Income Statement

Revenue

+74%

+675%

10Y

Currency: USD

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jul-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	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	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	24	0	0	0	25	6	12	18	24	24	24	25	25	26	26	26	26	27	28	57	88	114	143	149	146	145	143	134	130	126	122	122	125	125	127	138	150	162	171	171	157	143	128	110	111	103	102	104	103	102	104	100	96	92	86	86	87	86	86	85	84	83	84	84	86	86	86	86	86	87	88	95	100	107	120	133	151	168	177	183	184	178	172	163	152	146	143	142	142	144	147	193	235	288	340	349
Revenue	477 N/A	481 +1%	505 +5%	493 -2%	503 +2%	500 0%	498 0%	507 +2%	510 +1%	512 +0%	512 0%	535 +5%	542 +1%	544 +0%	548 +1%	559 +2%	569 +2%	568 0%	564 -1%	789 +40%	831 +5%	837 +1%	966 +15%	991 +3%	987 0%	997 +1%	1 020 +2%	992 -3%	996 +0%	982 -1%	950 -3%	930 -2%	916 -1%	917 +0%	928 +1%	954 +3%	978 +3%	977 0%	986 +1%	1 013 +3%	1 029 +1%	1 030 +0%	1 103 +7%	1 084 -2%	1 069 -1%	1 082 +1%	1 086 +0%	1 125 +4%	1 135 +1%	1 133 0%	1 135 +0%	1 138 +0%	1 160 +2%	1 166 +1%	1 180 +1%	1 230 +4%	1 236 +1%	1 247 +1%	1 258 +1%	1 264 +0%	1 289 +2%	1 279 -1%	1 283 +0%	1 286 +0%	1 322 +3%	1 328 +0%	1 316 -1%	1 327 +1%	1 349 +2%	1 361 +1%	1 417 +4%	1 468 +4%	1 475 +1%	1 462 -1%	1 032 -29%	405 -61%	182 -55%	138 -24%	355 +158%	1 021 +187%	1 338 +31%	1 427 +7%	1 713 +20%	1 802 +5%	1 817 +1%	1 803 -1%	1 795 0%	1 794 0%	1 799 +0%	1 816 +1%	1 886 +4%	2 393 +27%	2 709 +13%	2 809 +4%	3 168 +13%	3 138 -1%
Gross Profit
Cost of Revenue	(52)	(53)	(55)	(52)	(53)	(53)	(52)	(52)	(53)	(53)	(53)	(56)	(57)	(57)	(57)	(58)	(58)	(58)	(58)	(75)	(80)	(67)	(78)	(81)	(93)	(94)	(95)	(93)	(91)	(89)	(86)	(84)	(85)	(85)	(87)	(87)	(87)	(87)	(88)	(91)	(92)	(92)	(98)	(96)	(95)	(96)	(95)	(93)	(92)	(92)	(92)	(93)	(95)	(96)	(98)	(103)	(105)	(106)	(107)	(107)	(107)	(106)	(106)	(106)	(111)	(111)	(112)	(113)	(115)	(116)	(121)	(126)	(126)	(125)	(87)	(40)	(28)	(24)	(46)	(93)	(113)	(121)	(147)	(160)	(164)	(164)	(163)	(160)	(160)	(161)	(166)	(206)	(233)	(243)	(270)	(271)
