636) (104,833) (99,621) (95,234) (88,216)
Income before taxes 195,344 145,574 137,090 120,882 128,139 116,009
Provision for taxes 4,920 4,561 8,402 8,701 9,776 10,106
Net income 190,424 141,013 128,688 112,181 118,363 105,903
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment (699) (563) 1,194 (1,251) 2,814 (2,672)
Unrealized income (loss) on cash flow hedging derivatives (2,761) (234) 7,803 (1,798) 9,740 (397)
Other comprehensive income (loss), (net of tax) (3,460) (797) 8,997 (3,049) 12,554 (3,069)
Total Comprehensive Income (Loss) 186,964 140,216 137,685 109,132 130,917 102,834
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 161,866 141,134 255,595 221,221 292,510 261,878
Costs and expenses:            
Cost of food, merchandise and games revenues 0 0 0 0 0 0
Operating expenses 76,468 74,191 150,320 147,211 179,465 180,665
Selling, general and administrative 38,083 32,627 81,584 70,848 97,351 90,892
Depreciation and amortization 10 10 28 28 40 41
Loss on impairment / retirement of fixed assets, net 0 0 0 0 0 0
Gain on sale of other assets     0   0  
Total costs and expenses 114,561 106,828 231,932 218,087 276,856 271,598
Operating income 47,305 34,306 23,663 3,134 15,654 (9,720)
Interest Income (Expense), Net 6,901 7,258 21,824 21,957 29,195 28,592
Net effect of swaps 567 (71) 3,248 192 3,177 (1)
Loss on early debt extinguishment     12,781   12,781  
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 0
Other Income Expense (2,129) (2,043) (6,645) (7,119) (9,033) (10,205)
(Income) loss from investment in affiliates (78,714) (79,925) (58,614) (73,448) (51,316) (50,693)
Income before taxes 120,680 109,087 51,069 61,552 30,850 22,587
Provision for taxes 14,537 9,777 (2,444) (3,771) (8,530) (29,298)
Net income 106,143 99,310 53,513 65,323 39,380 51,885
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 0 0 0 0 0 0
Unrealized income (loss) on cash flow hedging derivatives (1,202) 48 1,836 (629) 2,385 (109)
Other comprehensive income (loss), (net of tax) (1,202) 48 1,836 (629) 2,385 (109)
Total Comprehensive Income (Loss) 104,941 99,358 55,349 64,694 41,765 51,776
Co-Issuer Subsidiary (Cedar Canada) [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 82,265 88,334 117,508 130,441 127,485 142,250
Costs and expenses:            
Cost of food, merchandise and games revenues 6,082 6,447 9,076 9,988 9,404 10,531
Operating expenses 19,042 18,736 40,569 40,328 48,104 47,134
Selling, general and administrative 4,781 4,822 9,360 9,877 10,618 11,650
Depreciation and amortization 8,979 9,430 15,797 16,415 17,581 18,300
Loss on impairment / retirement of fixed assets, net 1 0 479 9 476 (62)
Gain on sale of other assets     0   0  
Total costs and expenses 38,885 39,435 75,281 76,617 86,183 87,553
Operating income 43,380 48,899 42,227 53,824 41,302 54,697
Interest Income (Expense), Net 9,731 9,897 29,338 30,898 39,310 44,583
Net effect of swaps 0 0 0 (1,475) 0 (5,910)
Loss on early debt extinguishment     617   617  
Unrealized / realized foreign currency (gain) loss (8,615) (15,035) 15,229 (13,926) 20,157 (18,721)
Other Income Expense 584 512 1,967 1,221 2,766 1,498
(Income) loss from investment in affiliates (13,606) (11,355) (18,318) (14,896) (18,019) (9,456)
Income before taxes 55,286 64,880 13,394 52,002 (3,529) 42,703
Provision for taxes 14,390 17,181 (1,596) 13,525 (11,708) 20,942
Net income 40,896 47,699 14,990 38,477 8,179 21,761
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment (699) (563) 1,194 (1,251) 2,814 (2,672)
Unrealized income (loss) on cash flow hedging derivatives 0 0 0 21 0 21
Other comprehensive income (loss), (net of tax) (699) (563) 1,194 (1,230) 2,814 (2,651)
Total Comprehensive Income (Loss) 40,197 47,136 16,184 37,247 10,993 19,110
Guarantor Subsidiaries [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 509,467 464,902 877,450 808,471 996,647 941,465
Costs and expenses:            
Cost of food, merchandise and games revenues 39,761 40,906 72,857 73,938 83,651 85,471
Operating expenses 318,022 289,604 579,532 534,900 669,919 636,106
Selling, general and administrative 14,067 13,691 30,279 29,922 34,423 36,381
Depreciation and amortization 30,200 31,574 60,816 62,332 68,891 71,152
Loss on impairment / retirement of fixed assets, net 1,268 0 1,383 0 6,578 10,383
Gain on sale of other assets     8,743   (15,368)  
Total costs and expenses 394,575 375,775 736,124 701,092 848,094 839,493
Operating income 114,892 89,127 141,326 107,379 148,553 101,972
Interest Income (Expense), Net (1,978) (2,518) (5,715) (5,422) (8,465) (6,813)
Net effect of swaps 0 0 0 0 0 0
Loss on early debt extinguishment     0   0  
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 0
Other Income Expense 1,357 1,345 4,115 5,337 5,516 7,958
(Income) loss from investment in affiliates (40,904) (45,354) (15,029) (38,551) (8,239) (21,713)
Income before taxes 156,417 135,654 157,955 146,015 159,741 122,540
Provision for taxes 24,178 20,393 29,664 23,299 34,492 26,108
Net income 132,239 115,261 128,291 122,716 125,249 96,432
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 0 0 0 0 0 0
Unrealized income (loss) on cash flow hedging derivatives 0 0 0 0 0 0
Other comprehensive income (loss), (net of tax) 0 0 0 0 0 0
Total Comprehensive Income (Loss) 132,239 115,261 128,291 122,716 125,249 96,432
Eliminations [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues (244,807) (220,588) (386,586) (345,748) (444,321) (409,232)
Costs and expenses:            
Cost of food, merchandise and games revenues 0 0 0 0 0 0
Operating expenses (244,807) (220,588) (386,586) (345,748) (444,321) (409,232)
Selling, general and administrative 0 0 0 0 0 0
Depreciation and amortization 0 0 0 0 0 0
Loss on impairment / retirement of fixed assets, net 0 0 0 0 0 0
Gain on sale of other assets     0   0  
Total costs and expenses (244,807) (220,588) (386,586) (345,748) (444,321) (409,232)
Operating income 0 0 0 0 0 0
Interest Income (Expense), Net 0 0 0 0 0 0
Net effect of swaps 0 0 0 0 0 0
Loss on early debt extinguishment     0   0  
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 0
Other Income Expense 0 0 0 0 0 0
(Income) loss from investment in affiliates 279,278 262,270 196,794 226,516 172,808 170,078
Income before taxes (279,278) (262,270) (196,794) (226,516) (172,808) (170,078)
Provision for taxes 0 0 0 0 0 0
Net income (279,278) (262,270) (196,794) (226,516) (172,808) (170,078)
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 699 563 (1,194) 1,251 (2,814) 2,672
Unrealized income (loss) on cash flow hedging derivatives 1,202 (48) (1,836) 608 (2,385) 88
Other comprehensive income (loss), (net of tax) 1,901 515 (3,030) 1,859 (5,199) 2,760
Total Comprehensive Income (Loss) $ (277,377) $ (261,755) $ (199,824) $ (224,657) $ (178,007) $ (167,318)