Six Flags Entertainment Corp
NYSE:SIX
Income Statement
Earnings Waterfall
Six Flags Entertainment Corp
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-110.4m
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-985.9m
USD
|
Operating Income
|
329.6m
USD
|
Other Expenses
|
-290.6m
USD
|
Net Income
|
39m
USD
|
Income Statement
Six Flags Entertainment Corp
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 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 110
N/A
|
1 096
-1%
|
1 109
+1%
|
1 146
+3%
|
1 176
+3%
|
1 187
+1%
|
1 197
+1%
|
1 230
+3%
|
1 264
+3%
|
1 294
+2%
|
1 315
+2%
|
1 298
-1%
|
1 319
+2%
|
1 304
-1%
|
1 319
+1%
|
1 342
+2%
|
1 359
+1%
|
1 389
+2%
|
1 412
+2%
|
1 451
+3%
|
1 464
+1%
|
1 463
0%
|
1 495
+2%
|
1 496
+0%
|
1 488
-1%
|
1 462
-2%
|
1 004
-31%
|
509
-49%
|
357
-30%
|
336
-6%
|
777
+131%
|
1 289
+66%
|
1 497
+16%
|
1 553
+4%
|
1 529
-2%
|
1 395
-9%
|
1 358
-3%
|
1 362
+0%
|
1 371
+1%
|
1 413
+3%
|
1 426
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(87)
|
(85)
|
(85)
|
(88)
|
(91)
|
(91)
|
(94)
|
(98)
|
(101)
|
(104)
|
(106)
|
(106)
|
(110)
|
(107)
|
(109)
|
(110)
|
(110)
|
(113)
|
(115)
|
(120)
|
(122)
|
(122)
|
(126)
|
(129)
|
(130)
|
(128)
|
(87)
|
(46)
|
(34)
|
(34)
|
(71)
|
(112)
|
(126)
|
(129)
|
(125)
|
(111)
|
(108)
|
(108)
|
(107)
|
(110)
|
(110)
|
|
Gross Profit |
1 023
N/A
|
1 011
-1%
|
1 024
+1%
|
1 058
+3%
|
1 085
+3%
|
1 096
+1%
|
1 103
+1%
|
1 132
+3%
|
1 163
+3%
|
1 191
+2%
|
1 210
+2%
|
1 191
-2%
|
1 210
+2%
|
1 196
-1%
|
1 210
+1%
|
1 232
+2%
|
1 249
+1%
|
1 275
+2%
|
1 296
+2%
|
1 332
+3%
|
1 342
+1%
|
1 341
0%
|
1 369
+2%
|
1 367
0%
|
1 357
-1%
|
1 334
-2%
|
917
-31%
|
463
-50%
|
323
-30%
|
302
-6%
|
706
+133%
|
1 177
+67%
|
1 371
+16%
|
1 424
+4%
|
1 404
-1%
|
1 284
-9%
|
1 250
-3%
|
1 255
+0%
|
1 264
+1%
|
1 304
+3%
|
1 316
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(735)
|
(721)
|
(720)
|
(799)
|
(857)
|
(878)
|
(878)
|
(828)
|
(807)
|
(806)
|
(812)
|
(884)
|
(888)
|
(901)
|
(882)
|
(776)
|
(779)
|
(821)
|
(832)
|
(909)
|
(817)
|
(829)
|
(836)
|
(828)
|
(921)
|
(910)
|
(772)
|
(687)
|
(652)
|
(636)
|
(769)
|
(906)
|
(967)
|
(988)
|
(981)
|
(929)
|
(866)
|
(909)
|
(915)
|
(955)
|
(986)
|
|
Selling, General & Administrative |
(189)
|
(184)
|
(184)
|
(258)
|
(311)
|
(331)
|
(327)
|
(262)
|
(235)
|
(217)
|
(220)
|
(292)
|
(292)
|
(302)
|
(282)
|
(159)
|
(159)
|
(153)
|
(183)
|
(237)
|
(132)
|
(131)
|
