Cedar Fair LP
NYSE:FUN
Balance Sheet
Balance Sheet Decomposition
Cedar Fair LP
Cedar Fair LP
Balance Sheet
Cedar Fair LP
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2
|
2
|
2
|
3
|
4
|
30
|
6
|
14
|
12
|
10
|
36
|
79
|
118
|
132
|
120
|
123
|
166
|
105
|
182
|
377
|
61
|
101
|
65
|
83
|
|
| Cash Equivalents |
2
|
2
|
2
|
3
|
4
|
30
|
6
|
14
|
12
|
10
|
36
|
79
|
118
|
132
|
120
|
123
|
166
|
105
|
182
|
377
|
61
|
101
|
65
|
83
|
|
| Total Receivables |
5
|
7
|
7
|
5
|
7
|
22
|
17
|
9
|
7
|
12
|
8
|
18
|
21
|
27
|
30
|
35
|
38
|
52
|
63
|
104
|
146
|
71
|
80
|
165
|
|
| Accounts Receivables |
5
|
7
|
7
|
5
|
7
|
22
|
17
|
9
|
7
|
12
|
8
|
18
|
21
|
27
|
30
|
35
|
38
|
52
|
63
|
34
|
62
|
71
|
80
|
165
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
69
|
84
|
0
|
0
|
0
|
|
| Inventory |
14
|
14
|
15
|
18
|
18
|
26
|
27
|
29
|
27
|
32
|
33
|
28
|
26
|
26
|
25
|
26
|
30
|
31
|
33
|
48
|
32
|
45
|
44
|
71
|
|
| Other Current Assets |
6
|
7
|
6
|
7
|
11
|
26
|
14
|
14
|
16
|
16
|
22
|
16
|
21
|
19
|
10
|
11
|
13
|
13
|
16
|
27
|
24
|
26
|
20
|
81
|
|
| Total Current Assets |
27
|
29
|
30
|
33
|
41
|
105
|
63
|
65
|
61
|
70
|
99
|
141
|
187
|
204
|
184
|
196
|
247
|
200
|
294
|
555
|
264
|
244
|
209
|
400
|
|
| PP&E Net |
772
|
782
|
777
|
947
|
967
|
1 986
|
1 934
|
1 825
|
1 781
|
1 677
|
1 611
|
1 544
|
1 506
|
1 527
|
1 515
|
1 539
|
1 586
|
1 599
|
1 856
|
1 816
|
1 727
|
1 675
|
1 717
|
4 524
|
|
| PP&E Gross |
772
|
782
|
777
|
947
|
967
|
1 986
|
1 934
|
1 825
|
1 781
|
1 677
|
1 611
|
1 544
|
1 506
|
1 527
|
1 515
|
1 539
|
1 586
|
1 599
|
1 856
|
1 816
|
1 727
|
1 675
|
1 717
|
4 524
|
|
| Accumulated Depreciation |
257
|
294
|
327
|
371
|
418
|
499
|
616
|
708
|
826
|
949
|
1 072
|
1 162
|
1 252
|
1 323
|
1 394
|
1 495
|
1 614
|
1 727
|
1 855
|
1 995
|
2 118
|
2 235
|
2 369
|
2 620
|
|
| Intangible Assets |
11
|
12
|
13
|
13
|
1
|
65
|
66
|
54
|
42
|
41
|
40
|
41
|
40
|
38
|
36
|
38
|
38
|
36
|
60
|
50
|
50
|
49
|
49
|
898
|
|
| Goodwill |
0
|
0
|
0
|
0
|
9
|
314
|
325
|
223
|
240
|
246
|
244
|
246
|
238
|
228
|
211
|
180
|
184
|
179
|
360
|
267
|
267
|
263
|
265
|
3 297
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
7
|
42
|
31
|
20
|
21
|
49
|
54
|
48
|
45
|
42
|
17
|
21
|
10
|
9
|
12
|
6
|
5
|
5
|
2
|
12
|
|
| Other Assets |
0
|
0
|
0
|
0
|
9
|
314
|
325
|
223
|
240
|
246
|
244
|
246
|
238
|
228
|
211
|
180
|
184
|
179
|
360
|
267
|
267
|
263
|
265
|
3 297
|
|
| Total Assets |
810
N/A
|
822
+1%
|
819
0%
|
993
+21%
|
1 025
+3%
|
2 511
+145%
|
2 419
-4%
|
2 186
-10%
|
2 145
-2%
|
2 082
-3%
|
2 047
-2%
|
2 020
-1%
|
2 015
0%
|
2 038
+1%
|
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%
|
9 131
+308%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