Gross Profit	425 N/A	428 +1%	450 +5%	441 -2%	450 +2%	448 0%	446 0%	455 +2%	457 +1%	459 +0%	458 0%	479 +4%	485 +1%	487 +0%	490 +1%	501 +2%	511 +2%	510 0%	507 -1%	715 +41%	751 +5%	650 -13%	768 +18%	791 +3%	894 +13%	904 +1%	925 +2%	899 -3%	906 +1%	893 -1%	864 -3%	846 -2%	831 -2%	832 +0%	842 +1%	867 +3%	891 +3%	890 0%	899 +1%	923 +3%	936 +1%	938 +0%	1 006 +7%	988 -2%	973 -1%	986 +1%	992 +1%	1 032 +4%	1 043 +1%	1 042 0%	1 043 +0%	1 045 +0%	1 064 +2%	1 070 +1%	1 083 +1%	1 127 +4%	1 131 +0%	1 142 +1%	1 151 +1%	1 157 +0%	1 182 +2%	1 173 -1%	1 178 +0%	1 180 +0%	1 211 +3%	1 217 +0%	1 204 -1%	1 214 +1%	1 234 +2%	1 244 +1%	1 296 +4%	1 342 +4%	1 349 +1%	1 337 -1%	945 -29%	365 -61%	154 -58%	114 -26%	310 +172%	928 +200%	1 226 +32%	1 306 +7%	1 566 +20%	1 642 +5%	1 653 +1%	1 639 -1%	1 631 0%	1 633 +0%	1 639 +0%	1 655 +1%	1 721 +4%	2 187 +27%	2 476 +13%	2 567 +4%	2 898 +13%	2 866 -1%
Operating Income
Operating Expenses	(326)	(328)	(335)	(330)	(326)	(325)	(328)	(329)	(332)	(333)	(337)	(359)	(368)	(372)	(377)	(376)	(374)	(373)	(372)	(487)	(532)	(574)	(671)	(699)	(685)	(700)	(703)	(681)	(676)	(664)	(652)	(657)	(664)	(669)	(681)	(669)	(674)	(678)	(674)	(686)	(697)	(700)	(733)	(733)	(716)	(724)	(719)	(729)	(747)	(751)	(759)	(766)	(777)	(779)	(789)	(804)	(815)	(822)	(829)	(849)	(853)	(855)	(860)	(876)	(905)	(909)	(920)	(925)	(933)	(954)	(973)	(1 004)	(1 035)	(1 028)	(880)	(697)	(613)	(575)	(667)	(912)	(1 067)	(1 139)	(1 249)	(1 287)	(1 278)	(1 146)	(1 151)	(1 290)	(1 315)	(1 325)	(1 353)	(1 745)	(1 987)	(2 260)	(2 634)	(2 557)
Selling, General & Administrative	(72)	(70)	(70)	(72)	(67)	(68)	(69)	(70)	(71)	(72)	(71)	(74)	(75)	(75)	(75)	(74)	(74)	(73)	(72)	(94)	(101)	(86)	(104)	(118)	(135)	(138)	(143)	(134)	(132)	(129)	(124)	(120)	(129)	(132)	(140)	(135)	(134)	(138)	(130)	(133)	(140)	(138)	(145)	(146)	(138)	(141)	(143)	(148)	(152)	(153)	(154)	(152)	(157)	(161)	(161)	(165)	(172)	(171)	(177)	(180)	(182)	(184)	(184)	(191)	(194)	(195)	(197)	(192)	(193)	(196)	(202)	(218)	(222)	(215)	(179)	(124)	(108)	(114)	(137)	(200)	(220)	(230)	(249)	(246)	(261)	(266)	(268)	(275)	(296)	(301)	(316)	(356)	(293)	(358)	(395)	(360)
Depreciation & Amortization	(43)	(43)	(44)	(42)	(42)	(42)	(43)	(44)	(45)	(45)	(46)	(50)	(51)	(51)	(52)	(56)	(56)	(56)	(57)	(85)	(91)	(92)	(119)	(130)	(131)	(133)	(131)	(125)	(126)	(124)	(123)	(128)	(133)	(132)	(133)	(131)	(129)	(127)	(126)	(126)	(126)	(126)	(130)	(127)	(126)	(126)	(124)	(122)	(123)	(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)	(156)	(155)	(158)	(155)	(164)	(242)	(318)	(410)	(488)	(471)
