Consolidating Financial Information of Guarantors and Issuers | Consolidating Financial Information of Guarantors and Issuers of 2024 Senior Notes: Cedar Fair, L.P., Canada's Wonderland Company ("Cedar Canada"), and Magnum Management Corporation ("Magnum") are the co-issuers of our 2024 senior notes (see Note 7 ). 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 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 December 31, 2019 and December 31, 2018 and for the years ended December 31, 2019 , December 31, 2018 and December 31, 2017 . In lieu of providing separate audited financial statements for the guarantor subsidiaries, the accompanying condensed consolidating financial statements have been included. CEDAR FAIR, L.P. CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2019 (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 $ — $ — $ 66,357 $ 116,428 $ (533 ) $ 182,252 Receivables — 1,299 35,309 1,077,688 (1,051,190 ) 63,106 Inventories — — 2,786 30,116 — 32,902 Other current assets 182 1,269 541 13,929 — 15,921 182 2,568 104,993 1,238,161 (1,051,723 ) 294,181 Property and Equipment, net — 769 183,468 1,657,371 — 1,841,608 Investment in Park 641,068 1,356,149 292,744 246,629 (2,536,590 ) — Goodwill 674 — 61,382 297,598 — 359,654 Other Intangibles, net — — 13,682 46,217 — 59,899 Deferred Tax Asset — 24,308 — — (24,308 ) — Right-of-Use Asset — — 157 14,167 — 14,324 Other Assets — — 38 11,441 — 11,479 $ 641,924 $ 1,383,794 $ 656,464 $ 3,511,584 $ (3,612,621 ) $ 2,581,145 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 1,313 $ — $ 6,187 $ — $ 7,500 Accounts payable 644,839 407,384 2,799 26,045 (1,051,723 ) 29,344 Deferred revenue — — 10,930 140,447 — 151,377 Accrued interest 7 5 2,054 19,376 — 21,442 Accrued taxes 448 1,656 2,819 34,314 — 39,237 Accrued salaries, wages and benefits — 27,080 2,469 — — 29,549 Self-insurance reserves — 10,549 1,624 12,492 — 24,665 Other accrued liabilities 6,596 6,389 279 7,760 — 21,024 651,890 454,376 22,974 246,621 (1,051,723 ) 324,138 Deferred Tax Liability — — 16,621 89,733 (24,308 ) 82,046 Derivative Liability — 18,108 — — — 18,108 Lease Liability — — 125 10,475 — 10,600 Other Liabilities — 935 — 9,401 — 10,336 Long-Term Debt: Term debt — 125,425 — 588,725 — 714,150 Notes — — 446,781 984,952 — 1,431,733 — 125,425 446,781 1,573,677 — 2,145,883 Partners' (Deficit) Equity (9,966 ) 784,950 169,963 1,581,677 (2,536,590 ) (9,966 ) $ 641,924 $ 1,383,794 $ 656,464 $ 3,511,584 $ (3,612,621 ) $ 2,581,145 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2018 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 73,326 $ 32,715 $ (692 ) $ 105,349 Receivables — 1,093 34,497 938,397 (922,469 ) 51,518 Inventories — — 2,135 28,618 — 30,753 Other current assets 179 1,411 5,462 10,544 (5,007 ) 12,589 179 2,504 115,420 1,010,274 (928,168 ) 200,209 Property and Equipment, net — 802 172,344 1,426,292 — 1,599,438 Investment in Park 601,706 1,182,345 262,462 218,575 (2,265,088 ) — Goodwill 674 — 58,440 119,605 — 178,719 Other Intangibles, net — — 13,030 23,346 — 36,376 Deferred Tax Asset — 18,224 — — (18,224 ) — Other Assets — — 36 9,405 — 9,441 $ 602,559 $ 1,203,875 $ 621,732 $ 2,807,497 $ (3,211,480 ) $ 2,024,183 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 984 $ — $ 4,641 $ — $ 5,625 Accounts payable 565,472 359,953 2,430 18,620 (923,161 ) 23,314 Deferred revenue — — 8,460 98,614 — 107,074 Accrued interest 1 1 2,054 5,871 — 7,927 Accrued taxes 443 6,668 — 27,487 (5,007 ) 