Cedar Fair LP
NYSE:FUN
Cash Flow Statement
Cash Flow Statement
Cedar Fair LP
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
134
|
130
|
102
|
104
|
104
|
118
|
120
|
112
|
148
|
148
|
159
|
178
|
161
|
135
|
151
|
216
|
197
|
185
|
207
|
127
|
126
|
171
|
147
|
172
|
40
|
(156)
|
(482)
|
(590)
|
(485)
|
(411)
|
(127)
|
(49)
|
(27)
|
83
|
268
|
308
|
262
|
264
|
147
|
125
|
126
|
|
Depreciation & Amortization |
122
|
123
|
124
|
124
|
124
|
124
|
125
|
126
|
127
|
128
|
134
|
132
|
132
|
135
|
140
|
153
|
153
|
155
|
159
|
156
|
164
|
167
|
161
|
171
|
162
|
161
|
160
|
158
|
154
|
133
|
143
|
149
|
157
|
172
|
162
|
153
|
157
|
157
|
155
|
158
|
155
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(4)
|
(32)
|
(55)
|
(82)
|
(42)
|
(4)
|
6
|
44
|
27
|
4
|
27
|
11
|
4
|
12
|
4
|
9
|
(7)
|
(6)
|
|
Stock-Based Compensation |
0
|
0
|
0
|
10
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
11
|
14
|
17
|
19
|
12
|
5
|
3
|
2
|
(0)
|
10
|
12
|
14
|
15
|
14
|
18
|
19
|
21
|
22
|
16
|
21
|
23
|
23
|
|
Other Non-Cash Items |
39
|
41
|
77
|
89
|
113
|
92
|
107
|
89
|
33
|
46
|
21
|
13
|
38
|
52
|
8
|
17
|
23
|
27
|
29
|
65
|
41
|
26
|
64
|
15
|
158
|
143
|
143
|
127
|
(18)
|
(20)
|
(10)
|
29
|
23
|
44
|
(115)
|
(123)
|
(103)
|
(118)
|
38
|
39
|
40
|
|
Cash Taxes Paid |
13
|
14
|
13
|
11
|
0
|
12
|
17
|
20
|
23
|
23
|
37
|
45
|
50
|
50
|
56
|
56
|
53
|
55
|
47
|
42
|
38
|
38
|
37
|
41
|
45
|
40
|
18
|
2
|
(3)
|
(4)
|
(0)
|
10
|
(0)
|
(69)
|
(51)
|
(47)
|
(31)
|
49
|
47
|
45
|
42
|
|
Cash Interest Paid |
97
|
112
|
92
|
104
|
86
|
82
|
85
|
85
|
85
|
84
|
86
|
82
|
82
|
84
|
69
|
86
|
75
|
86
|
85
|
85
|
86
|
89
|
86
|
86
|
97
|
94
|
106
|
130
|
127
|
162
|
163
|
174
|
175
|
165
|
158
|
138
|
135
|
133
|
136
|
136
|
136
|
|
Change in Working Capital |
12
|
(4)
|
13
|
22
|
22
|
27
|
21
|
15
|
29
|
44
|
26
|
25
|
8
|
16
|
30
|
(19)
|
13
|
(1)
|
(16)
|
(8)
|
7
|
(11)
|
22
|
50
|
27
|
(9)
|
(1)
|
(69)
|
(49)
|
42
|
38
|
45
|
40
|
75
|
57
|
65
|
68
|
(33)
|
(24)
|
10
|
8
|
|
Cash from Operating Activities |
310
N/A
|
294
-5%
|
319
+9%
|
337
+6%
|
360
+7%
|
358
-1%
|
370
+3%
|
342
-7%
|
336
-2%
|
366
+9%
|
339
-7%
|
358
+6%
|
350
-2%
|
348
-1%
|
339
-2%
|
331
-2%
|
350
+6%
|
329
-6%
|
343
+4%
|
351
+2%
|
349
0%
|
364
+4%
|
405
+11%
|
403
-1%
|
355
-12%
|
85
-76%
|
(262)
N/A
|
(417)
-59%
|
(402)
+4%
|
(250)
+38%
|
89
N/A
|
201
+126%
|
196
-2%
|
400
+104%
|
384
-4%
|
408
+6%
|
396
-3%
|
275
-31%
|
325
+18%
|
326
+0%
|
322
-1%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(125)
|
(148)
|
(160)
|
(167)
|
(186)
|
(180)
|
(174)
|
(176)
|
(168)
|
(162)
|
(158)
|
(161)
|
(158)
|
(179)
|
(187)
|
(188)
|
(185)
|
(165)
|
(182)
|
(190)
|
(198)
|
(352)
|
(341)
|
(331)
|
(335)
|
(168)
|
(155)
|
(129)
|
(80)
|
(54)
|
(48)
|
(59)
|
(85)
|
(130)
|
(158)
|
(183)
|
(204)
|
(212)
|
(215)
|
(220)
|
(223)
|
|
Other Items |
15
|
17
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
1
|
1
|
(270)
|
(270)
|
(270)
|
(270)
|
2
|
8
|
0
|
10
|
8
|
1
|
0
|
0
|
310
|
310
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(110)
N/A
|
(131)
-20%
|
(159)
-21%
|
(165)
-4%
|
(187)
-13%
|
(182)