Other Operating Expenses	(212)	(216)	(221)	(217)	(217)	(215)	(217)	(216)	(217)	(217)	(221)	(235)	(242)	(247)	(249)	(247)	(244)	(244)	(244)	(308)	(340)	(396)	(449)	(452)	(419)	(429)	(430)	(422)	(419)	(411)	(405)	(408)	(403)	(404)	(407)	(403)	(411)	(414)	(418)	(427)	(431)	(437)	(458)	(460)	(451)	(457)	(452)	(459)	(472)	(476)	(482)	(490)	(496)	(494)	(504)	(514)	(518)	(524)	(524)	(535)	(539)	(539)	(542)	(545)	(558)	(563)	(570)	(573)	(584)	(594)	(604)	(625)	(642)	(650)	(540)	(413)	(348)	(308)	(397)	(569)	(698)	(752)	(828)	(878)	(864)	(723)	(727)	(860)	(860)	(869)	(873)	(1 147)	(1 376)	(1 492)	(1 752)	(1 726)
Operating Income	99 N/A	100 +1%	115 +15%	110 -4%	124 +13%	123 -1%	118 -4%	125 +6%	125 N/A	126 +0%	121 -4%	120 -1%	118 -2%	115 -3%	114 0%	125 +10%	137 +10%	137 0%	135 -2%	228 +69%	220 -4%	196 -11%	217 +10%	212 -2%	210 -1%	204 -3%	222 +9%	219 -1%	229 +5%	230 +0%	212 -7%	189 -11%	167 -12%	163 -3%	161 -1%	198 +23%	217 +9%	212 -2%	225 +6%	236 +5%	239 +1%	238 -1%	272 +15%	255 -6%	257 +1%	262 +2%	273 +4%	303 +11%	296 -2%	291 -2%	284 -2%	279 -2%	287 +3%	291 +1%	294 +1%	323 +10%	316 -2%	320 +1%	322 +1%	308 -4%	330 +7%	318 -3%	318 0%	304 -4%	306 +1%	308 +1%	284 -8%	289 +2%	301 +4%	291 -3%	322 +11%	337 +5%	314 -7%	309 -2%	65 -79%	(333) N/A	(460) -38%	(461) 0%	(357) +23%	16 N/A	159 +899%	167 +5%	317 +90%	355 +12%	375 +6%	493 +32%	481 -3%	343 -29%	324 -6%	330 +2%	368 +11%	442 +20%	489 +11%	306 -37%	264 -14%	309 +17%
Pre-Tax Income
Interest Income Expense	(24)	(26)	(28)	(31)	(25)	(31)	(29)	(24)	(24)	(20)	(19)	(20)	(25)	(22)	(24)	(25)	(26)	(27)	(28)	(61)	(88)	(119)	(148)	(151)	(145)	(144)	(142)	(131)	(129)	(126)	(122)	(126)	(135)	(143)	(148)	(147)	(147)	(147)	(156)	(176)	(155)	(135)	(131)	(87)	(100)	(126)	(125)	(132)	(139)	(137)	(110)	(134)	(135)	(151)	(152)	(165)	(161)	(105)	(107)	(83)	(68)	(82)	(90)	(50)	(54)	(65)	(77)	(93)	(128)	(120)	(109)	(140)	(94)	(158)	(159)	(151)	(154)	(108)	(113)	(142)	(171)	(161)	(172)	(6)	5	(162)	(147)	(140)	(136)	(140)	(155)	(196)	(235)	(290)	(341)	(350)
Non-Reccuring Items	0	(3)	(3)	(3)	(11)	0	0	0	3	0	0	0	5	0	0	0	1	0	0	0	(5)	0	0	(39)	(55)	(55)	(58)	(25)	(95)	(95)	(92)	(63)	18	18	17	(42)	(100)	(101)	(99)	(64)	(11)	(3)	(2)	(26)	(24)	(59)	(60)	(28)	(28)	6	(23)	(31)	(38)	(40)	(12)	(17)	(21)	(21)	(21)	(17)	(13)	(12)	(33)	(33)	(36)	(37)	(17)	(19)	(11)	(10)	(8)	(6)	(5)	(99)	(101)	(116)	(114)	(21)	(20)	(6)	(16)	(16)	(16)	(19)	(12)	(14)	(20)	(17)	(18)	(27)	(41)	(162)	(187)	(198)	(198)	(1 607)