29,591 Accrued salaries, wages and benefits — 17,552 1,234 — — 18,786 Self-insurance reserves — 10,214 1,433 12,374 — 24,021 Other accrued liabilities 3,318 4,903 136 10,024 — 18,381 569,234 400,275 15,747 177,631 (928,168 ) 234,719 Deferred Tax Liability — — 12,425 87,516 (18,224 ) 81,717 Derivative Liability 909 5,796 — — — 6,705 Other Liabilities — 1,169 — 9,889 — 11,058 Long-Term Debt: Term debt — 126,525 — 592,982 — 719,507 Notes — — 446,241 491,820 — 938,061 — 126,525 446,241 1,084,802 — 1,657,568 Partners' Equity 32,416 670,110 147,319 1,447,659 (2,265,088 ) 32,416 $ 602,559 $ 1,203,875 $ 621,732 $ 2,807,497 $ (3,211,480 ) $ 2,024,183 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2019 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 96,986 $ 369,633 $ 149,792 $ 1,370,420 $ (511,906 ) $ 1,474,925 Costs and expenses: Cost of food, merchandise and games revenues — — 12,848 113,416 — 126,264 Operating expenses 2 363,392 54,063 736,649 (511,906 ) 642,200 Selling, general and administrative 3,189 74,670 12,457 131,936 — 222,252 Depreciation and amortization — 33 16,389 154,034 — 170,456 (Gain) loss on impairment / retirement of fixed assets, net — — (259 ) 5,190 — 4,931 Gain on sale of investment — (617 ) — — — (617 ) 3,191 437,478 95,498 1,141,225 (511,906 ) 1,165,486 Operating income (loss) 93,795 (67,845 ) 54,294 229,195 — 309,439 Interest expense, net 26,356 20,833 23,856 27,286 — 98,331 Net effect of swaps 2,168 14,364 — — — 16,532 Gain on foreign currency — (2 ) (21,105 ) — — (21,107 ) Other expense (income) 250 (79,875 ) 3,899 76,255 — 529 Income from investment in affiliates (119,542 ) (138,997 ) (30,282 ) (72,210 ) 361,031 — Income before taxes 184,563 115,832 77,926 197,864 (361,031 ) 215,154 Provision (benefit) for taxes 12,198 (3,709 ) 5,717 28,583 — 42,789 Net income $ 172,365 $ 119,541 $ 72,209 $ 169,281 $ (361,031 ) $ 172,365 Other comprehensive loss, (net of tax): Foreign currency translation (11,536 ) — (11,536 ) — 11,536 (11,536 ) Other comprehensive loss, (net of tax) (11,536 ) — (11,536 ) — 11,536 (11,536 ) Total comprehensive income $ 160,829 $ 119,541 $ 60,673 $ 169,281 $ (349,495 ) $ 160,829 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2018 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 103,687 $ 336,778 $ 124,506 $ 1,268,200 $ (484,641 ) $ 1,348,530 Costs and expenses: Cost of food, merchandise and games revenues — — 10,841 103,892 — 114,733 Operating expenses — 328,709 47,551 692,731 (484,641 ) 584,350 Selling, general and administrative 2,301 67,582 10,586 112,864 — 193,333 Depreciation and amortization — 33 15,273 140,223 — 155,529 Loss on impairment / retirement of fixed assets, net — — 221 9,957 — 10,178 Gain on sale of investment — (112 ) — — — (112 ) 2,301 396,212 84,472 1,059,667 (484,641 ) 1,058,011 Operating income (loss) 101,386 (59,434 ) 40,034 208,533 — 290,519 Interest expense, net 23,339 18,331 23,988 18,514 — 84,172 Net effect of swaps 1,228 6,214 — — — 7,442 Loss on early debt extinguishment — 187 — 886 — 1,073 Loss on foreign currency — 51 36,203 — — 36,254 Other expense (income) 250 (78,571 ) 4,196 74,307 — 182 (Income) loss from investment in affiliates (61,484 ) (62,244 ) (24,329 ) 2,517 145,540 — Income (loss) before taxes 138,053 56,598 (24 ) 112,309 (145,540 ) 161,396 Provision (benefit) for taxes 11,400 (4,886 ) 2,494 25,735 — 34,743 Net income (loss) $ 126,653 $ 61,484 $ (2,518 ) $ 86,574 $ (145,540 ) $ 126,653 Other comprehensive income, (net of