Consolidating Financial Information of Guarantors and Issuers | (12) Consolidating Financial Information of Guarantors and Issuers of June 2014 Notes: Cedar Fair, L.P., Canada’s Wonderland Company (“Cedar Canada”), and Magnum Management Corporation (“Magnum”) are the co-issuers non-guarantor The following consolidating schedules present condensed financial information for Cedar Fair, L.P., Cedar Canada, and Magnum, the co-issuers, CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET March 25, 2018 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Guarantor Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 25,073 $ 22,114 $ (4,299 ) $ 42,888 Receivables — 1,232 74,787 785,879 (831,103 ) 30,795 Inventories — — 2,493 37,810 — 40,303 Other current assets 69 1,922 2,459 35,895 (347 ) 39,998 69 3,154 104,812 881,698 (835,749 ) 153,984 Property and Equipment, net — 827 180,303 1,439,969 — 1,621,099 Investment in Park 485,489 967,791 234,220 203,857 (1,891,357 ) — Goodwill 674 — 62,012 119,605 — 182,291 Other Intangibles, net — — 13,834 23,876 — 37,710 Deferred Tax Asset — 7,150 — — (7,150 ) — Other Assets — — 39 9,468 — 9,507 $ 486,232 $ 978,922 $ 595,220 $ 2,678,473 $ (2,734,256 ) $ 2,004,591 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 531,176 $ 302,858 $ 1,806 $ 39,374 $ (835,402 ) $ 39,812 Deferred revenue — — 8,033 116,480 — 124,513 Accrued interest 215 143 7,634 13,127 — 21,119 Accrued taxes 883 — 463 9,177 (347 ) 10,176 Accrued salaries, wages and benefits — 13,777 736 — — 14,513 Self-insurance reserves — 10,438 1,543 12,830 — 24,811 Other accrued liabilities 3,283 5,249 268 9,436 — 18,236 535,557 332,465 20,483 200,424 (835,749 ) 253,180 Deferred Tax Liability — — 12,664 81,945 (7,150 ) 87,459 Derivative Liability 1,638 1,092 — — — 2,730 Other Liabilities — 705 — 10,698 — 11,403 Long-Term Debt: Revolving credit loans — — — 40,000 — 40,000 Term debt — 127,350 — 596,175 — 723,525 Notes — — 445,458 491,799 — 937,257 — 127,350 445,458 1,127,974 — 1,700,782 Equity (50,963 ) 517,310 116,615 1,257,432 (1,891,357 ) (50,963 ) $ 486,232 $ 978,922 $ 595,220 $ 2,678,473 $ (2,734,256 ) $ 2,004,591 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Guarantor Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 85,758 $ 81,582 $ (1,095 ) $ 166,245 Receivables — 1,184 15,574 857,205 (836,241 ) 37,722 Inventories — — 1,891 27,828 — 29,719 Other current assets 164 28,297 3,454 10,983 (29,601 ) 13,297 164 29,481 106,677 977,598 (866,937 ) 246,983 Property and Equipment, net — 835 181,673 1,403,264 — 1,585,772 Investment in Park 588,684 1,045,640 238,132 234,238 (2,106,694 ) — Goodwill 674 — 63,551 119,605 — 183,830 Other Intangibles, net — — 14,177 23,887 — 38,064 Deferred Tax Asset — 20,956 — — (20,956 ) — Other Assets — — 40 9,470 — 9,510 $ 589,522 $ 1,096,912 $ 604,250 $ 2,768,062 $ (2,994,587 ) $ 2,064,159 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 497,558 $ 344,410 $ 1,379 $ 18,610 $ (837,336 ) $ 24,621 Deferred revenue — — 6,237 79,894 — 86,131 Accrued interest 27 18 2,055 6,024 — 8,124 Accrued taxes 352 — — 73,224 (29,601 ) 43,975 Accrued salaries, wages and benefits — 17,498 1,242 — — 18,740 Self-insurance reserves — 10,947 1,618 12,542 25,107 Other accrued liabilities 3,406 5,094 157 10,139 — 18,796 501,343 377,967 12,688 200,433 (866,937 ) 225,494 Deferred Tax Liability — — 13,809 81,945 (20,956 ) 74,798 Derivative Liability 5,233 3,489 — — — 8,722 Other Liabilities — 873 — 10,811 — 11,684 Long-Term Debt: Term debt — 127,437 — 596,351 — 723,788 Notes — — 445,156 491,571 — 936,727 — 127,437 445,156 1,087,922 — 1,660,515 Equity 82,946 587,146 132,597 1,386,951 (2,106,694 ) 82,946 $ 589,522 $ 1,096,912 $ 604,250 $ 2,768,062 $ (2,994,587 ) $ 2,064,159 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET March 26, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Guarantor Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 29,590 $ 4,652 $ — $ 34,242 Receivables — 1,552 61,894 541,622 (576,483 ) 28,585 Inventories — — 1,965 35,973 — 37,938 Other current assets 74 907 3,462 27,687 (1,661 ) 30,469 74 2,459 96,911 609,934 (578,144 ) 131,234 Property and Equipment, net — 835 176,952 1,410,861 — 1,588,648 Investment in Park 711,257 852,264 195,731 294,228 (2,053,480 ) — Goodwill 674 — 59,620 119,605 — 179,899 Other Intangibles, net — — 13,306 24,418 — 37,724 Deferred Tax Asset — 16,616 — — (16,616 ) — Other Assets — 2,000 109 18,665 — 20,774 $ 712,005 $ 874,174 $ 542,629 $ 2,477,711 $ (2,648,240 ) $ 1,958,279 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 897 $ 100 $ 3,353 $ — $ 4,350 Accounts payable 453,329 125,934 2,081 39,854 (576,483 ) 44,715 Deferred revenue — — 7,373 108,759 — 116,132 Accrued interest 864 589 7,729 1,831 — 11,013 Accrued taxes 1,084 — — 9,113 (1,661 ) 8,536 Accrued salaries, wages and benefits — 13,792 635 — — 14,427 Self-insurance reserves — 11,397 1,484 12,952 — 25,833 Other accrued liabilities 2,644 3,907 164 4,904 — 11,619 457,921 156,516 19,566 180,766 (578,144 ) 236,625 Deferred Tax Liability — — 13,273 125,350 (16,616 ) 122,007 Derivative Liability 9,395 6,263 — — — 15,658 Other Liabilities — 1,125 — 11,798 — 12,923 Long-Term Debt: Revolving credit loans — — — 85,000 — 85,000 Term debt — 123,347 13,576 456,274 — 593,197 Notes 292,241 203,256 444,924 — — 940,421 292,241 326,603 458,500 541,274 — 1,618,618 Equity (47,552 ) 383,667 51,290 1,618,523 (2,053,480 ) (47,552 ) $ 712,005 $ 874,174 $ 542,629 $ 2,477,711 $ (2,648,240 ) $ 1,958,279 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 25, 2018 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Guarantor Eliminations Total Net revenues $ (10,767 ) $ 854 $ 271 $ 49,787 $ 14,582 $ 54,727 Costs and expenses: Cost of food, merchandise, and games revenues — — — 6,003 — 6,003 Operating expenses — 42,671 5,716 25,859 14,582 88,828 Selling, general and administrative 759 14,450 680 12,793 — 28,682 Depreciation and amortization — 8 — 5,513 — 5,521 Loss on impairment / retirement of fixed assets, net — — 40 1,300 — 1,340 759 57,129 6,436 51,468 14,582 130,374 Operating loss (11,526 ) (56,275 ) (6,165 ) (1,681 ) — (75,647 ) Interest expense, net 4,904 4,367 5,583 4,682 — 19,536 Net effect of swaps (2,207 ) (1,421 ) — — — (3,628 ) Loss on early debt extinguishment — 187 — 886 — 1,073 (Gain) loss on foreign currency — (41 ) 10,135 — — 10,094 Other (income) expense 59 (9,804 ) 854 8,768 — (123 ) Loss from investment in affiliates 68,528 28,815 3,913 20,585 (121,841 ) — Loss before taxes (82,810 ) (78,378 ) (26,650 ) (36,602 ) 121,841 (102,599 ) Provision (benefit) for taxes 590 (9,851 ) (6,062 ) (3,876 ) — (19,199 ) Net loss $ (83,400 ) $ (68,527 ) $ (20,588 ) $ (32,726 ) $ 121,841 $ (83,400 ) Other comprehensive income, (net of tax): Foreign currency translation adjustment 4,604 — 4,604 — (4,604 ) 4,604 Unrealized gain on cash flow hedging derivatives 2,018 630 — — (630 ) 2,018 Other comprehensive income, (net of tax) 6,622 630 4,604 — (5,234 ) 6,622 Total comprehensive loss $ (76,778 ) $ (67,897 ) $ (15,984 ) $ (32,726 ) $ 116,607 $ (76,778 ) CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 26, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Guarantor Eliminations Total Net revenues $ (6,138 ) $ (291 ) $ 353 $ 45,296 $ 9,098 $ 48,318 Costs and expenses: Cost of food, merchandise, and games revenues — — — 5,480 — 5,480 Operating expenses — 40,592 5,304 29,295 9,098 84,289 Selling, general and administrative 894 14,495 746 11,484 — 27,619 Depreciation and amortization — 8 2 5,355 — 5,365 Loss on impairment / retirement of fixed assets, net — — 445 1,081 — 1,526 894 55,095 6,497 52,695 9,098 124,279 Operating loss (7,032 ) (55,386 ) (6,144 ) (7,399 ) — (75,961 ) Interest (income) expense, net 8,169 5,308 5,905 (500 ) — 18,882 Net effect of swaps 150 151 — — — 301 Gain on foreign currency — — (2,671 ) — — (2,671 ) Other (income) expense 62 (15,264 ) 657 14,545 — — Loss from investment in affiliates 48,666 20,604 4,344 11,097 (84,711 ) — Loss before taxes (64,079 ) (66,185 ) (14,379 ) (32,541 ) 84,711 (92,473 ) Provision (benefit) for taxes 675 (17,519 ) (3,276 ) (7,599 ) — (27,719 ) Net loss $ (64,754 ) $ (48,666 ) $ (11,103 ) $ (24,942 ) $ 84,711 $ (64,754 ) Other comprehensive income (loss), (net of tax): Foreign currency translation adjustment (660 ) — (660 ) — 660 (660 ) Unrealized gain on cash flow hedging derivatives 1,994 605 — — (605 ) 1,994 Other comprehensive income (loss), (net of tax) 1,334 605 (660 ) — 55 1,334 Total comprehensive loss $ (63,420 ) $ (48,061 ) $ (11,763 ) $ (24,942 ) $ 84,766 $ (63,420 ) CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 25, 2018 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Guarantor Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 16,999 $ 58,464 $ (6,538 ) $ (120,584 ) $ (3,559 ) $ (55,218 ) CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — (50,000 ) 64,688 (14,688 ) — Capital expenditures — — (2,739 ) (42,053 ) — (44,792 ) Net cash from (for) investing activities — — (52,739 ) 22,635 (14,688 ) (44,792 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 33,622 (48,310 ) — — 14,688 — Net borrowings on revolving credit loans — — — 40,000 — 40,000 Distributions paid to partners (50,621 ) — — — 355 (50,266 ) Payment of debt issuance costs and original issue discount — (321 ) — (1,519 ) — (1,840 ) Exercise of limited partnership unit options — 125 — — — 125 Tax effect of units involved in treasury unit transactions — (3,039 ) — — — (3,039 ) Payments related to tax withholding for equity compensation — (6,919 ) — — — (6,919 ) Net cash from (for) financing activities (16,999 ) (58,464 ) — 38,481 15,043 (21,939 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (1,408 ) — — (1,408 ) CASH AND CASH EQUIVALENTS Net decrease for the period — — (60,685 ) (59,468 ) (3,204 ) (123,357 ) Balance, beginning of period — — 85,758 81,582 (1,095 ) 166,245 Balance, end of period $ — $ — $ 25,073 $ 22,114 $ (4,299 ) $ 42,888 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 26, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Guarantor Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 23,702 $ 56,496 $ (35,208 ) $ (119,483 ) $ 509 $ (73,984 ) CASH FLOWS FOR INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — 28,274 (28,274 ) — Capital expenditures — — (1,148 ) (47,317 ) — (48,465 ) Net cash for investing activities — — (1,148 ) (19,043 ) (28,274 ) (48,465 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 24,949 (53,223 ) — — 28,274 — Net borrowings on revolving credit loans — — — 85,000 — 85,000 Distributions paid to partners (48,651 ) — — — 516 (48,135 ) Tax effect of units involved in treasury unit transactions — (1,369 ) — — — (1,369 ) Payments related to tax withholding for equity compensation — (1,904 ) — — — (1,904 ) Net cash from (for) financing activities (23,702 ) (56,496 ) — 85,000 28,790 33,592 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 383 — — 383 CASH AND CASH EQUIVALENTS Net decrease for the period — — (35,973 ) (53,526 ) 1,025 (88,474 ) Balance, beginning of period — — 65,563 58,178 (1,025 ) 122,716 Balance, end of period $ — $ — $ 29,590 $ 4,652 $ — $ 34,242 (13) Consolidating Financial Information of Guarantors and Issuers of April 2017 Notes: Cedar Fair, L.P., Canada’s Wonderland Company (“Cedar Canada”), Magnum Management Corporation (“Magnum”), and Millennium Operations LLC (“Millennium”) are the co-issuers non-guarantor The following consolidating schedules present condensed financial information for Cedar Fair, L.P., Cedar Canada, Magnum, and Millennium, the co-issuers, CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET March 25, 2018 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Co-Issuer Guarantor Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 25,073 $ 22,114 $ — $ (4,299 ) $ 42,888 Receivables — 1,232 74,787 23,005 762,874 (831,103 ) 30,795 Inventories — — 2,493 30,661 7,149 — 40,303 Other current assets 69 1,922 2,459 28,669 7,226 (347 ) 39,998 69 3,154 104,812 104,449 777,249 (835,749 ) 153,984 Property and Equipment, net — 827 180,303 — 1,439,969 — 1,621,099 Investment in Park 485,489 967,791 234,220 1,426,366 203,858 (3,317,724 ) — Goodwill 674 — 62,012 8,388 111,217 — 182,291 Other Intangibles, net — — 13,834 — 23,876 — 37,710 Deferred Tax Asset — 7,150 — — — (7,150 ) — Other Assets — — 39 399 9,069 — 9,507 $ 486,232 $ 978,922 $ 595,220 $ 1,539,602 $ 2,565,238 $ (4,160,623 ) $ 2,004,591 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 531,176 $ 302,858 $ 1,806 $ 30,271 $ 9,103 $ (835,402 ) $ 39,812 Deferred revenue — — 8,033 89,492 26,988 — 124,513 Accrued interest 215 143 7,634 13,127 — — 21,119 Accrued taxes 883 — 463 7,782 1,395 (347 ) 10,176 Accrued salaries, wages and benefits — 13,777 736 — — — 14,513 Self-insurance reserves — 10,438 1,543 10,475 2,355 — 24,811 Other accrued liabilities 3,283 5,249 268 5,054 4,382 — 18,236 535,557 332,465 20,483 156,201 44,223 (835,749 ) 253,180 Deferred Tax Liability — — 12,664 — 81,945 (7,150 ) 87,459 Derivative Liability 1,638 1,092 — — — — 2,730 Other Liabilities — 705 — 120 10,578 — 11,403 Long-Term Debt: Revolving credit loans — — — 40,000 — — 40,000 Term debt — 127,350 — 596,175 — — 723,525 Notes — — 445,458 491,799 — — 937,257 — 127,350 445,458 1,127,974 — — 1,700,782 Equity (50,963 ) 517,310 116,615 255,307 2,428,492 (3,317,724 ) (50,963 ) $ 486,232 $ 978,922 $ 595,220 $ 1,539,602 $ 2,565,238 $ (4,160,623 ) $ 2,004,591 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Co-Issuer Guarantor Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 85,758 $ 80,430 $ 1,152 $ (1,095 ) $ 166,245 Receivables — 1,184 15,574 26,130 831,075 (836,241 ) 37,722 Inventories — — 1,891 22,528 5,300 — 29,719 Other current assets 164 28,297 3,454 9,341 1,642 (29,601 ) 13,297 164 29,481 106,677 138,429 839,169 (866,937 ) 246,983 Property and Equipment, net — 835 181,673 — 1,403,264 — 1,585,772 Investment in Park 588,684 1,045,640 238,132 1,392,761 234,237 (3,499,454 ) — Goodwill 674 — 63,551 8,387 111,218 — 183,830 Other Intangibles, net — — 14,177 — 23,887 — 38,064 Deferred Tax Asset — 20,956 — — — (20,956 ) — Other Assets — — 40 402 9,068 — 9,510 $ 589,522 $ 1,096,912 $ 604,250 $ 1,539,979 $ 2,620,843 $ (4,387,347 ) $ 2,064,159 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 497,558 $ 344,410 $ 1,379 $ 13,572 $ 5,038 $ (837,336 ) $ 24,621 Deferred revenue — — 6,237 59,307 20,587 — 86,131 Accrued interest 27 18 2,055 6,024 — — 8,124 Accrued taxes 352 — — 6,176 67,048 (29,601 ) 43,975 Accrued salaries, wages and benefits — 17,498 1,242 — — — 18,740 Self-insurance reserves — 10,947 1,618 10,156 2,386 — 25,107 Other accrued liabilities 3,406 5,094 157 5,649 4,490 — 18,796 501,343 377,967 12,688 100,884 99,549 (866,937 ) 225,494 Deferred Tax Liability — — 13,809 — 81,945 (20,956 ) 74,798 Derivative Liability 5,233 3,489 — — — — 8,722 Other Liabilities — 873 — 120 10,691 — 11,684 Long-Term Debt: Term debt — 127,437 — 596,351 — — 723,788 Notes — — 445,156 491,571 — — 936,727 — 127,437 445,156 1,087,922 — — 1,660,515 Equity 82,946 587,146 132,597 351,053 2,428,658 (3,499,454 ) 82,946 $ 589,522 $ 1,096,912 $ 604,250 $ 1,539,979 $ 2,620,843 $ (4,387,347 ) $ 2,064,159 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET March 26, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Co-Issuer Guarantor Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 29,590 $ 3,979 $ 673 $ — $ 34,242 Receivables — 1,552 61,894 20,455 521,167 (576,483 ) 28,585 Inventories — — 1,965 29,247 6,726 — 37,938 Other current assets 74 907 3,462 21,705 5,982 (1,661 ) 30,469 74 2,459 96,911 75,386 534,548 (578,144 ) 131,234 Property and Equipment, net — 835 176,952 — 1,410,861 — 1,588,648 Investment in Park 711,257 852,264 195,731 1,291,335 294,228 (3,344,815 ) — Goodwill 674 — 59,620 8,388 111,217 — 179,899 Other Intangibles, net — — 13,306 — 24,418 — 37,724 Deferred Tax Asset — 16,616 — — — (16,616 ) — Other Assets — 2,000 109 1,240 17,425 — 20,774 $ 712,005 $ 874,174 $ 542,629 $ 1,376,349 $ 2,392,697 $ (3,939,575 ) $ 1,958,279 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 897 $ 100 $ 3,353 $ — $ — $ 4,350 Accounts payable 453,329 125,934 2,081 30,886 8,968 (576,483 ) 44,715 Deferred revenue — — 7,373 80,666 28,093 — 116,132 Accrued interest 864 589 7,729 1,831 — — 11,013 Accrued taxes 1,084 — — 7,563 1,550 (1,661 ) 8,536 Accrued salaries, wages and benefits — 13,792 635 — — — 14,427 Self-insurance reserves — 11,397 1,484 10,883 2,069 — 25,833 Other accrued liabilities 2,644 3,907 164 2,717 2,187 — 11,619 457,921 156,516 19,566 137,899 42,867 (578,144 ) 236,625 Deferred Tax Liability — — 13,273 — 125,350 (16,616 ) 122,007 Derivative Liability 9,395 6,263 — — — — 15,658 Other Liabilities — 1,125 — 331 11,467 — 12,923 Long-Term Debt: Revolving credit loans — — — 85,000 — — 85,000 Term debt — 123,347 13,576 456,274 — — 593,197 Notes 292,241 203,256 444,924 — — — 940,421 292,241 326,603 458,500 541,274 — — 1,618,618 Equity (47,552 ) 383,667 51,290 696,845 2,213,013 (3,344,815 ) (47,552 ) $ 712,005 $ 874,174 $ 542,629 $ 1,376,349 $ 2,392,697 $ (3,939,575 ) $ 1,958,279 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 25, 2018 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Co-Issuer Guarantor Eliminations Total Net revenues $ (10,767 ) $ 854 $ 271 $ 53,731 $ 1,706 $ 8,932 $ 54,727 Costs and expenses: Cost of food, merchandise and games revenues — — — 5,899 104 — 6,003 Operating expenses — 42,671 5,716 22,620 8,889 8,932 88,828 Selling, general and administrative 759 14,450 680 11,643 1,150 — 28,682 Depreciation and amortization — 8 — — 5,513 — 5,521 Loss on impairment / retirement of fixed assets, net — — 40 651 649 — 1,340 759 57,129 6,436 40,813 16,305 8,932 130,374 Operating income (loss) (11,526 ) (56,275 ) (6,165 ) 12,918 (14,599 ) — (75,647 ) Interest (income) expense, net 4,904 4,367 5,583 11,553 (6,871 ) — 19,536 Net effect of swaps (2,207 ) (1,421 ) — — — — (3,628 ) Loss on early debt extinguishment — 187 — 886 — — 1,073 (Gain) loss on foreign currency — (41 ) 10,135 — — — 10,094 Other (income) expense 59 (9,804 ) 854 — 8,768 — (123 ) Loss from investment in affiliates 68,528 28,815 3,913 — 20,585 (121,841 ) — Income (loss) before taxes (82,810 ) (78,378 ) (26,650 ) 479 (37,081 ) 121,841 (102,599 ) Provision (benefit) for taxes 590 (9,851 ) (6,062 ) 479 (4,355 ) — (19,199 ) Net loss $ (83,400 ) $ (68,527 ) $ (20,588 ) $ — $ (32,726 ) $ 121,841 $ (83,400 ) Other comprehensive income, (net of tax): Cumulative foreign currency translation adjustment 4,604 — 4,604 — — (4,604 ) 4,604 Unrealized gain on cash flow hedging derivatives 2,018 630 — — — (630 ) 2,018 Other comprehensive income, (net of tax) 6,622 630 4,604 — — (5,234 ) 6,622 Total comprehensive loss $ (76,778 ) $ (67,897 ) $ (15,984 ) $ — $ (32,726 ) $ 116,607 $ (76,778 ) CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 26, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Co-Issuer Co-Issuer Guarantor Eliminations Total Net revenues $ (6,138 ) $ (291 ) $ 353 $ 46,978 $ 3,782 $ 3,634 $ 48,318 Costs and expenses: Cost of food, merchandise and games revenues — — — 5,313 167 — 5,480 Operating expenses — 40,592 5,304 26,318 8,441 3,634 84,289 Selling, general and administrative 894 14,495 746 10,893 591 — 27,619 Depreciation and amortization — 8 2 — 5,355 — 5,365 Loss on impairment / retirement of fixed assets, net — — 445 496 585 — 1,526 894 55,095 6,497 43,020 15,139 3,634 124,279 Operating income (loss) (7,032 ) (55,386 ) (6,144 ) 3,958 (11,357 ) — (75,961 ) Interest (income) expense, net 8,169 5,308 5,905 3,422 (3,922 ) — 18,882 Net effect of swaps 150 151 — — — — 301 Gain on foreign currency — — (2,671 ) — — — (2,671 ) Other (income) expense 62 (15,264 ) 657 — 14,545 — — Loss from investment in affiliates 48,666 20,604 4,344 — 11,097 (84,711 ) — Income (loss) before taxes (64,079 ) (66,185 ) (14,379 ) 536 (33,077 ) 84,711 (92,473 ) Provision (benefit) for taxes 