Consolidating Financial Information of Guarantors and Issuers | Consolidating Financial Information of Guarantors and Issuers: 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 and March 2013 notes (see Note 5). 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 June 28, 2015 , December 31, 2014, and June 29, 2014 and for the three- and six-month periods ended June 28, 2015 and June 29, 2014 . In lieu of providing separate unaudited financial statements for the guarantor subsidiaries, the Partnership has included the accompanying condensed consolidating financial statements. CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET June 28, 2015 (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 $ — $ — $ 15,485 $ 20,740 $ (778 ) $ 35,447 Receivables 1 108,653 119,015 637,007 (794,657 ) 70,019 Inventories — 228 3,143 43,256 — 46,627 Current deferred tax asset — 15,315 674 4,043 — 20,032 Other current assets 434 1,658 2,681 26,476 (1,445 ) 29,804 435 125,854 140,998 731,522 (796,880 ) 201,929 Property and Equipment (net) — 5,612 204,916 1,364,203 — 1,574,731 Investment in Park 663,494 814,861 164,516 24,292 (1,667,163 ) — Goodwill 674 — 101,383 119,605 — 221,662 Other Intangibles, net — — 14,371 22,907 — 37,278 Deferred Tax Asset — 24,287 — — (24,287 ) — Other Assets 5,176 20,184 7,405 7,913 — 40,678 $ 669,779 $ 990,798 $ 633,589 $ 2,270,442 $ (2,488,330 ) $ 2,076,278 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 311,822 $ 213,778 $ 3,983 $ 305,769 $ (795,435 ) $ 39,917 Deferred revenue — 592 16,235 131,116 — 147,943 Accrued interest 5,487 4,211 1,874 883 — 12,455 Accrued taxes 3,082 — 1,771 8,735 (1,445 ) 12,143 Accrued salaries, wages and benefits — 22,318 1,989 7,926 — 32,233 Self-insurance reserves — 7,925 1,456 14,639 — 24,020 Current derivative liability 4,127 2,768 — — — 6,895 Other accrued liabilities — 4,587 1,067 9,779 — 15,433 324,518 256,179 28,375 478,847 (796,880 ) 291,039 Deferred Tax Liability — — 49,695 127,645 (24,287 ) 153,053 Derivative Liability 10,927 7,879 — — — 18,806 Other Liabilities 968 3,574 — 11,519 — 16,061 Long-Term Debt: Revolving credit loans 42,000 — — — — 42,000 Term debt — 247,890 13,991 346,969 — 608,850 Notes 294,897 205,103 450,000 — — 950,000 336,897 452,993 463,991 346,969 — 1,600,850 Equity (3,531 ) 270,173 91,528 1,305,462 (1,667,163 ) (3,531 ) $ 669,779 $ 990,798 $ 633,589 $ 2,270,442 $ (2,488,330 ) $ 2,076,278 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2014 (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 $ 80,000 $ 382 $ 45,519 $ 5,939 $ — $ 131,840 Receivables 8 143,931 85,838 634,112 (836,494 ) 27,395 Inventories — 2,074 1,594 22,215 — 25,883 Current deferred tax asset — 4,547 674 4,044 — 9,265 Other current assets 680 2,079 23,818 5,905 (23,148 ) 9,334 80,688 153,013 157,443 672,215 (859,642 ) 203,717 Property and Equipment (net) 470,851 5,630 218,260 831,810 — 1,526,551 Investment in Park 544,340 812,549 163,904 43,659 (1,564,452 ) — Goodwill 9,061 — 108,012 111,218 — 228,291 Other Intangibles, net — — 15,312 22,879 — 38,191 Deferred Tax Asset — 24,827 — — (24,827 ) — Other Assets 10,615 20,874 8,034 2,046 — 41,569 $ 1,115,555 $ 1,016,893 $ 670,965 $ 1,683,827 $ (2,448,921 ) $ 2,038,319 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 352,518 $ 203,895 $ 32,691 $ 271,323 $ (836,494 ) $ 23,933 Deferred revenue — 60 4,592 56,509 — 61,161 Accrued interest 4,637 3,223 2,056 — — 9,916 Accrued taxes 4,309 — — 40,639 (23,148 ) 21,800 Accrued salaries, wages and benefits — 25,851 1,103 7,148 — 34,102 Self-insurance reserves — 5,386 1,565 16,426 — 23,377 Current derivative liability 7,062 4,729 — — — 11,791 Other accrued liabilities 508 8,134 122 3,375 — 12,139 369,034 251,278 42,129 395,420 (859,642 ) 198,219 Deferred Tax