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 September 27, 2015 , December 31, 2014, and September 28, 2014 and for the three- and nine-month periods ended September 27, 2015 and September 28, 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 September 27, 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 $ 132,000 $ — $ 49,512 $ 16,632 $ (1,821 ) $ 196,323 Receivables 478 139,898 117,605 702,444 (915,446 ) 44,979 Inventories — 124 1,496 28,542 — 30,162 Current deferred tax asset — 4,547 674 4,043 — 9,264 Other current assets 285 25 747 13,028 — 14,085 132,763 144,594 170,034 764,689 (917,267 ) 294,813 Property and Equipment (net) — 5,602 183,842 1,325,638 — 1,515,082 Investment in Park 760,412 876,248 178,052 42,485 (1,857,197 ) — Goodwill 674 — 94,040 119,605 — 214,319 Other Intangibles, net — — 13,330 22,919 — 36,249 Deferred Tax Asset — 23,112 — — (23,112 ) — Other Assets 4,883 19,903 6,660 7,037 — 38,483 $ 898,732 $ 1,069,459 $ 645,958 $ 2,282,373 $ (2,797,576 ) $ 2,098,946 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 457,441 $ 155,898 $ 3,062 $ 322,284 $ (917,267 ) $ 21,418 Deferred revenue — 30 4,582 47,332 — 51,944 Accrued interest 1,199 2,793 7,906 — — 11,898 Accrued taxes 2,548 36,440 991 9,756 — 49,735 Accrued salaries, wages and benefits — 31,277 2,012 9,266 — 42,555 Self-insurance reserves — 7,861 1,391 15,150 — 24,402 Current derivative liability 2,257 1,513 — — — 3,770 Other accrued liabilities 1,183 3,641 601 10,049 — 15,474 464,628 239,453 20,545 413,837 (917,267 ) 221,196 Deferred Tax Liability — — 49,695 127,645 (23,112 ) 154,228 Derivative Liability 14,065 9,976 — 1 — 24,042 Other Liabilities — 4,088 — 11,400 — 15,488 Long-Term Debt: Term debt — 247,890 13,991 346,969 — 608,850 Notes 294,897 205,103 450,000 — — 950,000 294,897 452,993 463,991 346,969 — 1,558,850 Equity 125,142 362,949 111,727 1,382,521 (1,857,197 ) 125,142 $ 898,732 $ 1,069,459 $ 645,958 $ 2,282,373 $ (2,797,576 ) $ 2,098,946 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 September 28, 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 $ 124,000 $ 2,194 $ 52,792 $ 10,388 $ — $ 189,374 Receivables 11 131,297 88,605 651,998 (830,649 ) 41,262 Inventories — 3,147 1,833 25,481 — 30,461 Current deferred tax asset — 5,430 800 3,445 — 9,675 Other current assets 1,084 5,863 14,219 5,847 (13,028 ) 13,985 125,095 147,931 158,249 697,159 (843,677 ) 284,757 Property and Equipment (net) 459,332 8,105 230,723 819,971 — 1,518,131 Investment in Park 560,750 837,800 163,809 60,788 (1,623,147 ) — Goodwill 9,061 — 112,234 111,218 — 232,513 Other Intangibles, net — — 15,911 22,855 — 38,766 Deferred Tax Asset — 29,935 — — (29,935 ) — Other Assets 11,147 21,071 8,587 2,104 — 42,909 $ 1,165,385 $ 1,044,842 $ 689,513 $ 1,714,095 $ (2,496,759 ) $ 2,117,076 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ 2,621 $ 1,873 $ 106 $ — $ — $ 4,600 Accounts payable 340,850 208,763 22,485 280,417 (830,649 ) 21,866 Deferred revenue — — 4,682 43,459 — 48,141 Accrued interest 2,579 1,552 7,877 — — 12,008 Accrued taxes 5,255 6,534 — 39,646 (13,028 ) 38,407 Accrued salaries, wages and benefits — 29,505 1,962 10,672 — 42,139 Self-insurance reserves — 5,797 1,747 16,387 — 23,931 Other accrued liabilities 446 5,388 693 1,865 — 8,392 351,751 259,412 39,552 392,446 (843,677 ) 199,484 Deferred Tax Liability — — 55,676 131,648 (29,935 ) 157,389 Derivative Liability 15,115 10,687 — — — 25,802 Other Liabilities 20 4,688 — 11,887 — 16,595 Long-Term Debt: Term debt 350,046 250,088 14,116 — — 614,250 Notes 294,897 205,103 450,000 — — 950,000 644,943 455,191 464,116 — — 1,564,250 Equity 153,556 314,864 130,169 1,178,114 (1,623,147 ) 153,556 $ 1,165,385 $ 1,044,842 $ 689,513 $ 1,714,095 $ (2,496,759 ) $ 2,117,076 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended September 27, 2015 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 96,104 $ 140,898 $ 74,383 $ 565,908 $ (232,656 ) $ 644,637 Costs and expenses: Cost of food, merchandise, and games revenues — 301 5,911 45,962 — 52,174 Operating expenses 1,167 67,890 16,884 102,624 — 188,565 Selling, general and administrative 483 16,979 4,417 39,515 — 61,394 Depreciation and amortization — 10 7,399 51,650 — 59,059 Loss on impairment / retirement of