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 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 25, 2017 , December 31, 2016 , and June 26, 2016 and for the three-month and six-month periods ended June 25, 2017 and June 26, 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 June 25, 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 $ — $ — $ 49,488 $ 52,298 $ (703 ) $ 101,083 Receivables — 1,285 37,080 778,142 (733,130 ) 83,377 Inventories — — 3,636 39,604 — 43,240 Other current assets 376 374 2,759 32,458 (1,358 ) 34,609 376 1,659 92,963 902,502 (735,191 ) 262,309 Property and Equipment, net — 851 176,352 1,431,423 — 1,608,626 Investment in Park 399,003 866,792 207,621 157,018 (1,630,434 ) — Goodwill 674 — 60,090 119,606 — 180,370 Other Intangibles, net — — 13,409 24,244 — 37,653 Deferred Tax Asset — 22,137 — — (22,137 ) — Other Assets — 2,000 107 18,392 — 20,499 $ 400,053 $ 893,439 $ 550,542 $ 2,653,185 $ (2,387,762 ) $ 2,109,457 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 1,310 $ — $ 6,190 $ — $ 7,500 Accounts payable 445,741 292,715 4,514 36,237 (733,833 ) 45,374 Deferred revenue — — 20,046 173,292 — 193,338 Accrued interest 346 230 1,668 7,491 — 9,735 Accrued taxes 724 12,079 — 18,907 (1,358 ) 30,352 Accrued salaries, wages and benefits — 22,918 2,037 — — 24,955 Self-insurance reserves — 11,900 1,448 13,512 — 26,860 Other accrued liabilities 2,982 3,979 808 8,937 — 16,706 449,793 345,131 30,521 264,566 (735,191 ) 354,820 Deferred Tax Liability — — 13,584 125,350 (22,137 ) 116,797 Derivative Liability 10,900 7,266 — — — 18,166 Other Liabilities — 1,262 — 11,161 — 12,423 Long-Term Debt: Term debt — 128,533 — 602,725 — 731,258 Notes — — 445,062 491,571 — 936,633 — 128,533 445,062 1,094,296 — 1,667,891 Equity (60,640 ) 411,247 61,375 1,157,812 (1,630,434 ) (60,640 ) $ 400,053 $ 893,439 $ 550,542 $ 2,653,185 $ (2,387,762 ) $ 2,109,457 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 June 26, 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 $ — $ — $ 43,844 $ 24,894 $ (653 ) $ 68,085 Receivables (9 ) 1,565 23,381 567,888 (514,819 ) 78,006 Inventories — — 2,310 40,243 — 42,553 Other current assets 377 26,236 3,064 32,359 (25,908 ) 36,128 368 27,801 72,599 665,384 (541,380 ) 224,772 Property and Equipment, net — 885 189,226 1,386,383 — 1,576,494 Investment in Park 667,710 830,528 184,964 295,114 (1,978,316 ) — Goodwill 674 — 96,746 119,606 — 217,026 Other Intangibles, net — — 13,743 23,090 — 36,833 Deferred Tax Asset — 2,549 — — (2,549 ) — Other Assets — 2,000 183 15,073 — 17,256 $ 668,752 $ 863,763 $ 557,461 $ 2,504,650 $ (2,522,245 ) $ 2,072,381 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 377,726 $ 142,024 $ 3,139 $ 32,825 $ (515,472 ) $ 40,242 Deferred revenue — — 17,154 155,908 — 173,062 Accrued interest 4,825 3,343 1,771 1,771 — 11,710 Accrued taxes 2,499 — 5,993 48,245 (25,908 ) 30,829 Accrued salaries, wages and benefits — 31,881 2,081 — — 33,962 Self-insurance reserves — 11,842 1,483 12,263 — 25,588 Other accrued liabilities 1,846 2,737 1,157 8,307 — 14,047 386,896 191,827 32,778 259,319 (541,380 ) 329,440 Deferred Tax Liability — — 18,913 121,865 (2,549 ) 138,229 Derivative Liability 18,540 12,360 — — — 30,900 Other Liabilities — 1,388 — 11,086 — 12,474 Long-Term Debt: Revolving credit loans — — — 55,000 — 55,000 Term debt — 124,244 13,624 458,034 — 595,902 Notes 291,743 202,910 444,210 — — 938,863 291,743 327,154 457,834 513,034 — 1,589,765 Equity (28,427 ) 331,034 47,936 1,599,346 (1,978,316 ) (28,427 ) $ 668,752 $ 863,763 $ 557,461 $ 2,504,650 $ (2,522,245 ) $ 2,072,381 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended June 25, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 28,811 $ 93,601 $ 27,825 $ 377,266 $ (134,705 ) $ 392,798 Costs and expenses: Cost of food, merchandise, and games revenues — — 2,834 31,415 — 34,249 Operating expenses — 88,841 12,770 193,474 (134,705 ) 160,380 Selling, general and administrative 1,033 15,111 3,307 32,409 — 51,860 Depreciation and amortization — 9 5,011 45,792 — 50,812 Loss on impairment / retirement of fixed assets, net — — 10 174 — 184 1,033 103,961 23,932 303,264 (134,705 ) 297,485 Operating income (loss) 27,778 (10,360 ) 3,893 74,002 — 95,313 Interest expense, net 5,259 4,280 6,260 6,105 — 21,904 Net effect of swaps 2,590 1,778 — — — 4,368 Loss on early debt extinguishment 11,773 8,188 198 2,956 — 23,115 Gain on foreign currency — — (3,183 ) — — (3,183 ) Other (income) expense 63 (14,683 ) 820 13,800 — — Income from investment in affiliates (24,802 ) (31,496 ) (11,890 ) (11,367 ) 79,555 — Income before taxes 32,895 21,573 11,688 62,508 (79,555 ) 49,109 Provision (benefit) for taxes 1,527 (3,230 ) 317 19,127 — 17,741 Net income $ 31,368 $ 24,803 $ 11,371 $ 43,381 $ (79,555 ) $ 31,368 Other comprehensive income (loss), (net of tax): Foreign currency translation adjustment (1,282 ) — (1,282 ) — 1,282 (1,282 ) Unrealized gain on cash flow hedging derivatives 1,993 606 — — (606 ) 1,993 Other comprehensive income (loss), (net of tax) 711 606 (1,282 ) — 676 711 Total comprehensive income $ 32,079 $ 25,409 $ 10,089 $ 43,381 $ (78,879 ) $ 32,079 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended June 26, 2016 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 41,344 $ 90,525 $ 30,354 $ 371,023 $ (145,212 ) $ 388,034 Costs and expenses: Cost of food, merchandise, and games revenues — — 2,974 31,592 — 34,566 Operating expenses 3 87,506 13,087 202,141 (145,212 ) 157,525 Selling, general and administrative 761 14,709 3,581 32,320 — 51,371 Depreciation and amortization — 9 5,398 42,892 — 48,299 Loss on impairment / retirement of fixed assets, net — — 5 1,410 — 1,415 764 102,224 25,045 310,355 (145,212 ) 293,176 Operating income (loss) 40,580 (11,699 ) 5,309 60,668 — 94,858 Interest expense, net 7,754 5,625 6,313 1,425 — 21,117 Net effect of swaps 3,215 2,195 — — — 5,410 Gain on foreign currency — — (11,455 ) — — (11,455 ) Other (income) expense 63 (20,767 ) 875 19,829 — — Income from investment in affiliates (31,140 ) (30,419 ) (8,909 ) (14,937 ) 85,405 — Income before taxes 60,688 31,667 18,485 54,351 (85,405 ) 79,786 Provision for taxes 2,705 531 3,548 15,019 — 21,803 Net income $ 57,983 $ 31,136 $ 14,937 $ 39,332 $ (85,405 ) $ 57,983 Other comprehensive income (loss), (net of tax): Foreign currency translation adjustment (2,449 ) — (2,449 ) — 2,449 (2,449 ) Unrealized gain on cash flow hedging derivatives 1,993 605 — — (605 ) 1,993 Other comprehensive income (loss), (net of tax) (456 ) 605 (2,449 ) — 1,844 (456 ) Total comprehensive income $ 57,527 $ 31,741 $ 12,488 $ 39,332 $ (83,561 ) $ 57,527 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Six Months Ended June 25, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 22,673 $ 93,310 $ 28,178 $ 422,562 $ (125,607 ) $ 441,116 Costs and expenses: Cost of food, merchandise, and games revenues — — 2,834 36,895 — 39,729 Operating expenses — 129,433 18,074 222,769 (125,607 ) 244,669 Selling, general and administrative 1,927 29,606 4,053 43,893 — 79,479 Depreciation and amortization — 17 5,013 51,147 — 56,177 Loss on impairment / retirement of fixed assets, net — — 455 1,255 — 1,710 1,927 159,056 30,429 355,959 (125,607 ) 421,764 Operating income (loss) 20,746 (65,746 ) (2,251 ) 66,603 — 19,352 Interest expense, net 13,428 9,588 12,165 5,605 — 40,786 Net effect of swaps 2,740 1,929 — — — 4,669 Loss on early debt extinguishment 11,773 8,188 198 2,956 — 23,115 Gain on foreign currency — — (5,854 ) — — (5,854 ) Other (income) expense 125 (29,947 ) 1,477 28,345 — — (Income) loss from investment in affiliates 23,864 (10,892 ) (7,546 ) (270 ) (5,156 ) — Income (loss) before taxes (31,184 ) (44,612 ) (2,691 ) 29,967 5,156 (43,364 ) Provision (benefit) for taxes 2,202 (20,749 ) (2,959 ) 11,528 — (9,978 ) Net income (loss) $ (33,386 ) $ (23,863 ) $ 268 $ 18,439 $ 5,156 $ (33,386 ) Other comprehensive income (loss), (net of tax): Foreign currency translation adjustment (1,942 ) — (1,942 ) — 1,942 (1,942 ) Unrealized gain on cash flow hedging derivatives 3,987 1,211 — — (1,211 ) 3,987 Other comprehensive income (loss), (net of tax) 2,045 1,211 (1,942 ) — 731 2,045 Total comprehensive income (loss) $ (31,341 ) $ (22,652 ) $ (1,674 ) $ 18,439 $ 5,887 $ (31,341 ) CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Six Months Ended June 26, 2016 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 