Liability — — 49,695 127,645 (24,827 ) 152,513 Derivative Liability 8,438 6,211 — — — 14,649 Other Liabilities — 6,105 — 11,766 — 17,871 Long-Term Debt: Term debt 346,969 247,890 13,991 — — 608,850 Notes 294,897 205,103 450,000 — — 950,000 641,866 452,993 463,991 — — 1,558,850 Equity 96,217 300,306 115,150 1,148,996 (1,564,452 ) 96,217 $ 1,115,555 $ 1,016,893 $ 670,965 $ 1,683,827 $ (2,448,921 ) $ 2,038,319 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET June 29, 2014 (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 $ — $ — $ 19,425 $ 29,986 $ (9,277 ) $ 40,134 Receivables 59 104,035 93,286 571,632 (702,451 ) 66,561 Inventories — 5,732 4,091 35,748 — 45,571 Current deferred tax asset — 18,655 800 3,445 — 22,900 Other current assets 691 14,115 5,974 13,500 (2,882 ) 31,398 750 142,537 123,576 654,311 (714,610 ) 206,564 Property and Equipment (net) 471,252 8,206 247,632 830,074 — 1,557,164 Investment in Park 466,213 767,266 149,180 32,308 (1,414,967 ) — Goodwill 9,061 — 117,371 111,218 — 237,650 Other Intangibles, net — — 16,639 22,870 — 39,509 Deferred Tax Asset — 32,025 — 117 (32,142 ) — Other Assets 11,680 21,649 9,276 2,304 — 44,909 $ 958,956 $ 971,683 $ 663,674 $ 1,653,202 $ (2,161,719 ) $ 2,085,796 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ 1,724 $ 1,231 $ 70 $ — $ — $ 3,025 Accounts payable 218,225 233,203 15,070 282,733 (711,728 ) 37,503 Deferred revenue — 636 15,824 117,337 — 133,797 Accrued interest 6,422 4,251 1,843 — — 12,516 Accrued taxes 6,054 1,196 — 2,885 (2,882 ) 7,253 Accrued salaries, wages and benefits — 23,850 2,303 9,487 — 35,640 Self-insurance reserves — 5,534 1,772 16,353 — 23,659 Current derivative liability — — — — — Other accrued liabilities 376 5,554 1,095 2,380 — 9,405 232,801 275,455 37,977 431,175 (714,610 ) 262,798 Deferred Tax Liability — — 57,540 131,648 (32,142 ) 157,046 Derivative Liability 17,700 12,410 — — — 30,110 Other Liabilities — 4,039 — 3,363 — 7,402 Long-Term Debt: Revolving credit loans 39,000 — — — — 39,000 Term debt 350,943 250,730 14,152 — — 615,825 Notes 294,897 205,103 450,000 — — 950,000 684,840 455,833 464,152 — — 1,604,825 Equity 23,615 223,946 104,005 1,087,016 (1,414,967 ) 23,615 $ 958,956 $ 971,683 $ 663,674 $ 1,653,202 $ (2,161,719 ) $ 2,085,796 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended June 28, 2015 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 38,071 $ 60,260 $ 28,003 $ 348,613 $ (97,539 ) $ 377,408 Costs and expenses: Cost of food, merchandise, and games revenues — 71 2,592 30,443 — 33,106 Operating expenses 122 51,419 14,390 88,759 2,635 157,325 Selling, general and administrative 574 8,996 2,464 34,031 — 46,065 Depreciation and amortization — 9 5,496 41,600 — 47,105 Loss on impairment / retirement of fixed assets, net — — 104 676 — 780 696 60,495 25,046 195,509 2,635 284,381 Operating Income (loss) 37,375 (235 ) 2,957 153,104 (100,174 ) 93,027 Interest expense (income), net 8,158 7,217 6,305 (212 ) — 21,468 Net effect of swaps (757 ) (650 ) — — — (1,407 ) Unrealized / realized foreign currency gain — — (7,911 ) — — (7,911 ) Other (income) expense 187 (3,015 ) 659 2,169 — — Income from investment in affiliates (30,931 ) (33,397 ) (8,591 ) (10,890 ) 83,809 — Income before taxes 60,718 29,610 12,495 162,037 (183,983 ) 80,877 Provision (benefit) for taxes 3,135 (1,322 ) 1,595 19,886 — 23,294 Net income $ 57,583 $ 30,932 $ 10,900 $ 142,151 $ (183,983 ) $ 57,583 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (1,758 ) — (1,758 ) — 1,758 (1,758 ) Unrealized loss on cash flow hedging derivatives 1,841 475 — — (475 ) 1,841 Other comprehensive income (loss), (net of tax) 83 475 (1,758 ) — 1,283 83 Total Comprehensive income $ 57,666 $ 31,407 $ 9,142 $ 142,151 $ (182,700 ) $ 57,666 