+2%
|
(176)
+3%
|
(178)
-1%
|
(168)
+5%
|
(162)
+4%
|
(158)
+2%
|
(161)
-2%
|
(158)
+2%
|
(179)
-13%
|
(184)
-3%
|
(185)
-1%
|
(181)
+2%
|
(162)
+11%
|
(181)
-12%
|
(190)
-5%
|
(198)
-4%
|
(351)
-78%
|
(610)
-74%
|
(600)
+2%
|
(605)
-1%
|
(439)
+28%
|
(153)
+65%
|
(121)
+21%
|
(71)
+41%
|
(44)
+38%
|
(40)
+9%
|
(58)
-44%
|
(83)
-44%
|
(130)
-55%
|
152
N/A
|
127
-17%
|
106
-16%
|
98
-8%
|
(215)
N/A
|
(220)
-3%
|
(223)
-1%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(64)
|
(185)
|
(240)
|
(247)
|
(195)
|
(77)
|
(22)
|
|
Net Issuance of Debt |
(52)
|
(5)
|
14
|
14
|
16
|
(7)
|
(10)
|
0
|
8
|
7
|
(6)
|
(6)
|
14
|
77
|
117
|
117
|
72
|
10
|
0
|
0
|
80
|
473
|
498
|
494
|
444
|
531
|
531
|
835
|
765
|
300
|
300
|
(461)
|
(336)
|
(440)
|
(725)
|
(264)
|
(219)
|
(128)
|
0
|
0
|
(12)
|
|
Cash Paid for Dividends |
(148)
|
(152)
|
(157)
|
(159)
|
(162)
|
(165)
|
(168)
|
(173)
|
(131)
|
(181)
|
(185)
|
(187)
|
(235)
|
(191)
|
(193)
|
(195)
|
(197)
|
(199)
|
(201)
|
(203)
|
(205)
|
(207)
|
(209)
|
(210)
|
(211)
|
(158)
|
(106)
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(34)
|
(49)
|
(65)
|
(63)
|
(61)
|
(61)
|
|
Other |
0
|
(10)
|
(10)
|
(10)
|
(10)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(21)
|
(22)
|
(28)
|
(37)
|
(19)
|
(17)
|
(14)
|
(7)
|
(14)
|
(15)
|
(14)
|
(15)
|
(41)
|
(42)
|
(51)
|
(51)
|
(17)
|
(15)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
|
Cash from Financing Activities |
(200)
N/A
|
(167)
+16%
|
(152)
+9%
|
(155)
-2%
|
(157)
-1%
|
(174)
-11%
|
(179)
-3%
|
(174)
+3%
|
(125)
+28%
|
(175)
-40%
|
(194)
-11%
|
(195)
0%
|
(223)
-14%
|
(135)
+39%
|
(98)
+27%
|
(106)
-9%
|
(162)
-52%
|
(208)
-28%
|
(218)
-5%
|
(217)
+0%
|
(133)
+39%
|
251
N/A
|
274
+9%
|
271
-1%
|
219
-19%
|
332
+52%
|
383
+15%
|
731
+91%
|
714
-2%
|
283
-60%
|
285
+1%
|
(466)
N/A
|
(342)
+27%
|
(446)
-30%
|
(813)
-82%
|
(490)
+40%
|
(513)
-5%
|
(446)
+13%
|
(264)
+41%
|
(143)
+46%
|
(99)
+31%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
1
|
(2)
|
(3)
|
(6)
|
(7)
|
(7)
|
(2)
|
3
|
4
|
4
|
1
|
(1)
|
(2)
|
5
|
4
|
2
|
(1)
|
(3)
|
(5)
|
(2)
|
1
|
(2)
|
4
|
(2)
|
(2)
|
(1)
|
1
|
4
|
3
|
3
|
7
|
8
|
8
|
3
|
(5)
|
(5)
|
(3)
|
(1)
|
2
|
1
|
|
Net Change in Cash |
(1)
N/A
|
(3)
-209%
|
6
N/A
|
14
+136%
|
11
-21%
|
(5)
N/A
|
7
N/A
|
(12)
N/A
|
45
N/A
|
33
-27%
|
(9)
N/A
|
3
N/A
|
(30)
N/A
|
33
N/A
|
63
+90%
|
44
-31%
|
9
-80%
|
(41)
N/A
|
(59)
-45%
|
(61)
-3%
|
17
N/A
|
264
+1 428%
|
67
-75%
|
77
+14%
|
(34)
N/A
|
(24)
+30%
|
(33)
-38%
|
195
N/A
|
245
+26%
|
(8)
N/A
|
337
N/A
|
(316)
N/A
|
(222)
+30%
|
(168)
+24%
|
(274)
-64%
|
40
N/A
|
(16)
N/A
|
(76)
-362%
|
(154)
-103%
|
(36)
+77%
|
2
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
185
N/A
|
146
-21%
|
159
+9%
|
170
+7%
|
174
+2%
|
178
+2%
|
195
+10%
|
166
-15%
|
167
+0%
|
204
+22%
|
181
-12%
|
197
+9%
|
193
-2%
|
169
-12%
|
153
-10%
|
143
-6%
|
166
+16%
|
164
-1%
|
162
-2%
|
161
0%
|
151
-6%
|
12
-92%
|
65
+463%
|
72
+12%
|
19
-73%
|
(84)
N/A
|
(417)
-397%
|
(546)
-31%
|
(481)
+12%
|
(304)
+37%
|
41
N/A
|
142
+243%
|
111
-22%
|
271
+143%
|
226
-17%
|
224
-1%
|
192
-14%
|
63
-67%
|
110
+76%
|
105
-5%
|
99
-6%
|