(122)
|
(112)
|
(199)
|
(195)
|
(172)
|
(159)
|
(147)
|
(147)
|
(161)
|
(183)
|
(211)
|
(215)
|
(218)
|
(194)
|
(162)
|
(169)
|
(206)
|
(224)
|
(248)
|
|
Depreciation & Amortization |
(128)
|
(121)
|
(116)
|
(112)
|
(108)
|
(107)
|
(107)
|
(106)
|
(107)
|
(107)
|
(107)
|
(108)
|
(107)
|
(108)
|
(109)
|
(110)
|
(112)
|
(113)
|
(114)
|
(115)
|
(116)
|
(116)
|
(118)
|
(119)
|
(118)
|
(120)
|
(120)
|
(118)
|
(120)
|
(118)
|
(117)
|
(116)
|
(114)
|
(115)
|
(114)
|
(116)
|
(117)
|
(204)
|
(205)
|
(203)
|
(115)
|
|
Other Operating Expenses |
(418)
|
(415)
|
(419)
|
(429)
|
(437)
|
(439)
|
(446)
|
(461)
|
(465)
|
(483)
|
(485)
|
(484)
|
(489)
|
(491)
|
(491)
|
(507)
|
(509)
|
(555)
|
(535)
|
(556)
|
(570)
|
(582)
|
(596)
|
(598)
|
(604)
|
(595)
|
(480)
|
(410)
|
(385)
|
(371)
|
(491)
|
(606)
|
(641)
|
(659)
|
(648)
|
(619)
|
(586)
|
(536)
|
(503)
|
(529)
|
(623)
|
|
Operating Income |
288
N/A
|
291
+1%
|
304
+5%
|
259
-15%
|
229
-12%
|
218
-5%
|
224
+3%
|
304
+36%
|
356
+17%
|
385
+8%
|
398
+3%
|
307
-23%
|
322
+5%
|
295
-8%
|
328
+11%
|
455
+39%
|
469
+3%
|
454
-3%
|
464
+2%
|
423
-9%
|
525
+24%
|
512
-2%
|
533
+4%
|
539
+1%
|
436
-19%
|
424
-3%
|
146
-66%
|
(224)
N/A
|
(330)
-47%
|
(334)
-1%
|
(62)
+81%
|
271
N/A
|
404
+49%
|
436
+8%
|
423
-3%
|
355
-16%
|
385
+8%
|
346
-10%
|
349
+1%
|
348
0%
|
330
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(74)
|
(74)
|
(63)
|
(63)
|
(63)
|
(63)
|
(74)
|
(75)
|
(76)
|
(77)
|
(78)
|
(80)
|
(82)
|
(84)
|
(91)
|
(95)
|
(99)
|
(104)
|
(104)
|
(106)
|
(107)
|
(110)
|
(112)
|
(113)
|
(113)
|
(112)
|
(134)
|
(144)
|
(155)
|
(166)
|
(153)
|
(153)
|
(152)
|
(152)
|
(150)
|
(146)
|
(142)
|
(140)
|
(148)
|
(152)
|
(158)
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(7)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(38)
|
(38)
|
(37)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(7)
|
(8)
|
(6)
|
0
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
(18)
|
0
|
(35)
|
0
|
(31)
|
(31)
|
(37)
|
|
Gain/Loss on Disposition of Assets |
(9)
|
(9)
|
(9)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(10)
|
(9)
|
(8)
|
(7)
|
(2)
|
(3)
|
(4)
|
(6)
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(2)
|
(10)
|
(8)
|
(8)
|
(9)
|
1
|
(12)
|
(10)
|
(9)
|
(13)
|
(4)
|
(8)
|
(11)
|
(8)
|
(16)
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
0
|
(0)
|
(3)
|
(3)
|
(2)
|
(4)
|
(1)
|
1
|
0
|
(3)
|
(5)
|
(10)
|
(23)
|
(25)
|
(31)
|
