XML 33 R70.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidating Financial Information of Guarantors and Issuers Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 25, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]        
Net revenues   $ 1,474,925 $ 1,348,530 $ 1,321,967
Costs and expenses:        
Operating expenses   642,200 584,350 558,102
Selling, general and administrative   222,252 193,333 193,770
Depreciation and amortization   170,456 155,529 153,222
Loss on impairment / retirement of fixed assets, net   4,931 10,178 12,728
Gain on sale of investment   (617) (112) (1,877)
Total costs and expenses   1,165,486 1,058,011 1,026,756
Operating income (loss)   309,439 290,519 295,211
Interest expense, net   98,331 84,172 84,748
Net effect of swaps   16,532 7,442 (45)
Loss on early debt extinguishment $ 1,100 0 1,073 23,121
Gain on foreign currency   (21,107) 36,254 (29,086)
Other expense (income)   529 182 (115)
Income from investment in affiliates   0 0 0
Income before taxes   215,154 161,396 216,588
Provision for taxes   42,789 34,743 1,112
Net income   172,365 126,653 215,476
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   (11,536) 17,240 (14,849)
Cash flow hedging derivative activity     8,366 7,975
Net other comprehensive income (loss)   (11,536) 25,606 (6,874)
Total comprehensive income   160,829 152,259 208,602
Cedar Fair L.P. (Parent)        
Costs and expenses:        
Gain on sale of investment       0
Guarantor Subsidiaries        
Costs and expenses:        
Gain on sale of investment       0
Eliminations        
Costs and expenses:        
Gain on sale of investment       0
2024 U.S. fixed rate notes at 5.375% | Reportable Legal Entities | Cedar Fair L.P. (Parent)        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   96,986 103,687 104,080
Costs and expenses:        
Operating expenses   2 0 0
Selling, general and administrative   3,189 2,301 3,007
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   3,191 2,301 3,007
Operating income (loss)   93,795 101,386 101,073
Interest expense, net   26,356 23,339 23,739
Net effect of swaps   2,168 1,228 (150)
Loss on early debt extinguishment     0 11,773
Gain on foreign currency   0 0 0
Other expense (income)   250 250 250
Income from investment in affiliates   (119,542) (61,484) (160,925)
Income before taxes   184,563 138,053 226,386
Provision for taxes   12,198 11,400 10,910
Net income   172,365 126,653 215,476
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   (11,536) 17,240 (14,849)
Cash flow hedging derivative activity     8,366 7,975
Net other comprehensive income (loss)   (11,536) 25,606 (6,874)
Total comprehensive income   160,829 152,259 208,602
2024 U.S. fixed rate notes at 5.375% | Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   1,370,420 1,268,200 1,239,067
Costs and expenses:        
Operating expenses   736,649 692,731 666,063
Selling, general and administrative   131,936 112,864 112,394
Depreciation and amortization   154,034 140,223 137,535
Loss on impairment / retirement of fixed assets, net   5,190 9,957 12,072
Gain on sale of investment   0 0  
Total costs and expenses   1,141,225 1,059,667 1,027,392
Operating income (loss)   229,195 208,533 211,675
Interest expense, net   27,286 18,514 17,333
Net effect of swaps   0 0 0
Loss on early debt extinguishment     886 2,955
Gain on foreign currency   0 0 0
Other expense (income)   76,255 74,307 69,756
Income from investment in affiliates   (72,210) 2,517 (84,398)
Income before taxes   197,864 112,309 206,029
Provision for taxes   28,583 25,735 (8,724)
Net income   169,281 86,574 214,753
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   0 0 0
Cash flow hedging derivative activity     0 0
Net other comprehensive income (loss)   0 0 0
Total comprehensive income   169,281 86,574 214,753
2024 U.S. fixed rate notes at 5.375% | Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   (511,906) (484,641) (466,605)
Costs and expenses:        
Operating expenses   (511,906) (484,641) (466,605)
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   (511,906) (484,641) (466,605)