tax): Foreign currency translation 17,240 — 17,240 — (17,240 ) 17,240 Cash flow hedging derivative activity 8,366 2,813 — — (2,813 ) 8,366 Other comprehensive income, (net of tax) 25,606 2,813 17,240 — (20,053 ) 25,606 Total comprehensive income $ 152,259 $ 64,297 $ 14,722 $ 86,574 $ (165,593 ) $ 152,259 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2017 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total Net revenues $ 104,080 $ 317,496 $ 127,929 $ 1,239,067 $ (466,605 ) $ 1,321,967 Costs and expenses: Cost of food, merchandise and games revenues — — 11,483 99,328 — 110,811 Operating expenses — 313,654 44,990 666,063 (466,605 ) 558,102 Selling, general and administrative 3,007 67,872 10,497 112,394 — 193,770 Depreciation and amortization — 33 15,654 137,535 — 153,222 Loss on impairment / retirement of fixed assets, net — — 656 12,072 — 12,728 Gain on sale of other assets — (1,877 ) — — — (1,877 ) 3,007 379,682 83,280 1,027,392 (466,605 ) 1,026,756 Operating income (loss) 101,073 (62,186 ) 44,649 211,675 — 295,211 Interest expense, net 23,739 18,837 24,839 17,333 — 84,748 Net effect of swaps (150 ) 105 — — — (45 ) Loss on early debt extinguishment 11,773 8,188 205 2,955 — 23,121 Gain on foreign currency — (25 ) (29,061 ) — — (29,086 ) Other expense (income) 250 (73,581 ) 3,460 69,756 — (115 ) Income from investment in affiliates (160,925 ) (176,698 ) (38,057 ) (84,398 ) 460,078 — Income before taxes 226,386 160,988 83,263 206,029 (460,078 ) 216,588 Provision (benefit) for taxes 10,910 60 (1,134 ) (8,724 ) — 1,112 Net income $ 215,476 $ 160,928 $ 84,397 $ 214,753 $ (460,078 ) $ 215,476 Other comprehensive (loss) income, (net of tax): Foreign currency translation (14,849 ) — (14,849 ) — 14,849 (14,849 ) Cash flow hedging derivative activity 7,975 2,422 — — (2,422 ) 7,975 Other comprehensive (loss) income, (net of tax) (6,874 ) 2,422 (14,849 ) — 12,427 (6,874 ) Total comprehensive income $ 208,602 $ 163,350 $ 69,548 $ 214,753 $ (447,651 ) $ 208,602 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2019 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 131,442 $ (81,813 ) $ 46,755 $ 307,257 $ (600 ) $ 403,041 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — (129,111 ) 129,111 — Proceeds from returns on investments — 38,030 — — (38,030 ) — Proceeds from sale of investment — 617 — — — 617 Acquisitions, net of cash acquired — — — (270,171 ) — (270,171 ) Capital expenditures — — (19,303 ) (311,359 ) — (330,662 ) Net cash from (for) investing activities — 38,647 (19,303 ) (710,641 ) 91,081 (600,216 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 79,328 49,783 — — (129,111 ) — Payments for returns of capital — — (38,030 ) — 38,030 — Note borrowings — — — 500,000 — 500,000 Term debt payments — (984 ) — (4,641 ) — (5,625 ) Distributions paid to partners (210,770 ) — — — 759 (210,011 ) Payment of debt issuance costs and original issue discount — — — (8,262 ) — (8,262 ) Tax effect of units involved in treasury unit transactions — (1,383 ) — — — (1,383 ) Payments related to tax withholding for equity compensation — (4,250 ) — — — (4,250 ) Net cash from (for) financing activities (131,442 ) 43,166 (38,030 ) 487,097 (90,322 ) 270,469 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 3,609 — — 3,609 CASH AND CASH EQUIVALENTS Net (decrease) increase for the year — — (6,969 ) 83,713 159 76,903 Balance, beginning of year — — 73,326 32,715 (692 ) 105,349 Balance, end of year $ — $ — $ 66,357 $ 116,428 $ (533 ) $ 182,252 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2018 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total NET CASH FROM OPERATING ACTIVITIES $ 136,471 $ 11,057 $ 12,901 $ 191,056 $ (745 ) $ 350,740 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — (67,861 ) 67,861 — Proceeds from sale of investment — 112 — — — 112 Capital expenditures — — (19,976 ) (169,840 ) — (189,816 ) Net cash from (for) investing activities — 112 (19,976 ) (237,701 ) 67,861 (189,704 ) CASH FLOWS FOR FINANCING ACTIVITIES Intercompany payables (payments) receipts 67,876 (15 ) — — (67,861 ) — Distributions paid to partners (204,347 ) — — — 1,148 (203,199 ) Payment of debt issuance costs and original issue discount — (321 ) — (2,222 ) — (2,543 ) Exercise of limited partnership unit options — 125 — — — 125 Tax effect of units involved in treasury unit transactions — (2,530 ) — — — (2,530 ) Payments related to tax withholding for equity compensation — (8,428 ) — — — (8,428 ) Net cash for financing activities (136,471 ) (11,169 ) — (2,222 ) (66,713 ) (216,575 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (5,357 ) — — (5,357 ) CASH AND CASH EQUIVALENTS Net decrease for the year — — (12,432 ) (48,867 ) 403 (60,896 ) Balance, beginning of year — — 85,758 81,582 (1,095 ) 166,245 Balance, end of year $ — $ — $ 73,326 $ 32,715 $ (692 ) $ 105,349 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2017 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Guarantor Subsidiaries Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 93,378 $ (10,710 ) $ 40,569 $ 209,780 $ (1,838 ) $ 331,179 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — (278,051 ) 278,051 — Proceeds from returns on investments 338,000 15,500 — 146,500 (500,000 ) — Proceeds from sale of investment — 3,281 — — — 3,281 Capital expenditures — (25 ) (10,160 ) (177,965 ) — (188,150 ) Net cash from (for) investing activities 338,000 18,756 (10,160 ) (309,516 ) (221,949 ) (184,869 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 69,160 208,891 — — (278,051 ) — 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 — (126,619 ) (13,854 ) (477,377 ) — (617,850 ) Note payments, including amounts paid for early termination (304,014 ) (211,444 ) — — — (515,458 ) Distributions paid to partners (196,524 ) — — — 1,768 (194,756 ) Payment of debt issuance costs and original issue discount — (1,326 ) — (18,483 ) — (19,809 ) Exercise of limited partnership unit options — 65 — — — 65 Tax effect of units involved in treasury unit transactions — (4,440 ) — — — (4,440 ) Payments related to tax withholding for equity compensation — (4,173 ) — — — (4,173 ) Net cash from (for) financing activities (431,378 ) (8,046 ) (13,854 ) 123,140 223,717 (106,421 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 3,640 — — 3,640 CASH AND CASH EQUIVALENTS Net increase for the year — — 20,195 23,404 (70 ) 43,529 Balance, beginning of year — — 65,563 58,178 (1,025 ) 122,716 Balance, end of year $ — $ — $ 85,758 $ 81,582 $ (1,095 ) $ 166,245 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 2027 and 2029 senior notes (see Note 7 ). 