38,844 $ 98,366 $ 30,473 $ 429,339 $ (150,550 ) $ 446,472 Costs and expenses: Cost of food, merchandise, and games revenues — — 2,972 37,831 — 40,803 Operating expenses 12 127,484 18,364 246,819 (150,550 ) 242,129 Selling, general and administrative 1,654 27,895 4,344 43,090 — 76,983 Depreciation and amortization — 18 5,398 48,074 — 53,490 Loss on impairment / retirement of fixed assets, net — — 26 4,001 — 4,027 1,666 155,397 31,104 379,815 (150,550 ) 417,432 Operating income (loss) 37,178 (57,031 ) (631 ) 49,524 — 29,040 Interest expense, net 15,792 12,071 12,349 674 — 40,886 Net effect of swaps 4,658 2,594 — — — 7,252 Gain on foreign currency — — (31,016 ) — — (31,016 ) Other (income) expense 125 (40,138 ) 1,749 38,264 — — (Income) loss from investment in affiliates 3,541 (16,275 ) (5,434 ) (15,662 ) 33,830 — Income (loss) before taxes 13,062 (15,283 ) 21,721 26,248 (33,830 ) 11,918 Provision (benefit) for taxes 3,565 (11,739 ) 6,058 4,537 — 2,421 Net income (loss) $ 9,497 $ (3,544 ) $ 15,663 $ 21,711 $ (33,830 ) $ 9,497 Other comprehensive income (loss), (net of tax): Foreign currency translation adjustment (6,844 ) — (6,844 ) — 6,844 (6,844 ) Unrealized loss on cash flow hedging derivatives (638 ) (151 ) — — 151 (638 ) Other comprehensive income (loss), (net of tax) (7,482 ) (151 ) (6,844 ) — 6,995 (7,482 ) Total comprehensive income (loss) $ 2,015 $ (3,695 ) $ 8,819 $ 21,711 $ (26,835 ) $ 2,015 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 25, 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 $ 45,988 $ 53,765 $ 829 $ (12,262 ) $ (651 ) $ 87,669 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — (157,407 ) 157,407 — Proceeds from returns on investments 338,000 15,500 — 146,500 (500,000 ) — Purchase of identifiable intangible assets — — — (16 ) — (16 ) Capital expenditures — (25 ) (3,891 ) (119,762 ) — (123,678 ) Net cash from (for) investing activities 338,000 15,475 (3,891 ) (130,685 ) (342,593 ) (123,694 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 17,329 140,078 — — (157,407 ) — 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 — (124,244 ) (13,854 ) (464,752 ) (602,850 ) Note payments, including amounts paid for early termination (304,014 ) (211,444 ) — — — (515,458 ) Distributions paid to partners (97,303 ) — — — 973 (96,330 ) Payment of debt issuance costs — (1,200 ) — (17,181 ) — (18,381 ) Tax effect of units involved in treasury unit transactions — (1,377 ) — — — (1,377 ) Payments related to tax withholding for equity compensation — (2,053 ) — — — (2,053 ) Net cash from (for) financing activities (383,988 ) (69,240 ) (13,854 ) 137,067 343,566 13,551 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 841 — — 841 CASH AND CASH EQUIVALENTS Net decrease for the period — — (16,075 ) (5,880 ) 322 (21,633 ) Balance, beginning of period — — 65,563 58,178 (1,025 ) 122,716 Balance, end of period $ — $ — $ 49,488 $ 52,298 $ (703 ) $ 101,083 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 26, 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 $ 73,921 $ (29,386 ) $ 7,756 $ 47,717 $ (1,915 ) $ 98,093 CASH FLOWS FOR INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — 23,844 (23,844 ) — Capital expenditures — — (5,747 ) (100,486 ) — (106,233 ) Net cash for investing activities — — (5,747 ) (76,642 ) (23,844 ) (106,233 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Net borrowings on revolving credit loans — — — 55,000 — 55,000 Term debt payments — (1,236 ) (139 ) (4,625 ) — (6,000 ) Distributions paid to partners (93,938 ) — — — 1,262 (92,676 ) Intercompany payables (payments) receipts (56,990 ) 33,146 — — 23,844 — Tax effect of units involved in treasury unit transactions — (1,604 ) — — — (1,604 ) Payments related to tax withholding for equity compensation — (920 ) — — — (920 ) Net cash from (for) financing activities (150,928 ) 29,386 (139 ) 50,375 25,106 (46,200 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 2,868 — — 2,868 CASH AND CASH EQUIVALENTS Net increase (decrease) for the period (77,007 ) — 4,738 21,450 (653 ) (51,472 ) Balance, beginning of period 77,007 — 39,106 3,444 — 119,557 Balance, end of period $ — $ — $ 43,844 $ 24,894 $ (653 ) $ 68,085 |