21
|
28
|
21
|
11
|
17
|
20
|
19
|
15
|
10
|
11
|
13
|
11
|
13
|
24
|
17
|
21
|
25
|
23
|
29
|
14
|
54
|
55
|
38
|
107
|
|
| Accrued Liabilities |
7
|
7
|
11
|
10
|
9
|
14
|
12
|
11
|
24
|
29
|
57
|
46
|
58
|
56
|
44
|
50
|
46
|
45
|
72
|
69
|
106
|
116
|
105
|
229
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
10
|
10
|
20
|
20
|
20
|
18
|
18
|
18
|
16
|
0
|
16
|
0
|
0
|
0
|
3
|
3
|
0
|
6
|
8
|
0
|
0
|
0
|
0
|
211
|
|
| Other Current Liabilities |
59
|
61
|
60
|
81
|
85
|
108
|
75
|
73
|
82
|
129
|
118
|
81
|
88
|
118
|
135
|
169
|
155
|
161
|
215
|
217
|
221
|
226
|
260
|
380
|
|
| Total Current Liabilities |
97
|
106
|
112
|
122
|
131
|
159
|
123
|
115
|
132
|
169
|
203
|
138
|
159
|
198
|
199
|
243
|
226
|
235
|
324
|
300
|
382
|
397
|
403
|
927
|
|
| Long-Term Debt |
373
|
365
|
349
|
442
|
451
|
1 760
|
1 736
|
1 707
|
1 610
|
1 580
|
1 541
|
1 532
|
1 521
|
1 559
|
1 537
|
1 534
|
1 661
|
1 658
|
2 146
|
2 954
|
2 519
|
2 268
|
2 275
|
4 724
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
147
|
158
|
124
|
138
|
132
|
130
|
154
|
158
|
153
|
130
|
105
|
75
|
82
|
82
|
40
|
67
|
69
|
63
|
543
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
242
|
|
| Other Liabilities |
32
|
45
|
50
|
59
|
9
|
35
|
117
|
133
|
138
|
65
|
37
|
41
|
38
|
33
|
41
|
31
|
20
|
18
|
39
|
66
|
45
|
93
|
82
|
653
|
|
| Total Liabilities |
502
N/A
|
517
+3%
|
511
-1%
|
623
+22%
|
591
-5%
|
2 100
+256%
|
2 134
+2%
|
2 079
-3%
|
2 018
-3%
|
1 945
-4%
|
1 911
-2%
|
1 865
-2%
|
1 876
+1%
|
1 942
+4%
|
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%
|
7 089
+151%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
298
|
286
|
304
|
365
|
429
|
441
|
335
|
242
|
210
|
166
|
160
|
178
|
149
|
102
|
48
|
52
|
82
|
6
|
25
|
674
|
713
|
613
|
603
|
1
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
164
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 207
|
|
| Other Equity |
11
|
20
|
5
|
5
|
5
|
30
|
50
|
135
|
82
|
28
|
24
|
23
|
10
|
5
|
9
|
8
|
1
|
27
|
15
|
8
|
14
|
21
|
20
|
2
|
|
| Total Equity |
308
N/A
|
305
-1%
|
309
+1%
|
371
+20%
|
434
+17%
|
411
-5%
|
285
-31%
|
107
-63%
|
128
+20%
|
137
+7%
|
136
-1%
|
155
+13%
|
139
-10%
|
96
-31%
|
57
-41%
|
61
+6%
|
83
+37%
|
32
-61%
|
10
N/A
|
666
-6 564%
|
699
-5%
|
592
+15%
|
583
+1%
|
2 042
N/A
|
|
| Total Liabilities & Equity |
810
N/A
|
822
+1%
|
819
0%
|
993
+21%
|
1 025
+3%
|
2 511
+145%
|
2 419
-4%
|
2 186
-10%
|
2 145
-2%
|
2 082
-3%
|
2 047
-2%
|
2 020
-1%
|
2 015
0%
|
2 038
+1%
|
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%
|
9 131
+308%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
51
|
51
|
51
|
54
|
54
|
54
|
54
|
55
|
55
|
55
|
55
|
56
|
56
|
56
|
56
|
56
|
56
|
57
|
57
|
57
|
57
|
53
|
51
|
100
|
|