Operating income (loss)   0 0 0
Interest expense, net   0 0 0
Net effect of swaps   0 0 0
Loss on early debt extinguishment     0 0
Gain on foreign currency   0 0 0
Other expense (income)   0 0 0
Income from investment in affiliates   361,031 145,540 460,078
Income before taxes   (361,031) (145,540) (460,078)
Provision for taxes   0 0 0
Net income   (361,031) (145,540) (460,078)
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   11,536 (17,240) 14,849
Cash flow hedging derivative activity     (2,813) (2,422)
Net other comprehensive income (loss)   11,536 (20,053) 12,427
Total comprehensive income   (349,495) (165,593) (447,651)
2027 and 2029 Senior Notes | Reportable Legal Entities | Cedar Fair L.P. (Parent)        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   96,986 103,687 104,080
Costs and expenses:        
Operating expenses   2 0 0
Selling, general and administrative   3,189 2,301 3,007
Depreciation and amortization   0 0 0
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   0 0 0
Total costs and expenses   3,191 2,301 3,007
Operating income (loss)   93,795 101,386 101,073
Interest expense, net   26,356 23,339 23,739
Net effect of swaps   2,168 1,228 (150)
Loss on early debt extinguishment     0 11,773
Gain on foreign currency   0 0 0
Other expense (income)   250 250 250
Income from investment in affiliates   (119,542) (61,484) (160,925)
Income before taxes   184,563 138,053 226,386
Provision for taxes   12,198 11,400 10,910
Net income   172,365 126,653 215,476
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   (11,536) 17,240 (14,849)
Cash flow hedging derivative activity     8,366 7,975
Net other comprehensive income (loss)   (11,536) 25,606 (6,874)
Total comprehensive income   160,829 152,259 208,602
2027 and 2029 Senior Notes | Reportable Legal Entities | Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   402,256 382,569 395,745
Costs and expenses:        
Operating expenses   45,655 42,860 44,130
Selling, general and administrative   19,607 19,130 19,867
Depreciation and amortization   154,008 140,223 137,535
Loss on impairment / retirement of fixed assets, net   3,937 7,697 8,970
Gain on sale of investment   0 0 0
Total costs and expenses   241,984 228,104 228,888
Operating income (loss)   160,272 154,465 166,857
Interest expense, net   (39,842) (33,129) (22,435)
Net effect of swaps   0 0 0
Loss on early debt extinguishment     0 0
Gain on foreign currency   0 0 0
Other expense (income)   76,255 74,307 69,756
Income from investment in affiliates   (72,210) 2,517 (84,398)
Income before taxes   196,069 110,770 203,934
Provision for taxes   26,788 24,196 (10,819)
Net income   169,281 86,574 214,753
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   0 0 0
Cash flow hedging derivative activity     0 0
Net other comprehensive income (loss)   0 0 0
Total comprehensive income   169,281 86,574 214,753
2027 and 2029 Senior Notes | Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   (639,660) (594,360) (583,391)
Costs and expenses:        
Operating expenses   (639,660) (594,360) (583,391)
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 0
Total costs and expenses   (639,660) (594,360) (583,391)
Operating income (loss)   0 0 0
Interest expense, net   0 0 0
Net effect of swaps   0 0 0
Loss on early debt extinguishment     0 0
Gain on foreign currency   0 0 0
Other expense (income)   0 0 0
Income from investment in affiliates   361,031 145,540 460,078
Income before taxes   (361,031) (145,540) (460,078)
Provision for taxes   0 0 0
Net income   (361,031) (145,540) (460,078)
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   11,536 (17,240) 14,849
Cash flow hedging derivative activity     (2,813) (2,422)
Net other comprehensive income (loss)   11,536 (20,053) 12,427
Total comprehensive income   (349,495) (165,593) (447,651)
Co-Issuer Subsidiary (Magnum) | 2024 U.S. fixed rate notes at 5.375% | Reportable Legal Entities | Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   369,633 336,778 317,496
Costs and expenses:        
Operating expenses   363,392 328,709 313,654
Selling, general and administrative   74,670 67,582 67,872