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended June 29, 2014 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 43,084 $ 79,737 $ 33,878 $ 328,013 $ (121,698 ) $ 363,014 Costs and expenses: Cost of food, merchandise, and games revenues — 79 2,881 28,130 — 31,090 Operating expenses 1,312 54,893 15,124 197,561 (121,698 ) 147,192 Selling, general and administrative 1,467 27,495 3,886 13,769 — 46,617 Depreciation and amortization 14,011 94 6,502 26,367 — 46,974 Gain on sale of other assets — — — (921 ) — (921 ) Loss on impairment / retirement of fixed assets, net — (1 ) — 216 — 215 16,790 82,560 28,393 265,122 (121,698 ) 271,167 Operating Income (loss) 26,294 (2,823 ) 5,485 62,891 — 91,847 Interest expense (income), net 10,533 7,354 11,933 (1,919 ) — 27,901 Net effect of swaps (178 ) (137 ) — — — (315 ) Loss on early debt extinguishment — — 29,273 — — 29,273 Unrealized / realized foreign currency gain — — (16,102 ) — — (16,102 ) Other (income) expense 188 (2,415 ) 531 1,696 — — (Income) loss from investment in affiliates (30,914 ) (21,721 ) (10,576 ) 1,929 61,282 — Income (loss) before taxes 46,665 14,096 (9,574 ) 61,185 (61,282 ) 51,090 Provision (benefit) for taxes 2,763 (3,481 ) (7,645 ) 15,551 — 7,188 Net income (loss) $ 43,902 $ 17,577 $ (1,929 ) $ 45,634 $ (61,282 ) $ 43,902 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (2,317 ) — (2,317 ) — 2,317 (2,317 ) Unrealized loss on cash flow hedging derivatives (2,241 ) (644 ) — — 644 (2,241 ) Other comprehensive income (loss), (net of tax) (4,558 ) (644 ) (2,317 ) — 2,961 (4,558 ) Total Comprehensive income (loss) $ 39,344 $ 16,933 $ (4,246 ) $ 45,634 $ (58,321 ) $ 39,344 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Six Months Ended June 28, 2015 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 36,688 $ 64,280 $ 28,081 $ 395,350 $ (100,174 ) $ 424,225 Costs and expenses: — Cost of food, merchandise, and games revenues — 71 2,592 36,031 — 38,694 Operating expenses 256 74,476 19,361 141,362 — 235,455 Selling, general and administrative 1,373 22,271 4,207 44,032 — 71,883 Depreciation and amortization — 18 5,496 45,602 — 51,116 Loss on impairment / retirement of fixed assets, net — — 104 3,579 — 3,683 1,629 96,836 31,760 270,606 — 400,831 Operating Income (loss) 35,059 (32,556 ) (3,679 ) 124,744 (100,174 ) 23,394 Interest expense (income), net 15,994 14,054 12,425 (513 ) — 41,960 Net effect of swaps (743 ) (780 ) — — — (1,523 ) Unrealized / realized foreign currency loss — — 30,307 — — 30,307 Other (income) expense 375 (7,831 ) 1,705 5,751 — — Income from investment in affiliates 41,855 18,348 (5,088 ) 24,599 (79,714 ) — Income before taxes (22,422 ) (56,347 ) (43,028 ) 94,907 (20,460 ) (47,350 ) Provision (benefit) for taxes 3,828 (14,494 ) (18,429 ) 7,995 — (21,100 ) Net income $ (26,250 ) $ (41,853 ) $ (24,599 ) $ 86,912 $ (20,460 ) $ (26,250 ) Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment 5,456 — 5,456 — (5,456 ) 5,456 Unrealized loss on cash flow hedging derivatives (598 ) (302 ) — — 302 (598 ) Other comprehensive income (loss), (net of tax) 4,858 (302 ) 5,456 — (5,154 ) 4,858 Total Comprehensive income $ (21,392 ) $ (42,155 ) $ (19,143 ) $ 86,912 $ (25,614 ) $ (21,392 ) CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Six Months Ended June 29, 2014 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 47,839 $ 88,416 $ 34,029 $ 368,325 $ (135,129 ) $ 403,480 Costs and expenses: Cost of food, merchandise, and games revenues — 79 2,882 33,114 — 36,075 Operating expenses 2,660 77,355 22,061 260,595 (135,129 ) 227,542 Selling, general and administrative 2,863 44,167 4,759 16,232 — 68,021 Depreciation and amortization 14,485 103 6,502 30,191 — 51,281 Gain on sale of other assets — — — (921 ) — (921 ) Loss on impairment / retirement of