(28)
|
(14)
|
(18)
|
(11)
|
(11)
|
(10)
|
(4)
|
(2)
|
2
|
(0)
|
(9)
|
|
Pre-Tax Income |
204
N/A
|
207
+1%
|
232
+12%
|
191
-18%
|
160
-16%
|
150
-6%
|
138
-8%
|
222
+62%
|
263
+18%
|
298
+13%
|
308
+3%
|
216
-30%
|
233
+8%
|
209
-10%
|
196
-6%
|
318
+63%
|
329
+4%
|
342
+4%
|
353
+3%
|
313
-11%
|
412
+32%
|
400
-3%
|
415
+4%
|
417
+1%
|
312
-25%
|
299
-4%
|
(7)
N/A
|
(400)
-5 964%
|
(523)
-31%
|
(544)
-4%
|
(252)
+54%
|
105
N/A
|
221
+111%
|
264
+19%
|
236
-11%
|
186
-21%
|
201
+8%
|
195
-3%
|
161
-18%
|
158
-2%
|
109
-31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(48)
|
(49)
|
(56)
|
(30)
|
(47)
|
(46)
|
(34)
|
(66)
|
(70)
|
(82)
|
(96)
|
(59)
|
(77)
|
(63)
|
(58)
|
(101)
|
(101)
|
(119)
|
(106)
|
(63)
|
(96)
|
(91)
|
(101)
|
(107)
|
(92)
|
(95)
|
(5)
|
93
|
141
|
151
|
66
|
(17)
|
(50)
|
(62)
|
(58)
|
(50)
|
(47)
|
(48)
|
(37)
|
(35)
|
(22)
|
|
Income from Continuing Operations |
156
|
157
|
177
|
161
|
114
|
104
|
104
|
156
|
193
|
216
|
212
|
157
|
157
|
146
|
138
|
217
|
228
|
224
|
247
|
250
|
316
|
309
|
315
|
310
|
220
|
204
|
(12)
|
(308)
|
(382)
|
(393)
|
(186)
|
88
|
172
|
202
|
178
|
136
|
154
|
147
|
124
|
122
|
87
|
|
Income to Minority Interest |
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
0
|
(38)
|
(38)
|
(38)
|
0
|
(38)
|
(38)
|
(38)
|
0
|
(39)
|
(39)
|
(39)
|
0
|
(40)
|
(40)
|
(40)
|
0
|
(40)
|
(41)
|
(41)
|
0
|
(41)
|
(41)
|
(41)
|
0
|
(42)
|
(42)
|
(42)
|
0
|
(43)
|
(45)
|
(45)
|
0
|
(46)
|
(48)
|
(48)
|
|
Net Income (Common) |
119
N/A
|
120
+1%
|
139
+16%
|
123
-11%
|
76
-38%
|
67
-12%
|
66
-1%
|
118
+79%
|
155
+31%
|
178
+15%
|
174
-3%
|
119
-32%
|
118
0%
|
108
-9%
|
99
-8%
|
178
+80%
|
274
+54%
|
269
-2%
|
292
+8%
|
295
+1%
|
276
-6%
|
269
-2%
|
274
+2%
|
270
-2%
|
179
-34%
|
164
-9%
|
(53)
N/A
|
(349)
-561%
|
(423)
-21%
|
(435)
-3%
|
(227)
+48%
|
46
N/A
|
130
+182%
|
160
+23%
|
135
-16%
|
91
-32%
|
109
+19%
|
102
-6%
|
78
-24%
|
75
-4%
|
39
-48%
|
|
EPS (Diluted) |
1.21
N/A
|
1.26
+4%
|
1.38
+10%
|
1.26
-9%
|
0.77
-39%
|
0.71
-8%
|
0.67
-6%
|
1.23
+84%
|
1.58
+28%
|
1.92
+22%
|
1.81
-6%
|
1.26
-30%
|
1.25
-1%
|
1.18
-6%
|
1.11
-6%
|
2.06
+86%
|
3.09
+50%
|
3.18
+3%
|
3.42
+8%
|
3.44
+1%
|
3.23
-6%
|
3.2
-1%
|
3.21
+0%
|
3.16
-2%
|
2.11
-33%
|
1.92
-9%
|
-0.64
N/A
|
-4.12
-544%
|
-4.99
-21%
|
-5.12
-3%
|
-2.61
+49%
|
0.52
N/A
|
1.5
+188%
|
1.85
+23%
|
1.58
-15%
|
1.09
-31%
|
1.29
+18%
|
1.22
-5%
|
0.94
-23%
|
0.89
-5%
|
0.46
-48%
|