Total Other Income	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	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	0	(0)	(0)	1	0	1	1	0	0	0	0	0	0	0	1	2	4	4	4	3	3	3	3	2	(34)	(25)	(6)	(12)
Pre-Tax Income	74 N/A	71 -4%	84 +18%	76 -10%	89 +17%	91 +3%	89 -2%	101 +14%	104 +2%	105 +1%	102 -3%	100 -2%	97 -3%	93 -5%	90 -3%	100 +12%	112 +11%	110 -1%	106 -3%	166 +56%	127 -24%	77 -39%	69 -10%	22 -69%	10 -55%	6 -43%	22 +295%	63 +189%	5 -92%	8 +73%	(2) N/A	0 N/A	50 +25 100%	38 -25%	31 -19%	9 -70%	(30) N/A	(35) -16%	(30) +14%	(4) +87%	73 N/A	100 +36%	140 +40%	143 +2%	134 -6%	77 -43%	88 +14%	143 +63%	128 -10%	159 +24%	151 -5%	114 -25%	114 0%	100 -13%	130 +30%	141 +9%	134 -5%	195 +45%	194 -1%	209 +8%	249 +19%	225 -10%	194 -14%	221 +14%	217 -2%	207 -5%	190 -8%	177 -7%	161 -9%	160 -1%	205 +28%	192 -6%	215 +12%	54 -75%	(193) N/A	(599) -210%	(728) -22%	(590) +19%	(490) +17%	(132) +73%	(29) +78%	(9) +67%	130 N/A	333 +155%	372 +12%	321 -14%	318 -1%	190 -40%	173 -9%	165 -4%	174 +5%	87 -50%	34 -61%	(206) N/A	(281) -36%	(1 660) -491%
Net Income
Tax Provision	(17)	(17)	(17)	(17)	(17)	(17)	(17)	(18)	(18)	(8)	(7)	(25)	(19)	(18)	(18)	50	49	49	51	(47)	(39)	(18)	(16)	(47)	(14)	1	(6)	(9)	1	(12)	(9)	5	(15)	11	6	(4)	(3)	(42)	(38)	12	(8)	(9)	(17)	(31)	(32)	(18)	(18)	(24)	(20)	(26)	(21)	(13)	(10)	4	(12)	(21)	(22)	(47)	(46)	(50)	(71)	(63)	(59)	(70)	(56)	(65)	(61)	(26)	(45)	(44)	(45)	(55)	(43)	(14)	38	117	138	105	79	5	(20)	(17)	(47)	(65)	(64)	(59)	(53)	(43)	(48)	(40)	(46)	(39)	(241)	(86)	(143)	(61)
Income from Continuing Operations	58	54	67	59	71	74	72	84	86	97	95	75	78	74	72	151	161	159	158	120	88	59	53	(26)	(5)	7	16	53	6	(4)	(11)	5	35	49	37	5	(33)	(77)	(68)	8	65	90	123	111	102	59	70	119	108	134	130	102	104	104	118	120	112	148	148	159	178	161	135	151	160	142	129	151	117	116	161	137	172	40	(156)	(482)	(590)	(485)	(411)	(127)	(49)	(27)	83	268	308	262	265	147	125	126	128	48	(207)	(293)	(423)	(1 721)
Income to 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	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	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	(24)	(24)	(24)	(49)	(50)
