SeaWorld Entertainment Inc
F:W2L
Balance Sheet
Balance Sheet Decomposition
SeaWorld Entertainment Inc
SeaWorld Entertainment Inc
Balance Sheet
SeaWorld Entertainment Inc
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
434
|
444
|
79
|
247
|
116
|
|
| Cash Equivalents |
434
|
444
|
79
|
247
|
116
|
|
| Total Receivables |
30
|
77
|
71
|
74
|
79
|
|
| Accounts Receivables |
30
|
77
|
71
|
74
|
79
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
31
|
29
|
55
|
49
|
46
|
|
| Other Current Assets |
12
|
17
|
28
|
20
|
29
|
|
| Total Current Assets |
507
|
567
|
234
|
390
|
270
|
|
| PP&E Net |
1 801
|
1 780
|
1 840
|
1 974
|
2 022
|
|
| PP&E Gross |
1 801
|
1 780
|
1 840
|
1 974
|
2 022
|
|
| Accumulated Depreciation |
1 612
|
1 740
|
1 869
|
1 973
|
2 073
|
|
| Intangible Assets |
157
|
157
|
157
|
158
|
158
|
|
| Goodwill |
66
|
66
|
66
|
66
|
66
|
|
| Other Long-Term Assets |
35
|
39
|
29
|
37
|
57
|
|
| Other Assets |
66
|
66
|
66
|
66
|
66
|
|
| Total Assets |
2 566
N/A
|
2 610
+2%
|
2 326
-11%
|
2 625
+13%
|
2 574
-2%
|
|
| Liabilities | ||||||
| Accounts Payable |
105
|
134
|
160
|
161
|
164
|
|
| Accrued Liabilities |
57
|
62
|
59
|
68
|
60
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
16
|
12
|
12
|
13
|
17
|
|
| Other Current Liabilities |
138
|
163
|
178
|
169
|
173
|
|
| Total Current Liabilities |
317
|
372
|
409
|
411
|
413
|
|
| Long-Term Debt |
2 180
|
2 107
|
2 101
|
2 097
|
2 232
|
|
| Deferred Income Tax |
16
|
13
|
97
|
165
|
213
|
|
| Other Liabilities |
159
|
152
|
156
|
161
|
177
|
|
| Total Liabilities |
2 672
N/A
|
2 644
-1%
|
2 763
+5%
|
2 833
+3%
|
3 035
+7%
|
|
| Equity | ||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
372
|
115
|
176
|
410
|
638
|
|
| Additional Paid In Capital |
680
|
711
|
710
|
723
|
730
|
|
| Treasury Stock |
415
|
631
|
1 325
|
1 343
|
1 830
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
106
N/A
|
34
+68%
|
438
-1 190%
|
208
+52%
|
462
-122%
|
|
| Total Liabilities & Equity |
2 566
N/A
|
2 610
+2%
|
2 326
-11%
|
2 625
+13%
|
2 574
-2%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
78
|
76
|
64
|
64
|
55
|
|