Depreciation and amortization   33 33 33
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   (617) (112)  
Total costs and expenses   437,478 396,212 379,682
Operating income (loss)   (67,845) (59,434) (62,186)
Interest expense, net   20,833 18,331 18,837
Net effect of swaps   14,364 6,214 105
Loss on early debt extinguishment     187 8,188
Gain on foreign currency   (2) 51 (25)
Other expense (income)   (79,875) (78,571) (73,581)
Income from investment in affiliates   (138,997) (62,244) (176,698)
Income before taxes   115,832 56,598 160,988
Provision for taxes   (3,709) (4,886) 60
Net income   119,541 61,484 160,928
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   0 0 0
Cash flow hedging derivative activity     2,813 2,422
Net other comprehensive income (loss)   0 2,813 2,422
Total comprehensive income   119,541 64,297 163,350
Co-Issuer Subsidiary (Magnum) | 2027 and 2029 Senior Notes | Reportable Legal Entities | Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   369,633 336,778 317,496
Costs and expenses:        
Operating expenses   363,392 328,709 313,654
Selling, general and administrative   74,670 67,582 67,872
Depreciation and amortization   33 33 33
Loss on impairment / retirement of fixed assets, net   0 0 0
Gain on sale of investment   (617) (112) (1,877)
Total costs and expenses   437,478 396,212 379,682
Operating income (loss)   (67,845) (59,434) (62,186)
Interest expense, net   20,833 18,331 18,837
Net effect of swaps   14,364 6,214 105
Loss on early debt extinguishment     187 8,188
Gain on foreign currency   (2) 51 (25)
Other expense (income)   (79,875) (78,571) (73,581)
Income from investment in affiliates   (138,997) (62,244) (176,698)
Income before taxes   115,832 56,598 160,988
Provision for taxes   (3,709) (4,886) 60
Net income   119,541 61,484 160,928
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   0 0 0
Cash flow hedging derivative activity     2,813 2,422
Net other comprehensive income (loss)   0 2,813 2,422
Total comprehensive income   119,541 64,297 163,350
Co-Issuer Subsidiary (Cedar Canada) | 2024 U.S. fixed rate notes at 5.375% | Reportable Legal Entities | Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   149,792 124,506 127,929
Costs and expenses:        
Operating expenses   54,063 47,551 44,990
Selling, general and administrative   12,457 10,586 10,497
Depreciation and amortization   16,389 15,273 15,654
Loss on impairment / retirement of fixed assets, net   (259) 221 656
Gain on sale of investment   0 0  
Total costs and expenses   95,498 84,472 83,280
Operating income (loss)   54,294 40,034 44,649
Interest expense, net   23,856 23,988 24,839
Net effect of swaps   0 0 0
Loss on early debt extinguishment     0 205
Gain on foreign currency   (21,105) 36,203 (29,061)
Other expense (income)   3,899 4,196 3,460
Income from investment in affiliates   (30,282) (24,329) (38,057)
Income before taxes   77,926 (24) 83,263
Provision for taxes   5,717 2,494 (1,134)
Net income   72,209 (2,518) 84,397
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   (11,536) 17,240 (14,849)
Cash flow hedging derivative activity     0 0
Net other comprehensive income (loss)   (11,536) 17,240 (14,849)
Total comprehensive income   60,673 14,722 69,548
Co-Issuer Subsidiary (Cedar Canada) | 2027 and 2029 Senior Notes | Reportable Legal Entities | Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   149,792 124,506 127,929
Costs and expenses:        
Operating expenses   54,063 47,551 44,990
Selling, general and administrative   12,457 10,586 10,497
Depreciation and amortization   16,389 15,273 15,654
Loss on impairment / retirement of fixed assets, net   (259) 221 656
Gain on sale of investment   0 0 0
Total costs and expenses   95,498 84,472 83,280
Operating income (loss)   54,294 40,034 44,649
Interest expense, net   23,856 23,988 24,839
Net effect of swaps   0 0 0
Loss on early debt extinguishment     0 205
Gain on foreign currency   (21,105) 36,203 (29,061)
Other expense (income)   3,899 4,196 3,460
Income from investment in affiliates   (30,282) (24,329) (38,057)
Income before taxes   77,926 (24) 83,263