Net Income (Common)	58 N/A	54 -6%	66 +23%	59 -11%	71 +21%	74 +4%	72 -3%	83 +16%	86 +3%	97 +13%	95 -2%	75 -21%	78 +4%	74 -5%	72 -3%	151 +110%	161 +7%	159 -1%	158 -1%	120 -24%	88 -27%	59 -33%	53 -10%	(26) N/A	(5) +82%	7 N/A	16 +135%	53 +234%	6 -89%	(4) N/A	(11) -192%	5 N/A	35 +608%	49 +38%	37 -24%	5 -86%	(33) N/A	(77) -131%	(68) +11%	8 N/A	65 +677%	90 +38%	123 +36%	111 -9%	102 -9%	59 -42%	70 +18%	119 +71%	108 -9%	134 +24%	130 -3%	102 -22%	104 +2%	104 0%	118 +13%	120 +2%	112 -6%	148 +31%	148 +0%	159 +7%	178 +12%	161 -9%	135 -16%	151 +12%	216 +43%	197 -9%	185 -6%	207 +12%	127 -39%	126 0%	170 +35%	147 -14%	172 +17%	40 -77%	(156) N/A	(482) -209%	(590) -22%	(485) +18%	(411) +15%	(127) +69%	(49) +62%	(27) +45%	83 N/A	268 +223%	308 +15%	262 -15%	265 +1%	147 -44%	125 -15%	126 +1%	128 +2%	23 -82%	(231) N/A	(317) -37%	(473) -49%	(1 771) -275%
EPS (Diluted)	1.13 N/A	1.06 -6%	1.3 +23%	1.14 -12%	1.39 +22%	1.45 +4%	1.39 -4%	1.61 +16%	1.67 +4%	1.9 +14%	1.84 -3%	1.38 -25%	1.47 +7%	1.39 -5%	1.32 -5%	2.73 +107%	2.93 +7%	2.94 +0%	2.86 -3%	2.17 -24%	1.59 -27%	1.08 -32%	0.96 -11%	-0.46 N/A	-0.08 +83%	0.12 N/A	0.28 +133%	0.96 +243%	0.1 -90%	-0.08 N/A	-0.21 -163%	0.08 N/A	0.63 +688%	0.88 +40%	0.67 -24%	0.09 -87%	-0.6 N/A	-1.39 -132%	-1.23 +12%	0.14 N/A	1.17 +736%	1.62 +38%	2.2 +36%	1.99 -10%	1.82 -9%	1.05 -42%	1.24 +18%	2.13 +72%	1.94 -9%	2.41 +24%	2.32 -4%	1.81 -22%	1.86 +3%	1.87 +1%	2.1 +12%	2.12 +1%	1.99 -6%	2.63 +32%	2.62 0%	2.8 +7%	3.14 +12%	2.88 -8%	2.37 -18%	2.65 +12%	3.79 +43%	3.5 -8%	3.25 -7%	3.64 +12%	2.22 -39%	2.24 +1%	2.99 +33%	2.58 -14%	3.03 +17%	0.71 -77%	-2.75 N/A	-8.54 -211%	-10.45 -22%	-8.58 +18%	-7.27 +15%	-2.22 +69%	-0.86 +61%	-0.48 +44%	1.45 N/A	4.71 +225%	5.45 +16%	5.07 -7%	5.14 +1%	2.87 -44%	2.42 -16%	2.48 +2%	2.48 N/A	0.22 -91%	-3.07 N/A	-3.17 -3%	-4.69 -48%	-17.55 -274%

Income Statement Balance Sheet Cash Flow Statement

Cedar Fair LP
NYSE:FUN

Income Statement

Earnings Waterfall
Cedar Fair LP

Income Statement
Cedar Fair LP

See Also

Company

Help

Tools

Stocks

Cedar Fair LP NYSE:FUN

Income Statement

Earnings Waterfall Cedar Fair LP

Income Statement Cedar Fair LP

See Also

Company

Help

Tools

Stocks

Cedar Fair LP
NYSE:FUN

Earnings Waterfall
Cedar Fair LP

Income Statement
Cedar Fair LP