fixed assets, net 249 (1 ) — 964 — 1,212 20,257 121,703 36,204 340,175 (135,129 ) 383,210 Operating Income (loss) 27,582 (33,287 ) (2,175 ) 28,150 — 20,270 Interest expense (income), net 20,732 14,365 21,401 (3,938 ) — 52,560 Net effect of swaps 16 40 — — — 56 Loss on early debt extinguishment — — 29,273 — — 29,273 Unrealized / realized foreign currency loss — — 1,082 — — 1,082 Other (income) expense 375 (5,689 ) 905 4,409 — — (Income) loss from investment in affiliates 42,674 25,422 (6,512 ) 30,173 (91,757 ) — Loss before taxes (36,215 ) (67,425 ) (48,324 ) (2,494 ) 91,757 (62,701 ) Provision (benefit) for taxes 3,423 (13,903 ) (18,151 ) 5,568 — (23,063 ) Net loss $ (39,638 ) $ (53,522 ) $ (30,173 ) $ (8,062 ) $ 91,757 $ (39,638 ) Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (696 ) — (696 ) — 696 (696 ) Unrealized loss on cash flow hedging derivatives (2,891 ) (817 ) — — 817 (2,891 ) Other comprehensive income (loss), (net of tax) (3,587 ) (817 ) (696 ) — 1,513 (3,587 ) Total Comprehensive loss $ (43,225 ) $ (54,339 ) $ (30,869 ) $ (8,062 ) $ 93,270 $ (43,225 ) CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 28, 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 $ 3,954 $ (55,759 ) $ (2,970 ) $ 129,912 $ (1,860 ) $ 73,277 CASH FLOWS FOR INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — (10,576 ) (282 ) 10,858 — Purchase of preferred equity investment — (2,000 ) — — — (2,000 ) Capital expenditures — — (5,551 ) (114,829 ) — (120,380 ) Net cash for investing activities — (2,000 ) (16,127 ) (115,111 ) 10,858 (122,380 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Net borrowings on revolving credit loans 42,000 — — — — 42,000 Distributions paid (85,236 ) — — — 1,082 (84,154 ) Intercompany payables (payments) receipts (40,718 ) 59,425 (7,849 ) — (10,858 ) — Tax effect of units involved in option exercises and treasury unit transactions — (2,048 ) — — — (2,048 ) Net cash from (for) financing activities (83,954 ) 57,377 (7,849 ) — (9,776 ) (44,202 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (3,088 ) — — (3,088 ) CASH AND CASH EQUIVALENTS Net increase (decrease) for the period (80,000 ) (382 ) (30,034 ) 14,801 (778 ) (96,393 ) Balance, beginning of period 80,000 382 45,519 5,939 — 131,840 Balance, end of period $ — $ — $ 15,485 $ 20,740 $ (778 ) $ 35,447 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 29, 2014 (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 $ 57,348 $ (48,952 ) $ (22,362 ) $ 76,734 $ (10,531 ) $ 52,237 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — 7,625 — 3,829 (11,454 ) — Sale of non-core asset — — — 1,377 — 1,377 Capital expenditures (47,494 ) (193 ) (11,573 ) (47,430 ) — (106,690 ) Net cash from (for) investing activities (47,494 ) 7,432 (11,573 ) (42,224 ) (11,454 ) (105,313 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Net borrowings on revolving credit loans 39,000 — — — — 39,000 Note borrowings — — 450,000 — — 450,000 Term debt payments, including amounts paid for early termination — — (426,148 ) — — (426,148 ) Distributions/dividends (paid) received (79,544 ) — — — 1,269 (78,275 ) Intercompany payables (payments) receipts (44,310 ) 38,101 2,631 (7,861 ) 11,439 — Payment of debt issuance costs — — (9,795 ) — — (9,795 ) Tax effect of units involved in option exercises and treasury unit transactions — (725 ) — — — (725 ) Net cash from (for) financing activities (84,854 ) 37,376 16,688 (7,861 ) 12,708 (25,943 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 1,097 — — 1,097 CASH AND CASH EQUIVALENTS Net increase (decrease) for the period (75,000 ) (4,144 ) (16,150 ) 26,649 (9,277 ) (77,922 ) Balance, beginning of period 75,000 4,144 35,575 3,337 — 118,056 Balance, end of period $ — $ — $ 19,425 $ 29,986 $ (9,277 ) $ 40,134 |