Provision for taxes   5,717 2,494 (1,134)
Net income   72,209 (2,518) 84,397
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   (11,536) 17,240 (14,849)
Cash flow hedging derivative activity     0 0
Net other comprehensive income (loss)   (11,536) 17,240 (14,849)
Total comprehensive income   60,673 14,722 69,548
Co-Issuer Subsidiary (Millennium) | 2027 and 2029 Senior Notes | Reportable Legal Entities | Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   1,095,918 995,350 960,108
Costs and expenses:        
Operating expenses   818,748 759,590 738,719
Selling, general and administrative   112,329 93,734 92,527
Depreciation and amortization   26 0 0
Loss on impairment / retirement of fixed assets, net   1,253 2,260 3,102
Gain on sale of investment   0 0 0
Total costs and expenses   1,026,995 941,282 915,290
Operating income (loss)   68,923 54,068 44,818
Interest expense, net   67,128 51,643 39,768
Net effect of swaps   0 0 0
Loss on early debt extinguishment     886 2,955
Gain on foreign currency   0 0 0
Other expense (income)   0 0 0
Income from investment in affiliates   0 0 0
Income before taxes   1,795 1,539 2,095
Provision for taxes   1,795 1,539 2,095
Net income   0 0 0
Other comprehensive (loss) income, (net of tax):        
Foreign currency translation   0 0 0
Cash flow hedging derivative activity     0 0
Net other comprehensive income (loss)   0 0 0
Total comprehensive income   0 0 0
Co-Issuer Subsidiary (Magnum)        
Costs and expenses:        
Gain on sale of investment       (1,877)
Co-Issuer Subsidiary (Cedar Canada)        
Costs and expenses:        
Gain on sale of investment       0
Food, merchandise and games        
Condensed Financial Statements, Captions [Line Items]        
Net revenues   473,499 433,315 422,469
Costs and expenses:        
Cost of food, merchandise and games revenues   126,264 114,733 110,811
Food, merchandise and games | 2024 U.S. fixed rate notes at 5.375% | Reportable Legal Entities | Cedar Fair L.P. (Parent)        
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Food, merchandise and games | 2024 U.S. fixed rate notes at 5.375% | Reportable Legal Entities | Guarantor Subsidiaries        
Costs and expenses:        
Cost of food, merchandise and games revenues   113,416 103,892 99,328
Food, merchandise and games | 2024 U.S. fixed rate notes at 5.375% | Eliminations        
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Food, merchandise and games | 2027 and 2029 Senior Notes | Reportable Legal Entities | Cedar Fair L.P. (Parent)        
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Food, merchandise and games | 2027 and 2029 Senior Notes | Reportable Legal Entities | Guarantor Subsidiaries        
Costs and expenses:        
Cost of food, merchandise and games revenues   18,777 18,194 18,386
Food, merchandise and games | 2027 and 2029 Senior Notes | Eliminations        
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Food, merchandise and games | Co-Issuer Subsidiary (Magnum) | 2024 U.S. fixed rate notes at 5.375% | Reportable Legal Entities | Subsidiary Issuer        
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Food, merchandise and games | Co-Issuer Subsidiary (Magnum) | 2027 and 2029 Senior Notes | Reportable Legal Entities | Subsidiary Issuer        
Costs and expenses:        
Cost of food, merchandise and games revenues   0 0 0
Food, merchandise and games | Co-Issuer Subsidiary (Cedar Canada) | 2024 U.S. fixed rate notes at 5.375% | Reportable Legal Entities | Subsidiary Issuer        
Costs and expenses:        
Cost of food, merchandise and games revenues   12,848 10,841 11,483
Food, merchandise and games | Co-Issuer Subsidiary (Cedar Canada) | 2027 and 2029 Senior Notes | Reportable Legal Entities | Subsidiary Issuer        
Costs and expenses:        
Cost of food, merchandise and games revenues   12,848 10,841 11,483
Food, merchandise and games | Co-Issuer Subsidiary (Millennium) | 2027 and 2029 Senior Notes | Reportable Legal Entities | Subsidiary Issuer        
Costs and expenses:        
Cost of food, merchandise and games revenues   $ 94,639 $ 85,698 $ 80,942