Consolidating Financial Information of Guarantors and Issuers | 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 of the Partnership's June 2014 Notes (see Note 5 to the Consolidated Financial Statements). The notes have been fully and unconditionally guaranteed, on a joint and several basis, by each 100% owned subsidiary of Cedar Fair (other than Cedar Canada and Magnum) that guarantees the Partnership's senior secured credit facilities. There are no non-guarantor subsidiaries. The following consolidating schedules present condensed financial information for Cedar Fair, L.P., Cedar Canada, and Magnum, the co-issuers, and each 100% owned subsidiary of Cedar Fair (other than Cedar Canada and Magnum), the guarantors (on a combined basis), as of December 31, 2017 and December 31, 2016 and for the years ended December 31, 2017 , December 31, 2016 , and December 31, 2015 . In lieu of providing separate audited financial statements for the guarantor subsidiaries, the accompanying condensed consolidating financial statements have been included. 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 Canada) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Guarantor Subsidiaries 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 (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries 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 L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Guarantor Subsidiaries 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 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 of the Partnership's April 2017 Notes (see Note 5 to the Consolidated Financial Statements). The notes have been fully and unconditionally guaranteed, on a joint and several basis, by each 100% owned subsidiary of Cedar Fair (other than Cedar Canada, Magnum and Millennium) that guarantees the Partnership's senior secured credit facilities. There are no non-guarantor subsidiaries. The following consolidating schedules present condensed financial information for Cedar Fair, L.P., Cedar Canada, Magnum, and Millennium, the co-issuers, and each 100% owned subsidiary of Cedar Fair (other than Cedar Canada, Magnum and Millennium), the guarantors (on a combined basis), as of December 31, 2017 and December 31, 2016 and for the years ended December 31, 2017 , December 31, 2016 , and December 31, 2015 . In lieu of providing separate audited financial statements for the guarantor subsidiaries, the accompanying condensed consolidating financial statements have been included. 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 Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries 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 Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries 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 |