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 March 27, 2016 , December 31, 2015, and March 29, 2015 and for the three-month periods ended March 27, 2016 and March 29, 2015 . 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 March 27, 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 $ — $ — $ 38,251 $ 28,203 $ (1,903 ) $ 64,551 Receivables 18 2,192 20,709 488,005 (477,010 ) 33,914 Inventories — 131 1,920 36,404 — 38,455 Other current assets 77 26,642 2,097 25,153 (26,051 ) 27,918 95 28,965 62,977 577,765 (504,964 ) 164,838 Property and Equipment (net) — 5,584 186,379 1,378,191 — 1,570,154 Investment in Park 699,382 904,557 176,055 24,194 (1,804,188 ) — Goodwill 674 — 94,428 119,606 — 214,708 Other Intangibles, net — — 13,384 23,271 — 36,655 Deferred Tax Asset — 2,920 — — (2,920 ) — Other Assets — 14,413 219 2,773 — 17,405 $ 700,151 $ 956,439 $ 533,442 $ 2,125,800 $ (2,312,072 ) $ 2,003,760 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 1,649 $ 93 $ 2,308 $ — $ 4,050 Accounts payable 317,035 161,288 1,839 32,189 (478,259 ) 34,092 Deferred revenue — 139 6,313 98,804 — 105,256 Accrued interest 1,290 1,303 7,853 914 — 11,360 Accrued taxes 1,935 — 1,810 32,869 (26,051 ) 10,563 Accrued salaries, wages and benefits — 21,805 636 — — 22,441 Self-insurance reserves — 11,417 1,426 11,409 — 24,252 Distribution payable 46,968 — — — (654 ) 46,314 Other accrued liabilities 1,438 1,125 190 4,443 — 7,196 368,666 198,726 20,160 182,936 (504,964 ) 265,524 Deferred Tax Liability — — 20,003 121,865 (2,920 ) 138,948 Derivative Liability 16,713 11,142 — — — 27,855 Other Liabilities — 1,232 — 11,156 — 12,388 Long-Term Debt: Revolving credit loans 65,000 — — — — 65,000 Term debt — 243,628 13,660 340,021 — 597,309 Notes 291,578 202,794 444,170 — — 938,542 356,578 446,422 457,830 340,021 — 1,600,851 Equity (41,806 ) 298,917 35,449 1,469,822 (1,804,188 ) (41,806 ) $ 700,151 $ 956,439 $ 533,442 $ 2,125,800 $ (2,312,072 ) $ 2,003,760 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET December 31, 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 $ 77,007 $ — $ 39,106 $ 3,444 $ — $ 119,557 Receivables — 1,292 27,788 547,361 (546,947 ) 29,494 Inventories — 121 1,222 23,686 — 25,029 Other current assets 188 1,261 1,332 8,781 (1,616 ) 9,946 77,195 2,674 69,448 583,272 (548,563 ) 184,026 Property and Equipment (net) — 5,593 176,390 1,332,895 — 1,514,878 Investment in Park 724,592 911,910 179,529 27,862 (1,843,893 ) — Goodwill 674 — 90,531 119,606 — 210,811 Other Intangibles, net — — 12,832 23,063 — 35,895 Deferred Tax Asset — 14,080 — — (14,080 ) — Other Assets — 14,414 210 2,786 — 17,410 $ 802,461 $ 948,671 $ 528,940 $ 2,089,484 $ (2,406,536 ) $ 1,963,020 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 1,008 $ 57 $ 1,410 $ — 2,475 Accounts payable 433,621 115,135 810 14,503 (546,947 ) 17,122 Deferred revenue — 85 4,397 65,032 — 69,514 Accrued interest 4,602 3,221 2,056 31 — 9,910 Accrued taxes 1,066 — — 42,487 (1,616 ) 41,937 Accrued salaries, wages and benefits — 22,166 1,026 3,724 — 26,916 Self-insurance reserves — 7,437 1,400 15,159 23,996 Other accrued liabilities 1,355 1,531 167 3,748 — 6,801 440,644 150,583 9,913 146,094 (548,563 ) 198,671 Deferred Tax Liability — — 21,979 121,864 (14,080 ) 129,763 Derivative Liability 13,396 9,522 — — — 22,918 Other Liabilities — 6,705 — 11,278 — 17,983 Long-Term Debt: Term debt — 244,101 13,691 340,554 — 598,346 Notes 291,412 202,679 444,239 — — 938,330 291,412 446,780 457,930 340,554 — 1,536,676 Equity 57,009 335,081 39,118 1,469,694 (1,843,893 ) 57,009 $ 802,461 $ 948,671 $ 528,940 $ 2,089,484 $ (2,406,536 ) $ 1,963,020 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET March 29, 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 $ — $ — $ 14,881 $ 4,844 $ — $ 19,725 Receivables 1 89,060 115,830 546,424 (727,190 ) 24,125 Inventories — 152 2,070 35,147 — 37,369 Other current assets 80 369 2,382 24,196 — 27,027 81 89,581 135,163 610,611 (727,190 ) 108,246 Property and Equipment (net) — 5,621 202,853 1,349,790 — 1,558,264 Investment in Park 622,008 765,178 160,401 11,776 (1,559,363 ) — Goodwill 674 — 99,603 119,606 — 219,883 Other Intangibles, net — — 14,119 22,864 — 36,983 Deferred Tax Asset — 60,326 — — (60,326 ) — Other Assets — 14,431 349 3,902 — 18,682 $ 622,763 $ 935,137 $ 612,488 $ 2,118,549 $ (2,346,879 ) $ 1,942,058 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 274,612 $ 199,361 $ 2,424 $ 289,058 $ (727,190 ) $ 38,265 Deferred revenue — 92 6,077 86,495 — 92,664 Accrued interest 1,595 1,526 7,943 992 — 12,056 Accrued taxes 1,792 503 749 7,115 — 10,159 Accrued salaries, wages and benefits — 21,608 771 3,732 — 26,111 Self-insurance reserves — 8,031 1,413 13,341 — 22,785 Current derivative liability 5,980 4,009 — — — 9,989 Other accrued liabilities 864 3,365 99 7,158 — 11,486 284,843 238,495 19,476 407,891 (727,190 ) 223,515 Deferred Tax Liability — — 49,021 123,603 (60,326 ) 112,298 Derivative Liability 11,197 8,055 — — — 19,252 Other Liabilities — 3,707 — 11,644 — 15,351 Long-Term Debt: Revolving credit loans 57,000 — — — — 57,000 Term debt — 244,603 13,676 340,866 — 599,145 Notes 290,915 202,333 443,441 — — 936,689 347,915 446,936 457,117 340,866 — 1,592,834 Equity (21,192 ) 237,944 86,874 1,234,545 (1,559,363 ) (21,192 ) $ 622,763 $ 935,137 $ 612,488 $ 2,118,549 $ (2,346,879 ) $ 1,942,058 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 27, 2016 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ (2,500 ) $ 7,841 $ 119 $ 58,317 $ (5,339 ) $ 58,438 Costs and expenses: Cost of food, merchandise, and games revenues — — (2 ) 6,239 — 6,237 Operating expenses 10 39,978 5,277 44,678 (5,339 ) 84,604 Selling, general and administrative 894 13,186 763 10,769 — 25,612 Depreciation and amortization — 9 — 5,182 — 5,191 Loss on impairment / retirement of fixed assets, net — — 21 2,591 — 2,612 904 53,173 6,059 69,459 (5,339 ) 124,256 Operating loss (3,404 ) (45,332 ) (5,940 ) (11,142 ) — (65,818 ) Interest expense (income), net 8,038 6,445 6,036 (750 ) — 19,769 Net effect of swaps 1,442 400 — — — 1,842 Unrealized / realized foreign currency gain — — (19,561 ) — — (19,561 ) Other (income) expense 62 (19,371 ) 874 18,435 — — (Income) loss from investment in affiliates 34,681 14,144 3,475 (725 ) (51,575 ) — Income (loss) before taxes (47,627 ) (46,950 ) 3,236 (28,102 ) 51,575 (67,868 ) Provision (benefit) for taxes 859 (12,270 ) 2,510 (10,481 ) — (19,382 ) Net income (loss) $ (48,486 ) $ (34,680 ) $ 726 $ (17,621 ) $ 51,575 $ (48,486 ) Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment (4,395 ) — (4,395 ) — 4,395 (4,395 ) Unrealized loss on cash flow hedging derivatives (2,631 ) (756 ) — — 756 (2,631 ) Other comprehensive loss, (net of tax) (7,026 ) (756 ) (4,395 ) — 5,151 (7,026 ) Total comprehensive loss $ (55,512 ) $ (35,436 ) $ (3,669 ) $ (17,621 ) $ 56,726 $ (55,512 ) CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 29, 2015 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ (1,383 ) $ 4,020 $ 78 $ 46,737 $ (2,635 ) $ 46,817 Costs and expenses: Cost of food, merchandise, and games revenues — — — 