fixed assets, net — — 240 5,513 — 5,753 1,650 85,180 34,851 245,264 — 366,945 Operating Income 94,454 55,718 39,532 320,644 (232,656 ) 277,692 Interest expense (income), net 8,640 6,994 6,356 165 — 22,155 Net effect of swaps (775 ) (664 ) — — — (1,439 ) Unrealized / realized foreign currency gain — — 33,891 — — 33,891 Other (income) expense 189 (7,803 ) 1,518 6,096 — — Income from investment in affiliates (84,099 ) (48,408 ) (13,536 ) (12,510 ) 158,553 — Income before taxes 170,499 105,599 11,303 326,893 (391,209 ) 223,085 Provision (benefit) for taxes 6,348 21,979 (1,207 ) 31,814 — 58,934 Net income $ 164,151 $ 83,620 $ 12,510 $ 295,079 $ (391,209 ) $ 164,151 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment 7,688 — 7,688 — (7,688 ) 7,688 Unrealized loss on cash flow hedging derivatives (2,978 ) (934 ) — — 934 (2,978 ) Other comprehensive income (loss), (net of tax) 4,710 (934 ) 7,688 — (6,754 ) 4,710 Total Comprehensive income $ 168,861 $ 82,686 $ 20,198 $ 295,079 $ (397,963 ) $ 168,861 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended September 28, 2014 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 85,161 $ 158,384 $ 76,325 $ 516,002 $ (240,554 ) $ 595,318 Costs and expenses: Cost of food, merchandise, and games revenues — 2,622 5,743 38,447 — 46,812 Operating expenses 1,248 77,814 17,561 322,580 (240,554 ) 178,649 Selling, general and administrative 1,307 35,241 5,082 15,575 — 57,205 Depreciation and amortization 19,709 166 8,685 29,684 — 58,244 Loss on impairment / retirement of fixed assets, net 532 1 229 713 — 1,475 22,796 115,844 37,300 406,999 (240,554 ) 342,385 Operating Income 62,365 42,540 39,025 109,003 — 252,933 Interest expense (income), net 10,622 7,073 6,243 (2,492 ) — 21,446 Net effect of swaps (666 ) (421 ) — — — (1,087 ) Loss on early debt extinguishment — — (246 ) — — (246 ) Unrealized / realized foreign currency gain — — 21,515 — — 21,515 Other (income) expense 187 (2,415 ) 531 1,697 — — Income from investment in affiliates (114,725 ) (58,671 ) (14,629 ) (23,774 ) 211,799 — Income before taxes 166,947 96,974 25,611 133,572 (211,799 ) 211,305 Provision (benefit) for taxes 5,045 12,717 1,836 29,805 — 49,403 Net income $ 161,902 $ 84,257 $ 23,775 $ 103,767 $ (211,799 ) $ 161,902 Other comprehensive income, (net of tax): Cumulative foreign currency translation adjustment 2,975 — 2,975 — (2,975 ) 2,975 Unrealized loss on cash flow hedging derivatives 2,726 807 — — (807 ) 2,726 Other comprehensive income, (net of tax) 5,701 807 2,975 — (3,782 ) 5,701 Total Comprehensive income $ 167,603 $ 85,064 $ 26,750 $ 103,767 $ (215,581 ) $ 167,603 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Nine Months Ended September 27, 2015 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 132,792 $ 205,178 $ 102,464 $ 961,258 $ (332,830 ) $ 1,068,862 Costs and expenses: — Cost of food, merchandise, and games revenues — 372 8,503 81,993 — 90,868 Operating expenses 1,423 142,366 36,245 243,986 — 424,020 Selling, general and administrative 1,856 39,250 8,624 83,547 — 133,277 Depreciation and amortization — 28 12,895 97,252 — 110,175 Loss on impairment / retirement of fixed assets, net — — 344 9,092 — 9,436 3,279 182,016 66,611 515,870 — 767,776 Operating Income 129,513 23,162 35,853 445,388 (332,830 ) 301,086 Interest expense (income), net 24,634 21,048 18,781 (348 ) — 64,115 Net effect of swaps (1,518 ) (1,444 ) — — — (2,962 ) Unrealized / realized foreign currency loss — — 64,198 — — 64,198 Other (income) expense 564 (15,634 ) 3,223 11,847 — — Income from investment in affiliates (42,244 ) (30,060 ) (18,624 ) 12,089 78,839 — Income before taxes 148,077 49,252 (31,725 ) 421,800 (411,669 ) 175,735 Provision (benefit) for taxes 10,176 7,485 (19,636 ) 39,809 — 37,834 Net income $ 137,901 $ 41,767 $ (12,089 ) $ 381,991 $ (411,669 ) $ 137,901 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment 13,144 — 13,144 — (13,144 ) 13,144 Unrealized loss on cash flow hedging derivatives (3,576 ) (1,236 ) — — 1,236 (3,576 ) Other comprehensive income (loss), (net of tax) 9,568 (1,236 ) 13,144 — (11,908 ) 9,568 Total Comprehensive income $ 147,469 $ 40,531 $ 1,055 $ 381,991 $ (423,577 ) $ 147,469 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Nine Months Ended