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 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 December 31, 2019 and December 31, 2018 and for the years ended December 31, 2019 , December 31, 2018 and December 31, 2017 . In lieu of providing separate audited financial statements for the guarantor subsidiaries, the accompanying condensed consolidating financial statements have been included. CEDAR FAIR, L.P. CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2019 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 66,357 $ 115,437 $ 991 $ (533 ) $ 182,252 Receivables — 1,299 35,309 45,349 1,032,339 (1,051,190 ) 63,106 Inventories — — 2,786 25,413 4,703 — 32,902 Other current assets 182 1,269 541 12,617 1,312 — 15,921 182 2,568 104,993 198,816 1,039,345 (1,051,723 ) 294,181 Property and Equipment, net — 769 183,468 — 1,657,371 — 1,841,608 Investment in Park 641,068 1,356,149 292,744 2,141,806 246,629 (4,678,396 ) — Goodwill 674 — 61,382 186,381 111,217 — 359,654 Other Intangibles, net — — 13,682 — 46,217 — 59,899 Deferred Tax Asset — 24,308 — — — (24,308 ) — Right-of-Use Asset — — 157 13,460 707 — 14,324 Other Assets — — 38 2,470 8,971 — 11,479 $ 641,924 $ 1,383,794 $ 656,464 $ 2,542,933 $ 3,110,457 $ (5,754,427 ) $ 2,581,145 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 1,313 $ — $ 6,187 $ — $ — $ 7,500 Accounts payable 644,839 407,384 2,799 19,553 6,492 (1,051,723 ) 29,344 Deferred revenue — — 10,930 112,544 27,903 — 151,377 Accrued interest 7 5 2,054 19,376 — — 21,442 Accrued taxes 448 1,656 2,819 8,791 25,523 — 39,237 Accrued salaries, wages and benefits — 27,080 2,469 — — — 29,549 Self-insurance reserves — 10,549 1,624 10,797 1,695 — 24,665 Other accrued liabilities 6,596 6,389 279 5,853 1,907 — 21,024 651,890 454,376 22,974 183,101 63,520 (1,051,723 ) 324,138 Deferred Tax Liability — — 16,621 — 89,733 (24,308 ) 82,046 Derivative Liability — 18,108 — — — — 18,108 Lease Liability — — 125 10,018 457 — 10,600 Other Liabilities — 935 — 87 9,314 — 10,336 Long-Term Debt: Term debt — 125,425 — 588,725 — — 714,150 Notes — — 446,781 984,952 — — 1,431,733 — 125,425 446,781 1,573,677 — — 2,145,883 Partners' (Deficit) Equity (9,966 ) 784,950 169,963 776,050 2,947,433 (4,678,396 ) (9,966 ) $ 641,924 $ 1,383,794 $ 656,464 $ 2,542,933 $ 3,110,457 $ (5,754,427 ) $ 2,581,145 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2018 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 73,326 $ 30,663 $ 2,052 $ (692 ) $ 105,349 Receivables — 1,093 34,497 36,242 902,155 (922,469 ) 51,518 Inventories — — 2,135 23,402 5,216 — 30,753 Other current assets 179 1,411 5,462 8,980 1,564 (5,007 ) 12,589 179 2,504 115,420 99,287 910,987 (928,168 ) 200,209 Property and Equipment, net — 802 172,344 — 1,426,292 — 1,599,438 Investment in Park 601,706 1,182,345 262,462 1,517,897 218,574 (3,782,984 ) — Goodwill 674 — 58,440 8,388 111,217 — 178,719 Other Intangibles, net — — 13,030 — 23,346 — 36,376 Deferred Tax Asset — 18,224 — — — (18,224 ) — Other Assets — — 36 417 8,988 — 9,441 $ 602,559 $ 1,203,875 $ 621,732 $ 1,625,989 $ 2,699,404 $ (4,729,376 ) $ 2,024,183 LIABILITIES AND PARTNERS’ EQUITY Current Liabilities: Current maturities of long-term debt $ — $ 984 $ — $ 4,641 $ — $ — $ 5,625 Accounts payable 565,472 359,953 2,430 14,995 3,625 (923,161 ) 23,314 Deferred revenue — — 8,460 74,062 24,552 — 107,074 Accrued interest 1 1 2,054 5,871 — — 7,927 Accrued taxes 443 6,668 — 8,087 19,400 (5,007 ) 29,591 Accrued salaries, wages and benefits — 17,552 1,234 — — — 18,786 Self-insurance reserves — 10,214 1,433 10,308 2,066 — 24,021 Other accrued liabilities 3,318 4,903 136 5,471 4,553 — 18,381 569,234 400,275 15,747 123,435 54,196 (928,168 ) 234,719 Deferred Tax Liability — — 12,425 — 87,516 (18,224 ) 81,717 Derivative Liability 909 5,796 — — — — 6,705 Other Liabilities — 1,169 — 87 9,802 — 11,058 Long-Term Debt: Term debt — 126,525 — 592,982 — — 719,507 Notes — — 446,241 491,820 — — 938,061 — 126,525 446,241 1,084,802 — — 1,657,568 Partners' Equity 32,416 670,110 147,319 417,665 2,547,890 (3,782,984 ) 32,416 $ 602,559 $ 1,203,875 $ 621,732 $ 1,625,989 $ 2,699,404 $ (4,729,376 ) $ 2,024,183 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2019 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total Net revenues $ 96,986 $ 369,633 $ 149,792 $ 1,095,918 $ 402,256 $ (639,660 ) $ 1,474,925 Costs and expenses: Cost of food, merchandise and games revenues — — 12,848 94,639 18,777 — 126,264 Operating expenses 2 363,392 54,063 818,748 45,655 (639,660 ) 642,200 Selling, general and administrative 3,189 74,670 12,457 112,329 19,607 — 222,252 Depreciation and amortization — 33 16,389 26 154,008 — 170,456 (Gain) loss on impairment / retirement of fixed assets, net — — (259 ) 1,253 3,937 — 4,931 Gain on sale of investment — (617 ) — — — — (617 ) 3,191 437,478 95,498 1,026,995 241,984 (639,660 ) 1,165,486 Operating income (loss) 93,795 (67,845 ) 54,294 68,923 160,272 — 309,439 Interest expense, net 26,356 20,833 23,856 67,128 (39,842 ) — 98,331 Net effect of swaps 2,168 14,364 — — — — 16,532 Gain on foreign currency — (2 ) (21,105 ) — — — (21,107 ) Other expense (income) 250 (79,875 ) 3,899 — 76,255 — 529 Income from investment in affiliates (119,542 ) (138,997 ) (30,282 ) — (72,210 ) 361,031 — Income before taxes 184,563 115,832 77,926 1,795 196,069 (361,031 ) 215,154 Provision (benefit) for taxes 12,198 (3,709 ) 5,717 1,795 26,788 — 42,789 Net income $ 172,365 $ 119,541 $ 72,209 $ — $ 169,281 $ (361,031 ) $ 172,365 Other comprehensive loss, (net of tax): Foreign currency translation (11,536 ) — (11,536 ) — — 11,536 (11,536 ) Other comprehensive loss, (net of tax) (11,536 ) — (11,536 ) — — 11,536 (11,536 ) Total comprehensive income $ 160,829 $ 119,541 $ 60,673 $ — $ 169,281 $ (349,495 ) $ 160,829 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2018 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total Net revenues $ 103,687 $ 336,778 $ 124,506 $ 995,350 $ 382,569 $ (594,360 ) $ 1,348,530 Costs and expenses: Cost of food, merchandise and games revenues — — 10,841 85,698 18,194 — 114,733 Operating expenses — 328,709 47,551 759,590 42,860 (594,360 ) 584,350 Selling, general and administrative 2,301 67,582 10,586 93,734 19,130 — 193,333 Depreciation and amortization — 33 15,273 — 140,223 — 155,529 Loss on impairment / retirement of fixed assets, net — — 221 2,260 7,697 — 10,178 Gain on sale of investment — (112 ) — — — — (112 ) 2,301 396,212 84,472 941,282 228,104 (594,360 ) 1,058,011 Operating income (loss) 101,386 (59,434 ) 40,034 54,068 154,465 — 290,519 Interest expense, net 23,339 18,331 23,988 51,643 (33,129 ) — 84,172 Net effect of swaps 1,228 6,214 — — — — 7,442 Loss on early debt extinguishment — 187 — 886 — — 1,073 Loss on foreign currency — 51 36,203 — — — 36,254 Other expense (income) 250 (78,571 ) 4,196 — 74,307 — 182 (Income) loss from investment in affiliates (61,484 ) (62,244 ) (24,329 ) — 2,517 145,540 — Income (loss) before taxes 138,053 56,598 (24 ) 1,539 110,770 (145,540 ) 161,396 Provision (benefit) for taxes 11,400 (4,886 ) 2,494 1,539 24,196 — 34,743 Net income (loss) $ 126,653 $ 61,484 $ (2,518 ) $ — $ 86,574 $ (145,540 ) $ 126,653 Other comprehensive income, (net of tax): Foreign currency translation 17,240 — 17,240 — — (17,240 ) 17,240 Cash flow hedging derivative activity 8,366 