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 26, 2017 , December 31, 2016 , and March 27, 2016 and for the three-month periods ended March 26, 2017 and March 27, 2016 . In lieu of providing separate unaudited financial statements for the guarantor subsidiaries, the Partnership has included the accompanying unaudited condensed consolidating financial statements. CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET March 26, 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 $ — $ — $ 29,590 $ 4,652 $ — $ 34,242 Receivables — 1,552 61,894 541,622 (576,483 ) 28,585 Inventories — — 2,008 37,310 — 39,318 Other current assets 74 907 3,419 26,350 (1,661 ) 29,089 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 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. 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 STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 26, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries 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 expense (income), 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 — — Income 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 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 Gain on foreign currency — — (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): 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 income (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 CASH FLOWS For the Three Months Ended March 26, 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 $ 23,702 $ 56,496 $ (35,208 ) $ (119,483 ) $ 509 $ (73,984 ) CASH FLOWS FOR INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — 28,274 (28,274 ) — Purchase of identifiable intangible assets — — — (10 ) — (10 ) Capital expenditures — — (1,148 ) (47,307 ) — (48,455 ) Net cash for investing activities — — (1,148 ) (19,043 ) (28,274 ) (48,465 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Borrowings on revolving credit loans — — — 85,000 — 85,000 Distributions paid to partners (48,651 ) — — — 516 (48,135 ) Intercompany payables (payments) receipts 24,949 (53,223 ) — — 28,274 — 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 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 $ (25,319 ) $ (51,142 ) $ (214 ) $ 11,645 $ (1,903 ) $ (66,933 ) 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 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 ) Payments related to tax withholding for equity compensation — (909 ) — — — (909 ) Net cash from (for) financing activities (51,688 ) 51,142 — — 63,088 62,542 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 |