675 (17,519 ) (3,276 ) 536 (8,135 ) — (27,719 ) Net loss $ (64,754 ) $ (48,666 ) $ (11,103 ) $ — $ (24,942 ) $ 84,711 $ (64,754 ) Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (660 ) — (660 ) — — 660 (660 ) Unrealized gain on cash flow hedging derivatives 1,994 605 — — — (605 ) 1,994 Other comprehensive income (loss), (net of tax) 1,334 605 (660 ) — — 55 1,334 Total comprehensive loss $ (63,420 ) $ (48,061 ) $ (11,763 ) $ — $ (24,942 ) $ 84,766 $ (63,420 ) CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 25, 2018 (In thousands) Cedar Fair L.P. Co-Issuer Co-Issuer Co-Issuer Guarantor Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 16,999 $ 58,464 $ (6,538 ) $ (64,317 ) $ (56,267 ) $ (3,559 ) $ (55,218 ) CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — (50,000 ) — 64,688 (14,688 ) — Capital expenditures — — (2,739 ) (32,480 ) (9,573 ) — (44,792 ) Net cash from (for) investing activities — — (52,739 ) (32,480 ) 55,115 (14,688 ) (44,792 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 33,622 (48,310 ) — — — 14,688 — Net borrowings on revolving credit loans — — — 40,000 — — 40,000 Distributions paid to partners (50,621 ) — — — — 355 (50,266 ) Payment of debt issuance costs and original issue discount — (321 ) — (1,519 ) — — (1,840 ) Exercise of limited partnership unit options — 125 — — — — 125 Tax effect of units involved in treasury unit transactions — (3,039 ) — — — — (3,039 ) Payments related to tax withholding for equity compensation — (6,919 ) — — — — (6,919 ) Net cash from (for) financing activities (16,999 ) (58,464 ) — 38,481 — 15,043 (21,939 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (1,408 ) — — — (1,408 ) CASH AND CASH EQUIVALENTS Net decrease for the year — — (60,685 ) (58,316 ) (1,152 ) (3,204 ) (123,357 ) Balance, beginning of year — — 85,758 80,430 1,152 (1,095 ) 166,245 Balance, end of year $ — $ — $ 25,073 $ 22,114 $ — $ (4,299 ) $ 42,888 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 26, 2017 (In thousands) Cedar Fair L.P. Co-Issuer Co-Issuer Co-Issuer Guarantor Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 23,702 $ 56,496 $ (35,208 ) $ (97,827 ) $ (21,656 ) $ 509 $ (73,984 ) CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — — 28,274 (28,274 ) — Capital expenditures — — (1,148 ) (41,019 ) (6,298 ) — (48,465 ) Net cash from (for) investing activities — — (1,148 ) (41,019 ) 21,976 (28,274 ) (48,465 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 24,949 (53,223 ) — — — 28,274 — Net borrowings on revolving credit loans — — — 85,000 — — 85,000 Distributions paid to partners (48,651 ) — — — — 516 (48,135 ) Tax effect of units involved in treasury unit transactions — (1,369 ) — — — — (1,369 ) Payments related to tax withholding for equity compensation — (1,904 ) — — — — (1,904 ) Net cash from (for) financing activities (23,702 ) (56,496 ) — 85,000 — 28,790 33,592 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 383 — — — 383 CASH AND CASH EQUIVALENTS Net increase (decrease) for the year — — (35,973 ) (53,846 ) 320 1,025 (88,474 ) Balance, beginning of year — — 65,563 57,825 353 (1,025 ) 122,716 Balance, end of year $ — $ — $ 29,590 $ 3,979 $ 673 $ — $ 34,242 | (13) Consolidating Financial Information of Guarantors and Issuers of June 2014 Notes: Cedar Fair, L.P., Canada’s Wonderland Company (“Cedar Canada”), and Magnum Management Corporation (“Magnum”) are the co-issuers non-guarantor The following consolidating schedules present condensed financial information for Cedar Fair, L.P., Cedar Canada, and Magnum, the co-issuers, CEDAR FAIR, L.P. CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Guarantor Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 85,758 $ 81,582 $ (1,095 ) $ 166,245 Receivables — 1,184 15,574 857,205 (836,241 ) 37,722 Inventories — — 1,891 27,828 — 29,719 Other current assets 164 28,297 3,454 10,983 (29,601 ) 13,297 164 29,481 106,677 977,598 (866,937 ) 246,983 Property and Equipment, net — 835 181,673 1,403,264 — 1,585,772 Investment in Park 588,684 1,045,640 238,132 234,238 (2,106,694 ) — Goodwill 674 — 63,551 119,605 — 183,830 Other Intangibles, net — — 14,177 23,887 — 38,064 Deferred Tax Asset — 20,956 — — (20,956 ) — Other Assets — — 40 9,470 — 9,510 $ 589,522 $ 1,096,912 $ 604,250 $ 2,768,062 $ (2,994,587 ) $ 2,064,159 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 497,558 $ 344,410 $ 1,379 $ 18,610 $ (837,336 ) $ 24,621 Deferred revenue — — 6,237 79,894 — 86,131 Accrued interest 27 18 2,055 6,024 — 8,124 Accrued taxes 352 — — 73,224 (29,601 ) 43,975 Accrued salaries, wages and benefits — 17,498 1,242 — — 18,740 Self-insurance reserves — 10,947 1,618 12,542 — 25,107 Other accrued liabilities 3,406 5,094 157 10,139 — 18,796 501,343 377,967 12,688 200,433 (866,937 ) 225,494 Deferred Tax Liability — — 13,809 81,945 (20,956 ) 74,798 Derivative Liability 5,233 3,489 — — — 8,722 Other Liabilities — 873 — 10,811 — 11,684 Long-Term Debt: Term debt — 127,437 — 596,351 — 723,788 Notes — — 445,156 491,571 — 936,727 — 127,437 445,156 1,087,922 — 1,660,515 Equity 82,946 587,146 132,597 1,386,951 (2,106,694 ) 82,946 $ 589,522 $ 1,096,912 $ 604,250 $ 2,768,062 $ (2,994,587 ) $ 2,064,159 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2016 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Guarantor Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 65,563 $ 58,178 $ (1,025 ) $ 122,716 Receivables — 1,409 28,019 576,975 (570,989 ) 35,414 Inventories — — 1,371 24,905 — 26,276 Other current assets 173 796 2,229 9,833 (1,761 ) 11,270 173 2,205 97,182 669,891 (573,775 ) 195,676 Property and Equipment, net — 844 175,358 1,363,018 — 1,539,220 Investment in Park 798,076 937,626 200,075 324,282 (2,260,059 ) — Goodwill 674 — 59,381 119,605 — 179,660 Other Intangibles, net — — 13,255 24,582 — 37,837 Deferred Tax Asset — 33,303 — — (33,303 ) — Other Assets — 2,000 108 18,680 — 20,788 $ 798,923 $ 975,978 $ 545,359 $ 2,520,058 $ (2,867,137 ) $ 1,973,181 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 572 $ 64 $ 2,139 $ — $ 2,775 Accounts payable 428,396 145,258 740 18,471 (572,014 ) 20,851 Deferred revenue — — 5,601 77,164 — 82,765 Accrued interest 4,613 3,207 2,057 109 — 9,986 Accrued taxes 405 18,653 — 41,661 (1,761 ) 58,958 Accrued salaries, wages and benefits — 29,227 1,131 — — 30,358 Self-insurance reserves — 12,490 1,321 13,252 — 27,063 Other accrued liabilities 2,282 3,018 193 4,434 — 9,927 435,696 212,425 11,107 157,230 (573,775 ) 242,683 Deferred Tax Liability — — 12,838 125,350 (33,303 ) 104,885 Derivative Liability 10,633 7,088 — — — 17,721 Other Liabilities — 1,236 — 11,926 — 13,162 Long-Term Debt: Term debt — 123,672 