5,588 — 5,588 Operating expenses 134 23,057 4,971 52,603 (2,635 ) 78,130 Selling, general and administrative 799 13,275 1,743 10,001 — 25,818 Depreciation and amortization — 9 — 4,002 — 4,011 Loss on impairment / retirement of fixed assets, net — — — 2,903 — 2,903 933 36,341 6,714 75,097 (2,635 ) 116,450 Operating loss (2,316 ) (32,321 ) (6,636 ) (28,360 ) — (69,633 ) Interest expense (income), net 7,836 6,837 6,120 (301 ) — 20,492 Net effect of swaps 14 (130 ) — — — (116 ) Unrealized / realized foreign currency gain — — 38,218 — — 38,218 Other (income) expense 188 (4,816 ) 1,046 3,582 — — Loss from investment in affiliates 72,786 51,745 3,503 35,489 (163,523 ) — Loss before taxes (83,140 ) (85,957 ) (55,523 ) (67,130 ) 163,523 (128,227 ) Provision (benefit) for taxes 693 (13,172 ) (20,024 ) (11,891 ) — (44,394 ) Net income (loss) $ (83,833 ) $ (72,785 ) $ (35,499 ) $ (55,239 ) $ 163,523 $ (83,833 ) Other comprehensive income (loss), (net of tax): Cumulative foreign currency translation adjustment 7,214 — 7,214 — (7,214 ) 7,214 Unrealized loss on cash flow hedging derivatives (2,439 ) (777 ) — — 777 (2,439 ) Other comprehensive income (loss), (net of tax) 4,775 (777 ) 7,214 — (6,437 ) 4,775 Total comprehensive loss $ (79,058 ) $ (73,562 ) $ (28,285 ) $ (55,239 ) $ 157,086 $ (79,058 ) CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 27, 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 $ (25,319 ) $ (52,051 ) $ (214 ) $ 11,645 $ (1,903 ) $ (67,842 ) CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — 63,088 (63,088 ) — Capital expenditures — — (2,247 ) (49,974 ) — (52,221 ) Net cash from (for) investing activities — — (2,247 ) 13,114 (63,088 ) (52,221 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Net borrowings on revolving credit loans 65,000 — — — — 65,000 Intercompany payables (payments) receipts (116,688 ) 53,600 — — 63,088 — Tax effect of units involved in treasury unit transactions — (1,549 ) — — — (1,549 ) Net cash from (for) financing activities (51,688 ) 52,051 — — 63,088 63,451 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 1,606 — — 1,606 CASH AND CASH EQUIVALENTS Net increase (decrease) for the period (77,007 ) — (855 ) 24,759 (1,903 ) (55,006 ) Balance, beginning of period 77,007 — 39,106 3,444 — 119,557 Balance, end of period $ — $ — $ 38,251 $ 28,203 $ (1,903 ) $ 64,551 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 29, 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 $ (17,967 ) $ (44,980 ) $ (6,910 ) $ 10,174 $ (566 ) $ (60,249 ) CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — (10,594 ) 46,961 (36,367 ) — Purchase of preferred equity investment — (2,000 ) — — — (2,000 ) Capital expenditures — — (1,500 ) (58,230 ) — (59,730 ) Net cash from (for) investing activities — (2,000 ) (12,094 ) (11,269 ) (36,367 ) (61,730 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Net borrowings on revolving credit loans 57,000 — — — — 57,000 Distributions paid (42,618 ) — — — 566 (42,052 ) Intercompany payables (payments) receipts (76,415 ) 47,897 (7,849 ) — 36,367 — Tax effect of units involved in treasury unit transactions — (1,299 ) — — — (1,299 ) Net cash from (for) financing activities (62,033 ) 46,598 (7,849 ) — 36,933 13,649 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (3,785 ) — — (3,785 ) CASH AND CASH EQUIVALENTS Net increase (decrease) for the period (80,000 ) (382 ) (30,638 ) (1,095 ) — (112,115 ) Balance, beginning of period 80,000 382 45,519 5,939 — 131,840 Balance, end of period $ — $ — $ 14,881 $ 4,844 $ — $ 19,725 |