Company logo

FUN - Cedar Fair, L.P.

NYSE -> Consumer Cyclical -> Leisure
Sandusky, United States
Type: Equity

FUN price evolution
FUN
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $65.49 $134.39 $49.18 $33.56
Short term investments
Net receivables $79.51 $88.26 $99.98 $54.39
Inventory $44.1 $54.93 $65.85 $56.79
Total current assets $208.84 $305.31 $262.58 $184.16
Long term investments
Property, plant & equipment $1716.51 $1698.6 $1736.45 $1710.53
Goodwill & intangible assets $313.69 $312.44 $313.95 $310.98
Total noncurrent assets $2031.69 $2013.3 $2053.84 $2025.58
Total investments
Total assets $2240.53 $2318.6 $2316.42 $2209.74
Current liabilities
Accounts payable $37.59 $56.15 $79.34 $66.2
Deferred revenue $183.69 $186.18 $273.74 $198.53
Short long term debt
Total current liabilities $402.73 $446.46 $496.18 $411.52
Long term debt $2347.4 $2347.92 $2505.26 $2517.55
Total noncurrent liabilities $2420.77 $2437.91 $2582.89 $2591.46
Total debt $2347.4 $2347.92 $2505.26 $2517.55
Total liabilities $2823.49 $2884.37 $3079.08 $3002.98
Shareholders' equity
Retained earnings
Other shareholder equity $14.7 $15.02 $14.44 $16.73
Total shareholder equity -$582.96 -$565.77 -$762.66 -$793.24
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $65.49 $101.19 $61.12 $376.74
Short term investments
Net receivables $79.51 $70.93 $62.11 $34.45
Inventory $44.1 $45.3 $32.11 $47.48
Total current assets $208.84 $243.76 $263.64 $554.51
Long term investments
Property, plant & equipment $1716.51 $1675.33 $1727.04 $1815.51
Goodwill & intangible assets $313.69 $312.16 $317.23 $317.25
Total noncurrent assets $2031.69 $1992.14 $2049.38 $2138.9
Total investments
Total assets $2240.53 $2235.9 $2313.02 $2693.41
Current liabilities
Accounts payable $37.59 $54.98 $53.91 $14.27
Deferred revenue $183.69 $162.71 $187.6 $183.35
Short long term debt
Total current liabilities $402.73 $396.97 $381.51 $299.98
Long term debt $2347.4 $2268.16 $2532.28 $2964.73
Total noncurrent liabilities $2420.77 $2430.53 $2629.99 $3059.87
Total debt $2347.4 $2349.91 $2532.28 $2964.73
Total liabilities $2823.49 $2827.5 $3011.51 $3359.85
Shareholders' equity
Retained earnings
Other shareholder equity $14.7 $20.9 $8.94 $2.6
Total shareholder equity -$582.96 -$591.6 -$698.49 -$666.44
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $371.12 $842.01 $500.98 $84.55
Cost of revenue $219.68 $371.55 $285.04 $143.72
Gross Profit $151.45 $470.46 $215.94 -$59.17
Operating activities
Research & development
Selling, general & administrative $87.06 $95.89 $67.05 $46.47
Total operating expenses $122.63 $163.84 $122.27 $63.78
Operating income $28.82 $306.63 $93.67 -$122.95
Income from continuing operations
EBIT $33.99 $302.29 $104.59 -$126.51
Income tax expense $7.8 $50.67 $13.66 -$24.09
Interest expense $36.15 $36.13 $37.37 $32.13
Net income
Net income -$9.95 $215.49 $53.56 -$134.55
Income (for common shares) -$9.95 $215.49 $53.56 -$134.54
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $1798.67 $1817.38 $1338.22 $181.56
Cost of revenue $1019.98 $1028.55 $810.71 $375.77
Gross Profit $778.68 $788.83 $527.51 -$194.22
Operating activities
Research & development
Selling, general & administrative $296.46 $260.59 $219.76 $108.12
Total operating expenses $472.52 $268.89 $379.18 $377.8
Operating income $306.16 $519.94 $148.34 -$572.02
Income from continuing operations
EBIT $314.37 $523.6 $155.55 -$577.49
Income tax expense $48.04 $63.99 $20.04 -$137.91
Interest expense $141.77 $151.94 $184.03 $150.67
Net income
Net income $124.56 $307.67 -$48.52 -$590.24
Income (for common shares) $124.56 $307.67 -$48.52 -$590.24
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$9.95 $215.49 $53.56 -$134.55
Operating activities
Depreciation $30.28 $65.94 $48.09 $13.68
Business acquisitions & disposals
Stock-based compensation $6.77 $8.22 $2.57 $5.05
Total cash flows from operations -$4.34 $316.88 $120.28 -$107.14
Investing activities
Capital expenditures -$50.84 -$45.09 -$69.8 -$54.7
Investments
Total cash flows from investing -$50.84 -$45.09 -$69.8 -$54.7
Financing activities
Dividends paid -$14.83 -$15.3 -$15.4 -$15.57
Sale and purchase of stock -$2.73 -$12.04 -$7.65 -$54.85
Net borrowings -$157.12 -$13.17 $167.65
Total cash flows from financing -$16.43 -$184.53 -$36.23 $94.18
Effect of exchange rate $2.71 -$2.06 $1.36 $0.04
Change in cash and equivalents -$68.91 $85.22 $15.62 -$67.63
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $124.56 $307.67 -$48.52 -$590.24
Operating activities
Depreciation $158 $153.27 $148.8 $157.55
Business acquisitions & disposals
Stock-based compensation $22.61 $20.59 $15.43 -$0.21
Total cash flows from operations $325.68 $407.67 $201.23 -$416.54
Investing activities
Capital expenditures -$220.42 $126.65 -$59.18 -$129.09
Investments
Total cash flows from investing -$220.42 $126.65 -$57.78 -$120.82
Financing activities
Dividends paid -$61.11 -$33.45 -$53.02
Sale and purchase of stock -$77.27 -$184.65
Net borrowings -$2.64 -$264.25 -$461.12 $788.03
Total cash flows from financing -$143 -$489.55 -$466.43 $730.85
Effect of exchange rate $2.05 -$4.7 $7.37 $0.99
Change in cash and equivalents -$35.7 $40.07 -$315.62 $194.48
Fundamentals
Market cap $1.95B
Enterprise value $4.23B
Shares outstanding 51.01M
Revenue $1.80B
EBITDA $472.37M
EBIT $314.37M
Net Income $124.56M
Revenue Q/Q 1.40%
Revenue Y/Y -1.03%
P/E ratio 15.64
EV/Sales 2.35
EV/EBITDA 8.96
EV/EBIT 13.46
P/S ratio 1.08
P/B ratio -3.26
Book/Share -11.72
Cash/Share 1.28
EPS $2.44
ROA 5.48%
ROE -18.42%
Debt/Equity -4.84
Net debt/EBITDA 5.84
Current ratio 0.52
Quick ratio 0.41