13,598 456,958 — 594,228 Notes 292,075 203,140 444,768 — — 939,983 292,075 326,812 458,366 456,958 — 1,534,211 Equity 60,519 428,417 63,048 1,768,594 (2,260,059 ) 60,519 $ 798,923 $ 975,978 $ 545,359 $ 2,520,058 $ (2,867,137 ) $ 1,973,181 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary Co-Issuer Guarantor Eliminations Total Net revenues $ 104,080 $ 317,496 $ 127,929 $ 1,239,067 $ (466,605 ) $ 1,321,967 Costs and expenses: Cost of food, merchandise and games revenues — — 11,483 99,328 — 110,811 Operating expenses — 313,654 44,990 666,063 (466,605 ) 558,102 Selling, general and administrative 3,007 67,872 10,497 112,394 — 193,770 Depreciation and amortization — 33 15,654 137,535 — 153,222 Loss on impairment / retirement of fixed assets, net — — 656 12,072 — 12,728 Gain on sale of investment — (1,877 ) — — — (1,877 ) 3,007 379,682 83,280 1,027,392 (466,605 ) 1,026,756 Operating income (loss) 101,073 (62,186 ) 44,649 211,675 — 295,211 Interest expense, net 23,739 18,837 24,839 17,333 — 84,748 Net effect of swaps (150 ) 105 — — — (45 ) Loss on early debt extinguishment 11,773 8,188 205 2,955 — 23,121 Gain on foreign currency — (25 ) (29,061 ) — — (29,086 ) Other (income) expense 250 (73,581 ) 3,460 69,756 — (115 ) Income from investment in affiliates (160,925 ) (176,698 ) (38,057 ) (84,398 ) 460,078 — Income before taxes 226,386 160,988 83,263 206,029 (460,078 ) 216,588 Provision (benefit) for taxes 10,910 60 (1,134 ) (8,724 ) — 1,112 Net income $ 215,476 $ 160,928 $ 84,397 $ 214,753 $ (460,078 ) $ 215,476 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (14,849 ) — (14,849 ) — 14,849 (14,849 ) Unrealized gain on cash flow hedging derivatives 7,975 2,422 — — (2,422 ) 7,975 Other comprehensive income (loss), (net of tax) (6,874 ) 2,422 (14,849 ) — 12,427 (6,874 ) Total comprehensive income $ 208,602 $ 163,350 $ 69,548 $ 214,753 $ (447,651 ) $ 208,602 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2016 (In thousands) Cedar Fair (Parent) Co-Issuer (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Eliminations Total Net revenues $ 144,042 $ 320,945 $ 117,962 $ 1,234,075 $ (528,303 ) $ 1,288,721 Costs and expenses: Cost of food, merchandise and games revenues — — 9,868 96,740 — 106,608 Operating expenses — 303,974 42,820 720,390 (528,303 ) 538,881 Selling, general and administrative 3,029 68,422 10,151 100,228 — 181,830 Depreciation and amortization — 35 14,816 117,025 — 131,876 Loss on impairment / retirement of fixed assets, net — — 159 12,428 — 12,587 3,029 372,431 77,814 1,046,811 (528,303 ) 971,782 Operating income (loss) 141,013 (51,486 ) 40,148 187,264 — 316,939 Interest expense, net 32,643 24,114 25,403 1,526 — 83,686 Net effect of swaps (473 ) (724 ) — — — (1,197 ) (Gain) loss on foreign currency — — (14,660 ) 4 — (14,656 ) Other (income) expense 250 (83,657 ) 3,925 79,482 — — Income from investment in affiliates (80,295 ) (73,132 ) (20,545 ) (27,628 ) 201,600 — Income before taxes 188,888 81,913 46,025 133,880 (201,600 ) 249,106 Provision for taxes 11,200 1,621 18,396 40,201 — 71,418 Net income $ 177,688 $ 80,292 $ 27,629 $ 93,679 $ (201,600 ) $ 177,688 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (3,700 ) — (3,700 ) — 3,700 (3,700 ) Unrealized gain on cash flow hedging derivatives 3,350 1,060 — — (1,060 ) 3,350 Other comprehensive income (loss), (net of tax) (350 ) 1,060 (3,700 ) — 2,640 (350 ) Total comprehensive income $ 177,338 $ 81,352 $ 23,929 $ 93,679 $ (198,960 ) $ 177,338 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2015 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Guarantor Eliminations Total Net revenues $ 145,571 $ 240,817 $ 112,217 $ 1,118,384 $ (381,211 ) $ 1,235,778 Costs and expenses: Cost of food, merchandise and games revenues — 372 8,878 95,577 — 104,827 Operating expenses 1,063 179,139 42,814 675,821 (381,211 ) 517,626 Selling, general and administrative 3,081 55,551 10,358 102,500 — 171,490 Depreciation and amortization — 37 14,326 111,268 — 125,631 Loss on impairment / retirement of fixed assets, net — — 417 20,456 — 20,873 4,144 235,099 76,793 1,005,622 (381,211 ) 940,447 Operating income 141,427 5,718 35,424 112,762 — 295,331 Interest expense, net 34,204 28,210 25,381 (1,010 ) — 86,785 Net effect of swaps (3,820 ) (3,064 ) — — — (6,884 ) Loss on foreign currency — — 81,016 — — 81,016 Other (income) expense 750 (18,649 ) 3,883 14,016 — — (Income) loss from investment in affiliates (13,523 ) (15,141 ) (20,100 ) 27,480 21,284 — Income (loss) before taxes 123,816 14,362 (54,756 ) 72,276 (21,284 ) 134,414 Provision (benefit) for taxes 11,594 840 (27,274 ) 37,032 — 22,192 Net income (loss) $ 112,222 $ 13,522 $ (27,482 ) $ 35,244 $ (21,284 ) $ 112,222 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment 16,655 — 16,655 — (16,655 ) 16,655 Unrealized loss on cash flow hedging derivatives (2,734 ) (1,021 ) — — 1,021 (2,734 ) Other comprehensive income (loss), (net of tax) 13,921 (1,021 ) 16,655 — (15,634 ) 13,921 Total comprehensive income (loss) $ 126,143 $ 12,501 $ (10,827 ) $ 35,244 $ (36,918 ) $ 126,143 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Guarantor Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 93,378 $ (10,710 ) $ 40,569 $ 209,780 $ (1,838 ) $ 331,179 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — (278,051 ) 278,051 — Proceeds from returns on investments 338,000 15,500 — 146,500 (500,000 ) — Purchase of identifiable intangible assets — — — (66 ) — (66 ) Proceeds from sale of preferred equity investment — 3,281 — — — 3,281 Capital expenditures — (25 ) (10,160 ) (177,899 ) — (188,084 ) Net cash from (for) investing activities 338,000 18,756 (10,160 ) (309,516 ) (221,949 ) (184,869 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 69,160 208,891 — — (278,051 ) — Payments for returns of capital — — — (500,000 ) 500,000 — Term debt borrowings — 131,000 — 619,000 — 750,000 Note borrowings — — — 500,000 — 500,000 Term debt payments — (126,619 ) (13,854 ) (477,377 ) — (617,850 ) Note payments, including amounts paid for early termination (304,014 ) (211,444 ) — — — (515,458 ) Distributions paid to partners (196,524 ) — — — 1,768 (194,756 ) Payment of debt issuance costs — (1,326 ) — (18,483 ) — (19,809 ) Exercise of limited partnership unit options — 65 — — — 65 Tax effect of units involved in treasury unit transactions — (4,440 ) — — — (4,440 ) Payments related to tax withholding for equity compensation — (4,173 ) — — — (4,173 ) Net cash from (for) financing activities (431,378 ) (8,046 ) (13,854 ) 123,140 223,717 (106,421 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 3,640 — — 3,640 CASH AND CASH EQUIVALENTS Net increase for