Consolidating Financial Information of Guarantors and Issuers | Consolidating Financial Information of Guarantors and Issuers of June 2014 Notes: 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 March 25, 2018 , December 31, 2017 , and March 26, 2017 and for the three-month periods ended March 25, 2018 and March 26, 2017 . In lieu of providing separate unaudited financial statements for the guarantor subsidiaries, the accompanying unaudited condensed consolidating financial statements have been included. CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET March 25, 2018 (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 $ — $ — $ 25,073 $ 22,114 $ (4,299 ) $ 42,888 Receivables — 1,232 74,787 785,879 (831,103 ) 30,795 Inventories — — 2,493 37,810 — 40,303 Other current assets 69 1,922 2,459 35,895 (347 ) 39,998 69 3,154 104,812 881,698 (835,749 ) 153,984 Property and Equipment, net — 827 180,303 1,439,969 — 1,621,099 Investment in Park 485,489 967,791 234,220 203,857 (1,891,357 ) — Goodwill 674 — 62,012 119,605 — 182,291 Other Intangibles, net — — 13,834 23,876 — 37,710 Deferred Tax Asset — 7,150 — — (7,150 ) — Other Assets — — 39 9,468 — 9,507 $ 486,232 $ 978,922 $ 595,220 $ 2,678,473 $ (2,734,256 ) $ 2,004,591 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 531,176 $ 302,858 $ 1,806 $ 39,374 $ (835,402 ) $ 39,812 Deferred revenue — — 8,033 116,480 — 124,513 Accrued interest 215 143 7,634 13,127 — 21,119 Accrued taxes 883 — 463 9,177 (347 ) 10,176 Accrued salaries, wages and benefits — 13,777 736 — — 14,513 Self-insurance reserves — 10,438 1,543 12,830 — 24,811 Other accrued liabilities 3,283 5,249 268 9,436 — 18,236 535,557 332,465 20,483 200,424 (835,749 ) 253,180 Deferred Tax Liability — — 12,664 81,945 (7,150 ) 87,459 Derivative Liability 1,638 1,092 — — — 2,730 Other Liabilities — 705 — 10,698 — 11,403 Long-Term Debt: Revolving credit loans — — — 40,000 — 40,000 Term debt — 127,350 — 596,175 — 723,525 Notes — — 445,458 491,799 — 937,257 — 127,350 445,458 1,127,974 — 1,700,782 Equity (50,963 ) 517,310 116,615 1,257,432 (1,891,357 ) (50,963 ) $ 486,232 $ 978,922 $ 595,220 $ 2,678,473 $ (2,734,256 ) $ 2,004,591 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET December 31, 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 $ — $ — $ 85,758 $ 81,582 $ (1,095 ) $ 166,245 Receivables — 1,184 15,574 857,205 (836,241 ) 37,722 Inventories — — 1,891 27,828 — 29,719 Other current assets 164 28,297 3,454 10,983 (29,601 ) 13,297 164 29,481 106,677 977,598 (866,937 ) 246,983 Property and Equipment, net — 835 181,673 1,403,264 — 1,585,772 Investment in Park 588,684 1,045,640 238,132 234,238 (2,106,694 ) — Goodwill 674 — 63,551 119,605 — 183,830 Other Intangibles, net — — 14,177 23,887 — 38,064 Deferred Tax Asset — 20,956 — — (20,956 ) — Other Assets — — 40 9,470 — 9,510 $ 589,522 $ 1,096,912 $ 604,250 $ 2,768,062 $ (2,994,587 ) $ 2,064,159 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 497,558 $ 344,410 $ 1,379 $ 18,610 $ (837,336 ) $ 24,621 Deferred revenue — — 6,237 79,894 — 86,131 Accrued interest 27 18 2,055 6,024 — 8,124 Accrued taxes 352 — — 73,224 (29,601 ) 43,975 Accrued salaries, wages and benefits — 17,498 1,242 — — 18,740 Self-insurance reserves — 10,947 1,618 12,542 25,107 Other accrued liabilities 3,406 5,094 157 10,139 — 18,796 501,343 377,967 12,688 200,433 (866,937 ) 225,494 Deferred Tax Liability — — 13,809 81,945 (20,956 ) 74,798 Derivative Liability 5,233 3,489 — — — 8,722 Other Liabilities — 873 — 10,811 — 11,684 Long-Term Debt: Term debt — 127,437 — 596,351 — 723,788 Notes — — 445,156 491,571 — 936,727 — 127,437 445,156 1,087,922 — 1,660,515 Equity 82,946 587,146 132,597 1,386,951 (2,106,694 ) 82,946 $ 589,522 $ 1,096,912 $ 604,250 $ 2,768,062 $ (2,994,587 ) $ 2,064,159 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 — — 1,965 35,973 — 37,938 Other current assets 74 907 3,462 27,687 (1,661 ) 30,469 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 STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 25, 2018 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ (10,767 ) $ 854 $ 271 $ 49,787 $ 14,582 $ 54,727 Costs and expenses: Cost of food, merchandise, and games revenues — — — 6,003 — 6,003 Operating expenses — 42,671 5,716 25,859 14,582 88,828 Selling, general and administrative 759 14,450 680 12,793 — 28,682 Depreciation and amortization — 8 — 5,513 — 5,521 Loss on impairment / retirement of fixed assets, net — — 40 1,300 — 1,340 759 57,129 6,436 51,468 14,582 130,374 Operating loss (11,526 ) (56,275 ) (6,165 ) (1,681 ) — (75,647 ) Interest expense, net 4,904 4,367 5,583 4,682 — 19,536 Net effect of swaps (2,207 ) (1,421 ) — — — (3,628 ) Loss on early debt extinguishment — 187 — 886 — 1,073 (Gain) loss on foreign currency — (41 ) 10,135 — — 10,094 Other (income) expense 59 (9,804 ) 854 8,768 — (123 ) Loss from investment in affiliates 68,528 28,815 3,913 20,585 (121,841 ) — Loss before taxes (82,810 ) (78,378 ) (26,650 ) (36,602 ) 121,841 (102,599 ) Provision (benefit) for taxes 590 (9,851 ) (6,062 ) (3,876 ) — (19,199 ) Net loss $ (83,400 ) $ (68,527 ) $ (20,588 ) $ (32,726 ) $ 121,841 $ (83,400 ) Other comprehensive income, (net of tax): Foreign currency translation adjustment 4,604 — 4,604 — (4,604 ) 4,604 Unrealized gain on cash flow hedging derivatives 2,018 630 — — (630 ) 2,018 Other comprehensive income, (net of tax) 6,622 630 4,604 — (5,234 ) 6,622 Total comprehensive loss $ (76,778 ) $ (67,897 ) $ (15,984 ) $ (32,726 ) $ 116,607 $ (76,778 ) 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 (income) expense, 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 — — Loss 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 CASH FLOWS For the Three Months Ended March 25, 2018 (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 $ 16,999 $ 58,464 $ (6,538 ) $ (120,584 ) $ (3,559 ) $ (55,218 ) CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — (50,000 ) 64,688 (14,688 ) — Capital expenditures — — (2,739 ) (42,053 ) — (44,792 ) Net cash from (for) investing activities — — (52,739 ) 22,635 (14,688 ) (44,792 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 33,622 (48,310 ) — — 14,688 — Net borrowings on revolving credit loans — — — 40,000 — 40,000 Distributions paid to partners (50,621 ) — — — 355 (50,266 ) Payment of debt issuance costs and original issue discount — (321 ) — (1,519 ) — (1,840 ) Exercise of limited partnership unit options — 125 — — — 125 Tax effect of units involved in treasury unit transactions — (3,039 ) — — — (3,039 ) Payments related to tax withholding for equity compensation — (6,919 ) — — — (6,919 ) Net cash from (for) financing activities (16,999 ) (58,464 ) — 38,481 15,043 (21,939 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (1,408 ) — — (1,408 ) CASH AND CASH EQUIVALENTS Net decrease for the period — — (60,685 ) (59,468 ) (3,204 ) (123,357 ) Balance, beginning of period — — 85,758 81,582 (1,095 ) 166,245 Balance, end of period $ — $ — $ 25,073 $ 22,114 $ (4,299 ) $ 42,888 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 $ 23,702 $ 56,496 $ (35,208 ) $ (119,483 ) $ 509 $ (73,984 ) CASH FLOWS FOR INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — 28,274 (28,274 ) — Capital expenditures — — (1,148 ) (47,317 ) — (48,465 ) Net cash for investing activities — — (1,148 ) (19,043 ) (28,274 ) (48,465 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 24,949 (53,223 ) — — 28,274 — Net borrowings on revolving credit loans — — — 85,000 — 85,000 Distributions paid to partners (48,651 ) — — — 516 (48,135 ) 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 (13) Consolidating Financial Information of Guarantors and Issuers of April 2017 Notes: Cedar Fair, L.P., Canada's Wonderland Company ("Cedar Canada"), Magnum Management Corporation ("Magnum"), and Millennium Operations LLC ("Millennium") are the co-issuers of the Partnership's April 2017 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, Magnum and Millennium) 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, Magnum, and Millennium, the co-issuers, and each 100% owned subsidiary of Cedar Fair (other than Cedar Canada, Magnum and Millennium), the guarantors (on a combined basis), as of March 25, 2018 , December 31, 2017 , and March 26, 2017 and for the three-month periods ended March 25, 2018 and March 26, 2017 . In lieu of providing separate unaudited financial statements for the guarantor subsidiaries, the accompanying unaudited condensed consolidating financial statements have been included. CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET March 25, 2018 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 25,073 $ 22,114 $ — $ (4,299 ) $ 42,888 Receivables — 1,232 74,787 23,005 762,874 (831,103 ) 30,795 Inventories — — 2,493 30,661 7,149 — 40,303 Other current assets 69 1,922 2,459 28,669 7,226 (347 ) 39,998 69 3,154 104,812 104,449 777,249 (835,749 ) 153,984 Property and Equipment, net — 827 180,303 — 1,439,969 — 1,621,099 Investment in Park 485,489 967,791 234,220 1,426,366 203,858 (3,317,724 ) — Goodwill 674 — 62,012 8,388 111,217 — 182,291 Other Intangibles, net — — 13,834 — 23,876 — 37,710 Deferred Tax Asset — 7,150 — — — (7,150 ) — Other Assets — — 39 399 9,069 — 9,507 $ 486,232 $ 978,922 $ 595,220 $ 1,539,602 $ 2,565,238 $ (4,160,623 ) $ 2,004,591 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 531,176 $ 302,858 $ 1,806 $ 30,271 $ 9,103 $ (835,402 ) $ 39,812 Deferred revenue — — 8,033 89,492 26,988 — 124,513 Accrued interest 215 143 7,634 13,127 — — 21,119 Accrued taxes 883 — 463 7,782 1,395 (347 ) 10,176 Accrued salaries, wages and benefits — 13,777 736 — — — 14,513 Self-insurance reserves — 10,438 1,543 10,475 2,355 — 24,811 Other accrued liabilities 3,283 5,249 268 5,054 4,382 — 18,236 535,557 332,465 20,483 156,201 44,223 (835,749 ) 253,180 Deferred Tax Liability — — 12,664 — 81,945 (7,150 ) 87,459 Derivative Liability 1,638 1,092 — — — — 2,730 Other Liabilities — 705 — 120 10,578 — 11,403 Long-Term Debt: Revolving credit loans — — — 40,000 — — 40,000 Term debt — 127,350 — 596,175 — — 723,525 Notes — — 445,458 491,799 — — 937,257 — 127,350 445,458 1,127,974 — — 1,700,782 Equity (50,963 ) 517,310 116,615 255,307 2,428,492 (3,317,724 ) (50,963 ) $ 486,232 $ 978,922 $ 595,220 $ 1,539,602 $ 2,565,238 $ (4,160,623 ) $ 2,004,591 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2017 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 85,758 $ 80,430 $ 1,152 $ (1,095 ) $ 166,245 Receivables — 1,184 15,574 26,130 831,075 (836,241 ) 37,722 Inventories — — 1,891 22,528 5,300 — 29,719 Other current assets 164 28,297 3,454 9,341 1,642 (29,601 ) 13,297 164 29,481 106,677 138,429 839,169 (866,937 ) 246,983 Property and Equipment, net — 835 181,673 — 1,403,264 — 1,585,772 Investment in Park 588,684 1,045,640 238,132 1,392,761 234,237 (3,499,454 ) — Goodwill 674 — 63,551 8,387 111,218 — 183,830 Other Intangibles, net — — 14,177 — 23,887 — 38,064 Deferred Tax Asset — 20,956 — — — (20,956 ) — Other Assets — — 40 402 9,068 — 9,510 $ 589,522 $ 1,096,912 $ 604,250 $ 1,539,979 $ 2,620,843 $ (4,387,347 ) $ 2,064,159 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Accounts payable $ 497,558 $ 344,410 $ 1,379 $ 13,572 $ 5,038 $ (837,336 ) $ 24,621 Deferred revenue — — 6,237 59,307 20,587 — 86,131 Accrued interest 27 18 2,055 6,024 — — 8,124 Accrued taxes 352 — — 6,176 67,048 (29,601 ) 43,975 Accrued salaries, wages and benefits — 17,498 1,242 — — — 18,740 Self-insurance reserves — 10,947 1,618 10,156 2,386 — 25,107 Other accrued liabilities 3,406 5,094 157 5,649 4,490 — 18,796 501,343 377,967 12,688 100,884 99,549 (866,937 ) 225,494 Deferred Tax Liability — — 13,809 — 81,945 (20,956 ) 74,798 Derivative Liability 5,233 3,489 — — — — 8,722 Other Liabilities — 873 — 120 10,691 — 11,684 Long-Term Debt: Term debt — 127,437 — 596,351 — — 723,788 Notes — — 445,156 491,571 — — 936,727 — 127,437 445,156 1,087,922 — — 1,660,515 Equity 82,946 587,146 132,597 351,053 2,428,658 (3,499,454 ) 82,946 $ 589,522 $ 1,096,912 $ 604,250 $ 1,539,979 $ 2,620,843 $ (4,387,347 ) $ 2,064,159 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) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 29,590 $ 3,979 $ 673 $ — $ 34,242 Receivables — 1,552 61,894 20,455 521,167 (576,483 ) 28,585 Inventories — — 1,965 29,247 6,726 — 37,938 Other current assets 74 907 3,462 21,705 5,982 (1,661 ) 30,469 74 2,459 96,911 75,386 534,548 (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 1,291,335 294,228 (3,344,815 ) — Goodwill 674 — 59,620 8,388 111,217 — 179,899 Other Intangibles, net — — 13,306 — 24,418 — 37,724 Deferred Tax Asset — 16,616 — — — (16,616 ) — Other Assets — 2,000 109 1,240 17,425 — 20,774 $ 712,005 $ 874,174 $ 542,629 $ 1,376,349 $ 2,392,697 $ (3,939,575 ) $ 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 30,886 8,968 (576,483 ) 44,715 Deferred revenue — — 7,373 80,666 28,093 — 116,132 Accrued interest 864 589 7,729 1,831 — — 11,013 Accrued taxes 1,084 — — 7,563 1,550 (1,661 ) 8,536 Accrued salaries, wages and benefits — 13,792 635 — — — 14,427 Self-insurance reserves — 11,397 1,484 10,883 2,069 — 25,833 Other accrued liabilities 2,644 3,907 164 2,717 2,187 — 11,619 457,921 156,516 19,566 137,899 42,867 (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 — 331 11,467 — 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 51,290 696,845 2,213,013 (3,344,815 ) (47,552 ) $ 712,005 $ 874,174 $ 542,629 $ 1,376,349 $ 2,392,697 $ (3,939,575 ) $ 1,958,279 CEDAR FAIR, L.P. UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Three Months Ended March 25, 2018 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total Net revenues $ (10,767 ) $ 854 $ 271 $ 53,731 $ 1,706 $ 8,932 $ 54,727 Costs and expenses: Cost of food, merchandise and games revenues — — — 5,899 104 — 6,003 Operating expenses — 42,671 5,716 22,620 8,889 8,932 88,828 Selling, general and administrative 759 14,450 680 11,643 1,150 — 28,682 Depreciation and amortization — 8 — — 5,513 — 5,521 Loss on impairment / retirement of fixed assets, net — — 40 651 649 — 1,340 759 57,129 6,436 40,813 16,305 8,932 130,374 Operating income (loss) (11,526 ) (56,275 ) (6,165 ) 12,918 (14,599 ) — (75,647 ) Interest (income) expense, net 4,904 4,367 5,583 11,553 (6,871 ) — 19,536 Net effect of swaps (2,207 ) (1,421 ) — — — — (3,628 ) Loss on early debt extinguishment — 187 — 886 — — 1,073 (Gain) loss on foreign currency — (41 ) 10,135 — — — 10,094 Other (income) expense 59 (9,804 ) 854 — 8,768 — (123 ) Loss from investment in affiliates 68,528 28,815 3,913 — 20,585 (121,841 ) — Income (loss) before taxes (82,810 ) (78,378 ) (26,650 ) 479 (37,081 ) 121,841 (102,599 ) Provision (benefit) for taxes 590 (9,851 ) (6,062 ) 479 (4,355 ) — (19,199 ) Net loss $ (83,400 ) $ (68,527 ) $ (20,588 ) $ — $ (32,726 ) $ 121,841 $ (83,400 ) Other comprehensive income, (net of tax): Cumulative foreign currency translation adjustment 4,604 — 4,604 — — (4,604 ) 4,604 Unrealized gain on cash flow