Cedar Fair LP
NYSE:FUN
Balance Sheet
Balance Sheet Decomposition
Cedar Fair LP
Current Assets | 190.2m |
Cash & Short-Term Investments | 35.1m |
Receivables | 61.5m |
Other Current Assets | 93.5m |
Non-Current Assets | 2.1B |
PP&E | 1.8B |
Intangibles | 312m |
Other Non-Current Assets | 1.3m |
Current Liabilities | 424.3m |
Accounts Payable | 52.8m |
Accrued Liabilities | 103.6m |
Other Current Liabilities | 267.8m |
Non-Current Liabilities | 2.6B |
Long-Term Debt | 2.4B |
Other Non-Current Liabilities | 135m |
Balance Sheet
Cedar Fair LP
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
132
|
120
|
123
|
166
|
105
|
182
|
377
|
61
|
101
|
65
|
|
Cash Equivalents |
132
|
120
|
123
|
166
|
105
|
182
|
377
|
61
|
101
|
65
|
|
Total Receivables |
27
|
30
|
35
|
38
|
52
|
63
|
104
|
146
|
71
|
80
|
|
Accounts Receivables |
27
|
30
|
35
|
38
|
52
|
63
|
34
|
62
|
71
|
80
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
69
|
84
|
0
|
0
|
|
Inventory |
26
|
25
|
26
|
30
|
31
|
33
|
48
|
32
|
45
|
44
|
|
Other Current Assets |
19
|
10
|
11
|
13
|
13
|
16
|
27
|
24
|
26
|
20
|
|
Total Current Assets |
204
|
184
|
196
|
247
|
200
|
294
|
555
|
264
|
244
|
209
|
|
PP&E Net |
1 527
|
1 515
|
1 539
|
1 586
|
1 599
|
1 856
|
1 816
|
1 727
|
1 675
|
1 717
|
|
PP&E Gross |
1 527
|
1 515
|
1 539
|
1 586
|
1 599
|
1 856
|
1 816
|
1 727
|
1 675
|
1 717
|
|
Accumulated Depreciation |
1 323
|
1 394
|
1 495
|
1 614
|
1 727
|
1 855
|
1 995
|
2 118
|
2 235
|
2 369
|
|
Intangible Assets |
38
|
36
|
38
|
38
|
36
|
60
|
50
|
50
|
49
|
49
|
|
Goodwill |
228
|
211
|
180
|
184
|
179
|
360
|
267
|
267
|
263
|
265
|
|
Other Long-Term Assets |
42
|
17
|
21
|
10
|
9
|
12
|
6
|
5
|
5
|
2
|
|
Other Assets |
228
|
211
|
180
|
184
|
179
|
360
|
267
|
267
|
263
|
265
|
|
Total Assets |
2 038
N/A
|
1 963
-4%
|
1 973
+1%
|
2 064
+5%
|
2 024
-2%
|
2 581
+28%
|
2 693
+4%
|
2 313
-14%
|
2 236
-3%
|
2 241
+0%
|
|
Liabilities | |||||||||||
Accounts Payable |
24
|
17
|
21
|
25
|
23
|
29
|
14
|
54
|
55
|
38
|
|
Accrued Liabilities |
56
|
44
|
50
|
46
|
45
|
72
|
69
|
106
|
116
|
105
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
3
|
3
|
0
|
6
|
8
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
118
|
135
|
169
|
155
|
161
|
215
|
217
|
221
|
226
|
260
|
|
Total Current Liabilities |
198
|
199
|
243
|
226
|
235
|
324
|
300
|
382
|
397
|
403
|
|
Long-Term Debt |
1 559
|
1 537
|
1 534
|
1 661
|
1 658
|
2 146
|
2 954
|
2 519
|
2 268
|
2 275
|
|
Deferred Income Tax |
153
|
130
|
105
|
75
|
82
|
82
|
40
|
67
|
69
|
63
|
|
Other Liabilities |
33
|
41
|
31
|
20
|
18
|
39
|
66
|
45
|
93
|
82
|
|
Total Liabilities |
1 942
N/A
|
1 906
-2%
|
1 913
+0%
|
1 981
+4%
|
1 992
+1%
|
2 591
+30%
|
3 360
+30%
|
3 012
-10%
|
2 828
-6%
|
2 823
0%
|
|
Equity | |||||||||||
Common Stock |
102
|
48
|
52
|
82
|
6
|
25
|
674
|
713
|
613
|
603
|
|
Other Equity |
5
|
9
|
8
|
1
|
27
|
15
|
8
|
14
|
21
|
20
|
|
Total Equity |
96
N/A
|
57
-41%
|
61
+6%
|
83
+37%
|
32
-61%
|
10
N/A
|
666
-6 564%
|
699
-5%
|
592
+15%
|
583
+1%
|
|
Total Liabilities & Equity |
2 038
N/A
|
1 963
-4%
|
1 973
+1%
|
2 064
+5%
|
2 024
-2%
|
2 581
+28%
|
2 693
+4%
|
2 313
-14%
|
2 236
-3%
|
2 241
+0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
56
|
56
|
56
|
56
|
57
|
57
|
57
|
57
|
53
|
51
|