the year — — 20,195 23,404 (70 ) 43,529 Balance, beginning of year — — 65,563 58,178 (1,025 ) 122,716 Balance, end of year $ — $ — $ 85,758 $ 81,582 $ (1,095 ) $ 166,245 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2016 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Guarantor Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 118,833 $ (28,315 ) $ 33,918 $ 237,262 $ (3,351 ) $ 358,347 CASH FLOWS FOR INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — (24,562 ) 24,562 — Purchase of identifiable intangible assets — — (29 ) (548 ) — (577 ) Capital expenditures — — (7,863 ) (152,793 ) — (160,656 ) Net cash for investing activities — — (7,892 ) (177,903 ) 24,562 (161,233 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Term debt payments — (1,237 ) (138 ) (4,625 ) — (6,000 ) Intercompany payables (payments) receipts (6,332 ) 30,894 — — (24,562 ) — Distributions paid to partners (189,508 ) — — — 2,326 (187,182 ) Tax effect of units involved in treasury unit transactions — (422 ) — — — (422 ) Payments related to tax withholding for equity compensation — (920 ) — — — (920 ) Net cash from (for) financing activities (195,840 ) 28,315 (138 ) (4,625 ) (22,236 ) (194,524 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 569 — — 569 CASH AND CASH EQUIVALENTS Net increase (decrease) for the year (77,007 ) — 26,457 54,734 (1,025 ) 3,159 Balance, beginning of year 77,007 — 39,106 3,444 — 119,557 Balance, end of year $ — $ — $ 65,563 $ 58,178 $ (1,025 ) $ 122,716 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2015 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Guarantor Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 89,637 $ (1,120 ) $ 38,579 $ 221,001 $ (2,147 ) $ 345,950 CASH FLOWS FOR INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — (3,252 ) (55,294 ) 58,546 — Purchase of preferred equity instrument — (2,000 ) — — — (2,000 ) Capital expenditures — — (7,663 ) (168,202 ) — (175,865 ) Net cash for investing activities — (2,000 ) (10,915 ) (223,496 ) 58,546 (177,865 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 82,131 8,060 (31,645 ) — (58,546 ) — Distributions paid to partners (174,761 ) — — — 2,147 (172,614 ) Tax effect of units involved in treasury unit transactions — (1,589 ) — — — (1,589 ) Payments related to tax withholding for equity compensation — (3,733 ) — — — (3,733 ) Net cash from (for) financing activities (92,630 ) 2,738 (31,645 ) — (56,399 ) (177,936 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (2,432 ) — — (2,432 ) CASH AND CASH EQUIVALENTS Net decrease for the year (2,993 ) (382 ) (6,413 ) (2,495 ) — (12,283 ) Balance, beginning of year 80,000 382 45,519 5,939 — 131,840 Balance, end of year $ 77,007 $ — $ 39,106 $ 3,444 $ — $ 119,557 (14) Consolidating Financial Information of Guarantors and Issuers of April 2017 Notes: Cedar Fair, L.P., Canada’s Wonderland Company (“Cedar Canada”), Magnum Management Corporation (“Magnum”), and Millennium Operations LLC (“Millennium”) are the co-issuers non-guarantor The following consolidating schedules present condensed financial information for Cedar Fair, L.P., Cedar Canada, Magnum, and Millennium, the co-issuers, CEDAR FAIR, L.P. CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Co-Issuer Subsidiary (Millennium) Guarantor Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 85,758 $ 80,430 $ 1,152 $ (1,095 ) $ 166,245 Receivables — 1,184 15,574 26,130 831,075 (836,241 ) 37,722 Inventories — — 1,891 22,528 5,300 — 29,719 Other current assets 164 28,297 3,454 9,341 1,642 (29,601 ) 13,297 164 29,481 106,677 138,429 839,169 (866,937 ) 246,983 Property and Equipment, net — 835 181,673 — 1,403,264 — 1,585,772 Investment in Park 588,684 1,045,640 238,132 1,392,761 234,237 (3,499,454 ) — Goodwill 674 — 63,551 8,387 111,218 — 183,830 Other Intangibles, net — — 14,177 — 23,887 — 38,064 Deferred Tax Asset — 20,956 — — — (20,956 ) — Other Assets — — 40 402 9,068 — 9,510 $ 589,522 $ 1,096,912 $ 604,250 $ 1,539,979 $ 2,620,843 $ (4,387,347 ) $ 2,064,159 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 497,558 $ 344,410 $ 1,379 $ 13,572 $ 5,038 $ (837,336 ) $ 24,621 Deferred revenue — — 6,237 59,307 20,587 — 86,131 Accrued interest 27 18 2,055 6,024 — — 8,124 Accrued taxes 352 — — 6,176 67,048 (29,601 ) 43,975 Accrued salaries, wages and benefits — 17,498 1,242 — — — 18,740 Self-insurance reserves — 10,947 1,618 10,156 2,386 — 25,107 Other accrued liabilities 3,406 5,094 157 5,649 4,490 — 18,796 501,343 377,967 12,688 100,884 99,549 (866,937 ) 225,494 Deferred Tax Liability — — 13,809 — 81,945 (20,956 ) 74,798 Derivative Liability 5,233 3,489 — — — — 8,722 Other Liabilities — 873 — 120 10,691 — 11,684 Long-Term Debt: Term debt — 127,437 — 596,351 — — 723,788 Notes — — 445,156 491,571 — — 936,727 — 127,437 445,156 1,087,922 — — 1,660,515 Equity 82,946 587,146 132,597 351,053 2,428,658 (3,499,454 ) 82,946 $ 589,522 $ 1,096,912 $ 604,250 $ 1,539,979 $ 2,620,843 $ (4,387,347 ) $ 2,064,159 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2016 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Co-Issuer Subsidiary (Millennium) Guarantor Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 65,563 $ 57,825 $ 353 $ (1,025 ) $ 122,716 Receivables — 1,409 28,019 25,218 551,757 (570,989 ) 35,414 Inventories — — 1,371 20,891 4,014 — 26,276 Other current assets 173 796 2,229 8,369 1,464 (1,761 ) 11,270 173 2,205 97,182 112,303 557,588 (573,775 ) 195,676 Property and Equipment, net — 844 175,358 — 1,363,018 — 1,539,220 Investment in Park 798,076 937,626 200,075 1,145,326 324,282 (3,405,385 ) — Goodwill 674 — 59,381 8,387 111,218 — 179,660 Other Intangibles, net — — 13,255 — 24,582 — 37,837 Deferred Tax Asset — 33,303 — — — (33,303 ) — Other Assets — 2,000 108 1,240 17,440 — 20,788 $ 798,923 $ 975,978 $ 545,359 $ 1,267,256 $ 2,398,128 $ (4,012,463 ) $ 1,973,181 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 572 $ 64 $ 2,139 $ — $ — $ 2,775 Accounts payable 428,396 145,258 740 15,845 2,626 (572,014 ) 20,851 Deferred revenue — — 5,601 55,497 21,667 — 82,765 Accrued interest 4,613 3,207 2,057 109 — — 9,986 Accrued taxes 405 18,653 — 5,950 35,711 (1,761 ) 58,958 Accrued salaries, wages and benefits — 29,227 1,131 — — — 30,358 Self-insurance reserves — 12,490 1,321 11,162 2,090 — 27,063 Other accrued liabilities 2,282 3,018 193 2,464 1,970 — 9,927 435,696 212,425 11,107 93,166 64,064 (573,775 ) 242,683 Deferred Tax Liability — — 12,838 — 125,350 (33,303 ) 104,885 Derivative Liability 10,633 7,088 — — — — 17,721 Other Liabilities — 1,236 — 337 11,589 — 13,162 Long-Term Debt: Term debt — 123,672 13,598 456,958 — — 594,228 Notes 292,075 203,140 