hedging derivatives 2,018 630 — — — (630 ) 2,018 Other comprehensive income, (net of tax) 6,622 630 4,604 — — (5,234 ) 6,622 Total comprehensive loss $ (76,778 ) $ (67,897 ) $ (15,984 ) $ — $ (32,726 ) $ 116,607 $ (76,778 ) 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) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total Net revenues $ (6,138 ) $ (291 ) $ 353 $ 46,978 $ 3,782 $ 3,634 $ 48,318 Costs and expenses: Cost of food, merchandise and games revenues — — — 5,313 167 — 5,480 Operating expenses — 40,592 5,304 26,318 8,441 3,634 84,289 Selling, general and administrative 894 14,495 746 10,893 591 — 27,619 Depreciation and amortization — 8 2 — 5,355 — 5,365 Loss on impairment / retirement of fixed assets, net — — 445 496 585 — 1,526 894 55,095 6,497 43,020 15,139 3,634 124,279 Operating income (loss) (7,032 ) (55,386 ) (6,144 ) 3,958 (11,357 ) — (75,961 ) Interest (income) expense, net 8,169 5,308 5,905 3,422 (3,922 ) — 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 — — Loss from investment in affiliates 48,666 20,604 4,344 — 11,097 (84,711 ) — Income (loss) before taxes (64,079 ) (66,185 ) (14,379 ) 536 (33,077 ) 84,711 (92,473 ) Provision (benefit) for taxes 675 (17,519 ) (3,276 ) 536 (8,135 ) — (27,719 ) Net loss $ (64,754 ) $ (48,666 ) $ (11,103 ) $ — $ (24,942 ) $ 84,711 $ (64,754 ) Other comprehensive income (loss), (net of tax): Cumulative 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 CASH FLOWS For the Three Months Ended March 25, 2018 (In thousands) Cedar Fair L.P. (Parent) Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 16,999 $ 58,464 $ (6,538 ) $ (64,317 ) $ (56,267 ) $ (3,559 ) $ (55,218 ) CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — (50,000 ) — 64,688 (14,688 ) — Capital expenditures — — (2,739 ) (32,480 ) (9,573 ) — (44,792 ) Net cash from (for) investing activities — — (52,739 ) (32,480 ) 55,115 (14,688 ) (44,792 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 33,622 (48,310 ) — — — 14,688 — Net borrowings on revolving credit loans — — — 40,000 — — 40,000 Distributions paid to partners (50,621 ) — — — — 355 (50,266 ) Payment of debt issuance costs and original issue discount — (321 ) — (1,519 ) — — (1,840 ) Exercise of limited partnership unit options — 125 — — — — 125 Tax effect of units involved in treasury unit transactions — (3,039 ) — — — — (3,039 ) Payments related to tax withholding for equity compensation — (6,919 ) — — — — (6,919 ) Net cash from (for) financing activities (16,999 ) (58,464 ) — 38,481 — 15,043 (21,939 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (1,408 ) — — — (1,408 ) CASH AND CASH EQUIVALENTS Net decrease for the year — — (60,685 ) (58,316 ) (1,152 ) (3,204 ) (123,357 ) Balance, beginning of year — — 85,758 80,430 1,152 (1,095 ) 166,245 Balance, end of year $ — $ — $ 25,073 $ 22,114 $ — $ (4,299 ) $ 42,888 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) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 23,702 $ 56,496 $ (35,208 ) $ (97,827 ) $ (21,656 ) $ 509 $ (73,984 ) CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — — 28,274 (28,274 ) — Capital expenditures — — (1,148 ) (41,019 ) (6,298 ) — (48,465 ) Net cash from (for) investing activities — — (1,148 ) (41,019 ) 21,976 (28,274 ) (48,465 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 24,949 (53,223 ) — — — 28,274 — Net borrowings on revolving credit loans — — — 85,000 — — 85,000 Distributions paid to partners (48,651 ) — — — — 516 (48,135 ) 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 increase (decrease) for the year — — (35,973 ) (53,846 ) 320 1,025 (88,474 ) Balance, beginning of year — — 65,563 57,825 353 (1,025 ) 122,716 Balance, end of year $ — $ — $ 29,590 $ 3,979 $ 673 $ — $ 34,242 |