September 28, 2014 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 133,000 $ 246,800 $ 110,354 $ 884,327 $ (375,683 ) $ 998,798 Costs and expenses: Cost of food, merchandise, and games revenues — 2,701 8,625 71,561 — 82,887 Operating expenses 3,908 155,169 39,622 583,175 (375,683 ) 406,191 Selling, general and administrative 4,170 79,408 9,841 31,807 — 125,226 Depreciation and amortization 34,194 269 15,187 59,875 — 109,525 Gain on sale of other assets — — — (921 ) — (921 ) Loss on impairment / retirement of fixed assets, net 781 — 229 1,677 — 2,687 43,053 237,547 73,504 747,174 (375,683 ) 725,595 Operating Income 89,947 9,253 36,850 137,153 — 273,203 Interest expense (income), net 31,354 21,438 27,644 (6,430 ) — 74,006 Net effect of swaps (650 ) (381 ) — — — (1,031 ) Loss on early debt extinguishment — — 29,027 — — 29,027 Unrealized / realized foreign currency loss — — 22,597 — — 22,597 Other (income) expense 562 (8,104 ) 1,436 6,106 — — (Income) loss from investment in affiliates (72,051 ) (33,249 ) (21,141 ) 6,399 120,042 — Income (loss) before taxes 130,732 29,549 (22,713 ) 131,078 (120,042 ) 148,604 Provision (benefit) for taxes 8,468 (1,186 ) (16,315 ) 35,373 — 26,340 Net income (loss) $ 122,264 $ 30,735 $ (6,398 ) $ 95,705 $ (120,042 ) $ 122,264 Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment 2,279 — 2,279 — (2,279 ) 2,279 Unrealized loss on cash flow hedging derivatives (165 ) (10 ) — — 10 (165 ) Other comprehensive income (loss), (net of tax) 2,114 (10 ) 2,279 — (2,269 ) 2,114 Total Comprehensive income (loss) $ 124,378 $ 30,725 $ (4,119 ) $ 95,705 $ (122,311 ) $ 124,378 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Nine Months Ended September 27, 2015 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total NET CASH FROM OPERATING ACTIVITIES $ 76,056 $ 30 $ 31,546 $ 239,848 $ (3,408 ) $ 344,072 CASH FLOWS FOR INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — (8,296 ) (91,289 ) 99,585 — Purchase of preferred equity investment — (2,000 ) — — — (2,000 ) Capital expenditures — — (6,610 ) (137,866 ) — (144,476 ) Net cash for investing activities — (2,000 ) (14,906 ) (229,155 ) 99,585 (146,476 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Distributions paid (127,854 ) — — — 1,587 (126,267 ) Intercompany payables (payments) receipts 103,798 3,636 (7,849 ) — (99,585 ) — Tax effect of units involved in option exercises and treasury unit transactions — (2,048 ) — — — (2,048 ) Net cash from (for) financing activities (24,056 ) 1,588 (7,849 ) — (97,998 ) (128,315 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (4,798 ) — — (4,798 ) CASH AND CASH EQUIVALENTS Net increase (decrease) for the period 52,000 (382 ) 3,993 10,693 (1,821 ) 64,483 Balance, beginning of period 80,000 382 45,519 5,939 — 131,840 Balance, end of period $ 132,000 $ — $ 49,512 $ 16,632 $ (1,821 ) $ 196,323 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Nine Months Ended September 28, 2014 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total NET CASH FROM OPERATING $ 122,796 $ 11,832 $ 14,637 $ 164,278 $ (1,824 ) $ 311,719 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — 13,794 — (77,332 ) 63,538 — Sale of non-core asset — — — 1,377 — 1,377 Capital expenditures (55,105 ) (257 ) (14,394 ) (67,257 ) — (137,013 ) Net cash from (for) investing activities (55,105 ) 13,537 (14,394 ) (143,212 ) 63,538 (135,636 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Note borrowings — — 450,000 — — 450,000 Note payments, including amounts paid for early termination — — (426,148 ) — — (426,148 ) Distributions paid (119,292 ) — — — 1,824 (117,468 ) Payment of debt issuance costs — — (9,795 ) — — (9,795 ) Intercompany payables (payments) receipts 100,601 (26,534 ) 3,486 (14,015 ) (63,538 ) — Excess tax benefit from unit-based compensation expense — (785 ) — — — (785 ) Net cash from (for) financing activities (18,691 ) (27,319 ) 17,543 (14,015 ) (61,714 ) (104,196 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (569 ) — — (569 ) CASH AND CASH EQUIVALENTS Net increase (decrease) for the period 49,000 (1,950 ) 17,217 7,051 — 71,318 Balance, beginning of period 75,000 4,144 35,575 3,337 — 118,056 Balance, end of period $ 124,000 $ 2,194 $ 52,792 $ 10,388 $ — $ 189,374 |