444,768 — — — 939,983 292,075 326,812 458,366 456,958 — — 1,534,211 Equity 60,519 428,417 63,048 716,795 2,197,125 (3,405,385 ) 60,519 $ 798,923 $ 975,978 $ 545,359 $ 1,267,256 $ 2,398,128 $ (4,012,463 ) $ 1,973,181 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Co-Issuer Subsidiary (Millennium) Guarantor Eliminations Total Net revenues $ 104,080 $ 317,496 $ 127,929 $ 960,108 $ 395,745 $ (583,391 ) $ 1,321,967 Costs and expenses: Cost of food, merchandise and games revenues — — 11,483 80,942 18,386 — 110,811 Operating expenses — 313,654 44,990 738,719 44,130 (583,391 ) 558,102 Selling, general and administrative 3,007 67,872 10,497 92,527 19,867 — 193,770 Depreciation and amortization — 33 15,654 — 137,535 — 153,222 Loss on impairment / retirement of fixed assets, net — — 656 3,102 8,970 — 12,728 Gain on sale of investment — (1,877 ) — — — — (1,877 ) 3,007 379,682 83,280 915,290 228,888 (583,391 ) 1,026,756 Operating income (loss) 101,073 (62,186 ) 44,649 44,818 166,857 — 295,211 Interest expense, net 23,739 18,837 24,839 39,768 (22,435 ) — 84,748 Net effect of swaps (150 ) 105 — — — — (45 ) Loss on early debt extinguishment 11,773 8,188 205 2,955 — — 23,121 Gain on foreign currency — (25 ) (29,061 ) — — — (29,086 ) Other (income) expense 250 (73,581 ) 3,460 — 69,756 — (115 ) Income from investment in affiliates (160,925 ) (176,698 ) (38,057 ) — (84,398 ) 460,078 — Income before taxes 226,386 160,988 83,263 2,095 203,934 (460,078 ) 216,588 Provision (benefit) for taxes 10,910 60 (1,134 ) 2,095 (10,819 ) — 1,112 Net income $ 215,476 $ 160,928 $ 84,397 $ — $ 214,753 $ (460,078 ) $ 215,476 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (14,849 ) — (14,849 ) — — 14,849 (14,849 ) Unrealized gain on cash flow hedging derivatives 7,975 2,422 — — — (2,422 ) 7,975 Other comprehensive income (loss), (net of tax) (6,874 ) 2,422 (14,849 ) — — 12,427 (6,874 ) Total comprehensive income $ 208,602 $ 163,350 $ 69,548 $ — $ 214,753 $ (447,651 ) $ 208,602 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2016 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Co-Issuer Subsidiary (Millennium) Guarantor Eliminations Total Net revenues $ 144,042 $ 320,945 $ 117,962 $ 962,363 $ 378,556 $ (635,147 ) $ 1,288,721 Costs and expenses: Cost of food, merchandise and games revenues — — 9,868 78,984 17,756 — 106,608 Operating expenses — 303,974 42,820 777,841 49,393 (635,147 ) 538,881 Selling, general and administrative 3,029 68,422 10,151 85,170 15,058 — 181,830 Depreciation and amortization — 35 14,816 — 117,025 — 131,876 Loss on impairment / retirement of fixed assets, net — — 159 2,686 9,742 — 12,587 3,029 372,431 77,814 944,681 208,974 (635,147 ) 971,782 Operating income (loss) 141,013 (51,486 ) 40,148 17,682 169,582 — 316,939 Interest expense, net 32,643 24,114 25,403 15,695 (14,169 ) — 83,686 Net effect of swaps (473 ) (724 ) — — — — (1,197 ) (Gain) loss on foreign currency — — (14,660 ) 4 — — (14,656 ) Other (income) expense 250 (83,657 ) 3,925 — 79,482 — — Income from investment in affiliates (80,295 ) (73,132 ) (20,545 ) — (27,628 ) 201,600 — Income before taxes 188,888 81,913 46,025 1,983 131,897 (201,600 ) 249,106 Provision for taxes 11,200 1,621 18,396 1,983 38,218 — 71,418 Net income $ 177,688 $ 80,292 $ 27,629 $ — $ 93,679 $ (201,600 ) $ 177,688 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (3,700 ) — (3,700 ) — — 3,700 (3,700 ) Unrealized gain on cash flow hedging derivatives 3,350 1,060 — — — (1,060 ) 3,350 Other comprehensive income (loss), (net of tax) (350 ) 1,060 (3,700 ) — — 2,640 (350 ) Total comprehensive income $ 177,338 $ 81,352 $ 23,929 $ — $ 93,679 $ (198,960 ) $ 177,338 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2015 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Co-Issuer Subsidiary (Millennium) Guarantor Eliminations Total Net revenues $ 145,571 $ 240,817 $ 112,217 $ 904,376 $ 418,394 $ (585,597 ) $ 1,235,778 Costs and expenses: Cost of food, merchandise and games revenues — 372 8,878 77,093 18,484 — 104,827 Operating expenses 1,063 179,139 42,814 733,446 146,761 (585,597 ) 517,626 Selling, general and administrative 3,081 55,551 10,358 77,795 24,705 — 171,490 Depreciation and amortization — 37 14,326 — 111,268 — 125,631 Loss on impairment / retirement of fixed assets, net — — 417 3,389 17,067 — 20,873 4,144 235,099 76,793 891,723 318,285 (585,597 ) 940,447 Operating income 141,427 5,718 35,424 12,653 100,109 — 295,331 Interest expense, net 34,204 28,210 25,381 10,721 (11,731 ) — 86,785 Net effect of swaps (3,820 ) (3,064 ) — — — — (6,884 ) Loss on foreign currency — — 81,016 — — — 81,016 Other (income) expense 750 (18,649 ) 3,883 — 14,016 — — (Income) loss from investment in affiliates (13,523 ) (15,141 ) (20,100 ) — 27,480 21,284 — Income (loss) before taxes 123,816 14,362 (54,756 ) 1,932 70,344 (21,284 ) 134,414 Provision (benefit) for taxes 11,594 840 (27,274 ) 1,932 35,100 — 22,192 Net income (loss) $ 112,222 $ 13,522 $ (27,482 ) $ — $ 35,244 $ (21,284 ) $ 112,222 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment 16,655 — 16,655 — — (16,655 ) 16,655 Unrealized loss on cash flow hedging derivatives (2,734 ) (1,021 ) — — — 1,021 (2,734 ) Other comprehensive income (loss), (net of tax) 13,921 (1,021 ) 16,655 — — (15,634 ) 13,921 Total comprehensive income (loss) $ 126,143 $ 12,501 $ (10,827 ) $ — $ 35,244 $ (36,918 ) $ 126,143 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Co-Issuer Subsidiary (Millennium) Guarantor Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 93,378 $ (10,710 ) $ 40,569 $ 48,979 $ 160,801 $ (1,838 ) $ 331,179 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — — (278,051 ) 278,051 — Proceeds from returns on investments 338,000 15,500 — — 146,500 (500,000 ) — Purchase of identifiable intangible assets — — — (66 ) — — (66 ) Proceeds from sale of preferred equity investment — 3,281 — — — — 3,281 Capital expenditures — (25 ) (10,160 ) (149,448 ) (28,451 ) — (188,084 ) Net cash from (for) investing activities 338,000 18,756 (10,160 ) (149,514 ) (160,002 ) (221,949 ) (184,869 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 69,160 208,891 — — — (278,051 ) — Payments for returns of capital — — — (500,000 ) — 500,000 — Term debt borrowings — 131,000 — 619,000 — — 750,000 Note borrowings — — — 500,000 — — 500,000 Term debt payments — (126,619 ) (13,854 ) (477,377 ) — — (617,850 ) Note payments, including amounts paid for early termination (304,014 ) (211,444 ) — — — — (515,458 ) Distributions paid to partners (196,524 ) — — — — 1,768 (194,756 ) Payment of debt issuance costs — (1,326 ) — (18,483 ) — — (19,809 ) Exercise of limited partnership unit