2,813 — — — (2,813 ) 8,366 Other comprehensive income, (net of tax) 25,606 2,813 17,240 — — (20,053 ) 25,606 Total comprehensive income $ 152,259 $ 64,297 $ 14,722 $ — $ 86,574 $ (165,593 ) $ 152,259 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the Year Ended December 31, 2017 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total Net revenues $ 104,080 $ 317,496 $ 127,929 $ 960,108 $ 395,745 $ (583,391 ) $ 1,321,967 Costs and expenses: Cost of food, merchandise and games revenues — — 11,483 80,942 18,386 — 110,811 Operating expenses — 313,654 44,990 738,719 44,130 (583,391 ) 558,102 Selling, general and administrative 3,007 67,872 10,497 92,527 19,867 — 193,770 Depreciation and amortization — 33 15,654 — 137,535 — 153,222 Loss on impairment / retirement of fixed assets, net — — 656 3,102 8,970 — 12,728 Gain on sale of investment — (1,877 ) — — — — (1,877 ) 3,007 379,682 83,280 915,290 228,888 (583,391 ) 1,026,756 Operating income (loss) 101,073 (62,186 ) 44,649 44,818 166,857 — 295,211 Interest expense, net 23,739 18,837 24,839 39,768 (22,435 ) — 84,748 Net effect of swaps (150 ) 105 — — — — (45 ) Loss on early debt extinguishment 11,773 8,188 205 2,955 — — 23,121 Gain on foreign currency — (25 ) (29,061 ) — — — (29,086 ) Other expense (income) 250 (73,581 ) 3,460 — 69,756 — (115 ) Income from investment in affiliates (160,925 ) (176,698 ) (38,057 ) — (84,398 ) 460,078 — Income before taxes 226,386 160,988 83,263 2,095 203,934 (460,078 ) 216,588 Provision (benefit) for taxes 10,910 60 (1,134 ) 2,095 (10,819 ) — 1,112 Net income $ 215,476 $ 160,928 $ 84,397 $ — $ 214,753 $ (460,078 ) $ 215,476 Other comprehensive (loss) income, (net of tax): Foreign currency translation (14,849 ) — (14,849 ) — — 14,849 (14,849 ) Cash flow hedging derivative activity 7,975 2,422 — — — (2,422 ) 7,975 Other comprehensive (loss) income, (net of tax) (6,874 ) 2,422 (14,849 ) — — 12,427 (6,874 ) Total comprehensive income $ 208,602 $ 163,350 $ 69,548 $ — $ 214,753 $ (447,651 ) $ 208,602 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2019 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 131,442 $ (81,813 ) $ 46,755 $ 137,599 $ 169,658 $ (600 ) $ 403,041 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — — (129,111 ) 129,111 — Proceeds from returns on investments — 38,030 — — — (38,030 ) — Proceeds from sale of investment — 617 — — — — 617 Acquisitions, net of cash acquired — — — (270,171 ) — — (270,171 ) Capital expenditures — — (19,303 ) (269,751 ) (41,608 ) — (330,662 ) Net cash from (for) investing activities — 38,647 (19,303 ) (539,922 ) (170,719 ) 91,081 (600,216 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 79,328 49,783 — — — (129,111 ) — Payments for returns of capital — — (38,030 ) — — 38,030 — Note borrowings — — — 500,000 — — 500,000 Term debt payments — (984 ) — (4,641 ) — — (5,625 ) Distributions paid to partners (210,770 ) — — — — 759 (210,011 ) Payment of debt issuance costs and original issue discount — — — (8,262 ) — — (8,262 ) Tax effect of units involved in treasury unit transactions — (1,383 ) — — — — (1,383 ) Payments related to tax withholding for equity compensation — (4,250 ) — — — — (4,250 ) Net cash from (for) financing activities (131,442 ) 43,166 (38,030 ) 487,097 — (90,322 ) 270,469 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 3,609 — — — 3,609 CASH AND CASH EQUIVALENTS Net (decrease) increase for the year — — (6,969 ) 84,774 (1,061 ) 159 76,903 Balance, beginning of year — — 73,326 30,663 2,052 (692 ) 105,349 Balance, end of year $ — $ — $ 66,357 $ 115,437 $ 991 $ (533 ) $ 182,252 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2018 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total NET CASH FROM OPERATING ACTIVITIES $ 136,471 $ 11,057 $ 12,901 $ 78,559 $ 112,497 $ (745 ) $ 350,740 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — — (67,861 ) 67,861 — Proceeds from sale of investment — 112 — — — — 112 Capital expenditures — — (19,976 ) (126,104 ) (43,736 ) — (189,816 ) Net cash from (for) investing activities — 112 (19,976 ) (126,104 ) (111,597 ) 67,861 (189,704 ) CASH FLOWS FOR FINANCING ACTIVITIES Intercompany payables (payments) receipts 67,876 (15 ) — — — (67,861 ) — Distributions paid to partners (204,347 ) — — — — 1,148 (203,199 ) Payment of debt issuance costs and original issue discount — (321 ) — (2,222 ) — — (2,543 ) Exercise of limited partnership unit options — 125 — — — — 125 Tax effect of units involved in treasury unit transactions — (2,530 ) — — — — (2,530 ) Payments related to tax withholding for equity compensation — (8,428 ) — — — — (8,428 ) Net cash for financing activities (136,471 ) (11,169 ) — (2,222 ) — (66,713 ) (216,575 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — (5,357 ) — — — (5,357 ) CASH AND CASH EQUIVALENTS Net (decrease) increase for the year — — (12,432 ) (49,767 ) 900 403 (60,896 ) Balance, beginning of year — — 85,758 80,430 1,152 (1,095 ) 166,245 Balance, end of year $ — $ — $ 73,326 $ 30,663 $ 2,052 $ (692 ) $ 105,349 CEDAR FAIR, L.P. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Year Ended December 31, 2017 (In thousands) Cedar Fair L.P. Co-Issuer Subsidiary (Magnum) Co-Issuer Subsidiary (Cedar Canada) Co-Issuer Subsidiary (Millennium) Guarantor Subsidiaries Eliminations Total NET CASH FROM (FOR) OPERATING ACTIVITIES $ 93,378 $ (10,710 ) $ 40,569 $ 48,979 $ 160,801 $ (1,838 ) $ 331,179 CASH FLOWS FROM (FOR) INVESTING ACTIVITIES Intercompany receivables (payments) receipts — — — — (278,051 ) 278,051 — Proceeds from returns on investments 338,000 15,500 — — 146,500 (500,000 ) — Proceeds from sale of investment — 3,281 — — — — 3,281 Capital expenditures — (25 ) (10,160 ) (149,514 ) (28,451 ) — (188,150 ) Net cash from (for) investing activities 338,000 18,756 (10,160 ) (149,514 ) (160,002 ) (221,949 ) (184,869 ) CASH FLOWS FROM (FOR) FINANCING ACTIVITIES Intercompany payables (payments) receipts 69,160 208,891 — — — (278,051 ) — 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 — (126,619 ) (13,854 ) (477,377 ) — — (617,850 ) Note payments, including amounts paid for early termination (304,014 ) (211,444 ) — — — — (515,458 ) Distributions paid to partners (196,524 ) — — — — 1,768 (194,756 ) Payment of debt issuance costs and original issue discount — (1,326 ) — (18,483 ) — — (19,809 ) Exercise of limited partnership unit options — 65 — — — — 65 Tax effect of units involved in treasury unit transactions — (4,440 ) — — — — (4,440 ) Payments related to tax withholding for equity compensation — (4,173 ) — — — — (4,173 ) Net cash from (for) financing activities (431,378 ) (8,046 ) (13,854 ) 123,140 — 223,717 (106,421 ) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS — — 3,640 — — — 3,640 CASH AND CASH EQUIVALENTS Net increase for the year — — 20,195 22,605 799 (70 ) 43,529 Balance, beginning of year — — 65,563 57,825 353 (1,025 ) 122,716 Balance, end of year $ — $ — $ 85,758 $ 80,430 $ 1,152 $ (1,095 ) $ 166,245 |