options — 65 — — — — 65 Tax effect of units involved in treasury unit transactions — (4,440 ) — — — — (4,440 ) Payments related to tax withholding for equity compensation — (4,173 ) — — — — (4,173 ) Net cash from (for) financing activities (431,378 ) (8,046 ) (13,854 ) 123,140 — 223,717 (106,421 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 3,640 — — — 3,640 CASH AND CASH EQUIVALENTS Net increase for the year — — 20,195 22,605 799 (70 ) 43,529 Balance, beginning of year — — 65,563 57,825 353 (1,025 ) 122,716 Balance, end of year $ — $ — $ 85,758 $ 80,430 $ 1,152 $ (1,095 ) $ 166,245 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2016 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Co-Issuer Subsidiary (Millennium) Guarantor Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 118,833 $ (28,315 ) $ 33,918 $ 189,534 $ 47,728 $ (3,351 ) $ 358,347 CASH FLOWS FOR INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — — (24,562 ) 24,562 — Purchase of identifiable intangible assets — — (29 ) (74 ) (474 ) — (577 ) Capital expenditures — — (7,863 ) (129,815 ) (22,978 ) — (160,656 ) Net cash for investing activities — — (7,892 ) (129,889 ) (48,014 ) 24,562 (161,233 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Term debt payments — (1,237 ) (138 ) (4,625 ) — — (6,000 ) Intercompany payables (payments) receipts (6,332 ) 30,894 — — — (24,562 ) — Distributions paid to partners (189,508 ) — — — — 2,326 (187,182 ) Tax effect of units involved in treasury unit transactions — (422 ) — — — — (422 ) Payments related to tax withholding for equity compensation — (920 ) — — — — (920 ) Net cash from (for) financing activities (195,840 ) 28,315 (138 ) (4,625 ) — (22,236 ) (194,524 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 569 — — — 569 CASH AND CASH EQUIVALENTS Net increase (decrease) for the year (77,007 ) — 26,457 55,020 (286 ) (1,025 ) 3,159 Balance, beginning of year 77,007 — 39,106 2,805 639 — 119,557 Balance, end of year $ — $ — $ 65,563 $ 57,825 $ 353 $ (1,025 ) $ 122,716 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2015 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Co-Issuer Subsidiary (Millennium) Guarantor Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 89,637 $ (1,120 ) $ 38,579 $ 91,714 $ 129,287 $ (2,147 ) $ 345,950 CASH FLOWS FOR INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — (3,252 ) — (55,294 ) 58,546 — Purchase of preferred equity investment — (2,000 ) — — — — (2,000 ) Capital expenditures — — (7,663 ) (94,443 ) (73,759 ) — (175,865 ) Net cash for investing activities — (2,000 ) (10,915 ) (94,443 ) (129,053 ) 58,546 (177,865 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 82,131 8,060 (31,645 ) — — (58,546 ) — Distributions paid to partners (174,761 ) — — — — 2,147 (172,614 ) Tax effect of units involved in treasury unit transactions — (1,589 ) — — — — (1,589 ) Payments related to tax withholding for equity compensation — (3,733 ) — — — — (3,733 ) Net cash from (for) financing activities (92,630 ) 2,738 (31,645 ) — — (56,399 ) (177,936 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (2,432 ) — — — (2,432 ) CASH AND CASH EQUIVALENTS Net increase (decrease) for the year (2,993 ) (382 ) (6,413 ) (2,729 ) 234 — (12,283 ) Balance, beginning of year 80,000 382 45,519 5,534 405 — 131,840 Balance, end of year $ 77,007 $ — $ 39,106 $ 2,805 $ 639 $ — $ 119,557 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Co-Issuer Subsidiary (Millennium) Guarantor Eliminations Total Net revenues $ 104,080 $ 317,496 $ 127,929 $ 960,108 $ 395,745 $ (583,391 ) $ 1,321,967 Costs and expenses: Cost of food, merchandise and games revenues — — 11,483 80,942 18,386 — 110,811 Operating expenses — 313,654 44,990 738,719 44,130 (583,391 ) 558,102 Selling, general and administrative 3,007 67,872 10,497 92,527 19,867 — 193,770 Depreciation and amortization — 33 15,654 — 137,535 — 153,222 Loss on impairment / retirement of fixed assets, net — — 656 3,102 8,970 — 12,728 Gain on sale of investment — (1,877 ) — — — — (1,877 ) 3,007 379,682 83,280 915,290 228,888 (583,391 ) 1,026,756 Operating income (loss) 101,073 (62,186 ) 44,649 44,818 166,857 — 295,211 Interest expense, net 23,739 18,837 24,839 39,768 (22,435 ) — 84,748 Net effect of swaps (150 ) 105 — — — — (45 ) Loss on early debt extinguishment 11,773 8,188 205 2,955 — — 23,121 Gain on foreign currency — (25 ) (29,061 ) — — — (29,086 ) Other (income) expense 250 (73,581 ) 3,460 — 69,756 — (115 ) Income from investment in affiliates (160,925 ) (176,698 ) (38,057 ) — (84,398 ) 460,078 — Income before taxes 226,386 160,988 83,263 2,095 203,934 (460,078 ) 216,588 Provision (benefit) for taxes 10,910 60 (1,134 ) 2,095 (10,819 ) — 1,112 Net income $ 215,476 $ 160,928 $ 84,397 $ — $ 214,753 $ (460,078 ) $ 215,476 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (14,849 ) — (14,849 ) — — 14,849 (14,849 ) Unrealized gain on cash flow hedging derivatives 7,975 2,422 — — — (2,422 ) 7,975 Other comprehensive income (loss), (net of tax) (6,874 ) 2,422 (14,849 ) — — 12,427 (6,874 ) Total comprehensive income $ 208,602 $ 163,350 $ 69,548 $ — $ 214,753 $ (447,651 ) $ 208,602 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2016 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Co-Issuer Subsidiary (Millennium) Guarantor Eliminations Total Net revenues $ 144,042 $ 320,945 $ 117,962 $ 962,363 $ 378,556 $ (635,147 ) $ 1,288,721 Costs and expenses: Cost of food, merchandise and games revenues — — 9,868 78,984 17,756 — 106,608 Operating expenses — 303,974 42,820 777,841 49,393 (635,147 ) 538,881 Selling, general and administrative 3,029 68,422 10,151 85,170 15,058 — 181,830 Depreciation and amortization — 35 14,816 — 117,025 — 131,876 Loss on impairment / retirement of fixed assets, net — — 159 2,686 9,742 — 12,587 3,029 372,431 77,814 944,681 208,974 (635,147 ) 971,782 Operating income (loss) 141,013 (51,486 ) 40,148 17,682 169,582 — 316,939 Interest expense, net 32,643 24,114 25,403 15,695 (14,169 ) — 83,686 Net effect of swaps (473 ) (724 ) — — — — (1,197 ) (Gain) loss on foreign currency — — (14,660 ) 4 — — (14,656 ) Other (income) expense 250 (83,657 ) 3,925 — 79,482 — — Income from investment in affiliates (80,295 ) (73,132 ) (20,545 ) — (27,628 ) 201,600 — Income before taxes 188,888 81,913 46,025 1,983 131,897 (201,600 ) 249,106 Provision for taxes 11,200 1,621 18,396 1,983 38,218 — 71,418 Net income $ 177,688 $ 80,292 $ 27,629 $ — $ 93,679 $ (201,600 ) $ 177,688 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (3,700 ) — (3,700 ) — — 3,700 (3,700 ) Unrealized gain on cash flow hedging derivatives 3,350 1,060 — — — (1,060 ) 3,350 Other com |