Planet Fitness, Inc.
Planet Fitness, Inc.
PLNT
Valuace
30
Růst
93
Zdraví
66
Cena
$ 71.73
Dnes
-1.38 (-1.39%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013
Total Revenues1,324.11,324.11,181.71,071.3936.8587.0406.6688.8572.9429.9378.2330.5279.8211.0
Cost of Revenues715.5230.3566.6513.7462.7271.2220.0330.7280.3189.9182.4171.0149.8123.0
Gross Profit608.61,093.8615.0557.6474.0315.9186.6358.1292.6240.0195.8159.6130.088.0
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues376.3330.3340.9276.7340.5292.2300.9248.0285.1277.6
Cost of Revenues231.3198.5159.6126.1174.3137.0142.2113.1179.8134.5
Gross Profit145.0131.9181.2150.6166.2155.2158.7134.9105.3143.1
Operating Income TTM 2025202420232022202120202019201820172016201520142013
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.0124.9114.994.568.678.872.460.450.055.635.123.1
Depreciation & Amortization155.8155.8160.3149.4144.052.661.745.535.632.131.932.632.829.1
Total Operating Expenses218.0699.2290.8284.7244.0172.5126.9125.0108.692.580.187.568.551.9
Operating Income390.6394.7324.2272.9230.1143.459.8233.1184.0147.5115.772.161.536.0
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.031.233.3
Depreciation & Amortization40.039.138.438.340.141.039.839.439.237.5
Total Operating Expenses37.330.578.871.476.474.071.469.133.970.7
Operating Income107.7101.3102.479.289.781.387.465.871.472.4
Net Income TTM 2025202420232022202120202019201820172016201520142013
Interest Income23.023.023.117.75.00.92.97.14.70.00.00.00.40.0
Interest Expense108.2108.2100.086.688.681.282.160.950.735.327.124.522.28.9
Other Expense-84.5-88.2-81.5-65.3-68.6-91.4-74.3-59.9-6.2316.91.4-0.3-1.3-0.7
IBT306.1306.1242.7207.5161.452.0-14.5173.2131.8429.289.947.338.526.4
Income Tax Expense85.985.968.458.550.55.70.737.828.6373.618.79.11.20.6
Net Income219.1219.1172.0138.399.442.8-15.2117.788.033.121.518.536.825.4
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income5.65.95.75.86.45.65.65.55.44.2
Interest Expense29.526.326.226.227.526.624.521.421.821.7
Other Expense-30.2-14.2-19.2-20.9-23.6-22.3-19.1-16.5-13.5-17.3
IBT77.587.283.258.366.258.968.349.357.855.0
Income Tax Expense16.828.024.916.218.616.519.014.319.713.5
Net Income60.458.858.041.947.142.048.634.335.339.1
Per Share Data TTM 2025202420232022202120202019201820172016201520142013
EPS$0.00$0.00$0.00$1.63$1.18$0.51$-0.19$1.42$1.01$0.42$0.50$0.51$1.04$0.72
EPS Diluted$0.00$0.00$0.00$1.62$1.18$0.51$-0.19$1.41$1.00$0.42$0.50$0.51$1.04$0.72
Shares Outstanding83.583.585.684.984.183.380.383.087.278.943.336.635.235.2
Diluted Shares Outstanding83.783.785.885.284.583.980.383.687.779.043.336.635.235.2
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.41$0.46
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.41$0.46
Shares Outstanding83.583.584.084.285.684.686.886.985.984.6
Diluted Shares Outstanding83.783.784.284.484.484.787.087.286.284.9
Current Assets TTM 202420232022202120202019201820172016201520142013
Cash And Equivalents307.0293.2275.8409.8545.9439.5436.3289.4113.140.431.443.331.3
Short Term Investments103.2114.274.90.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments410.2407.3350.7409.8545.9439.5436.3289.4113.140.431.443.331.3
Accounts Receivable56.796.556.366.744.438.752.458.356.842.424.021.717.6
Inventory5.26.14.75.31.20.50.95.12.71.84.63.02.2
Other Current Assets21.778.060.179.270.988.250.635.74.46.75.83.01.5
Total Current Assets493.9588.0471.8555.5662.4566.8540.1388.5177.091.272.975.357.5
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents385.4335.7343.9293.2298.8247.0301.7322.1309.0236.1
Short Term Investments114.4107.0109.7114.2108.6103.293.474.9108.5117.8
Total Cash & ST Investments499.8442.7453.6407.3407.4350.2395.1397.0417.4353.9
Accounts Receivable95.7105.658.296.556.856.737.756.350.760.6
Inventory7.04.32.06.14.95.25.04.77.56.9
Other Current Assets23.284.789.878.087.381.883.160.164.584.0
Total Current Assets625.7637.4603.6588.0556.4493.9520.8471.8540.1505.3
Long-Term Assets TTM 202420232022202120202019201820172016201520142013
Net Property, Plant & Equipment793.8819.2771.4695.8364.0324.9301.1114.483.361.256.149.633.8
Goodwill719.1720.6717.5702.7228.6227.8227.8199.5177.0177.0177.0177.0157.2
Intangible Assets347.0323.3372.5417.1200.9217.1233.9234.3235.7253.9273.6295.2303.3
Long-Term Investments125.3141.3128.425.118.80.00.00.00.00.00.00.00.0
Other Long-Term Assets4.17.13.93.92.01.91.91.811.77.72.112.210.2
Total Long-Term Assets2,480.22,481.72,497.92,299.11,353.61,282.91,177.1964.9915.5910.2626.2534.0504.5
Total Assets2,974.03,069.72,969.72,854.62,016.01,849.71,717.21,353.41,092.51,001.4699.2609.3562.1
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment851.6848.0835.6819.2821.9793.8767.8771.4748.6702.1
Goodwill710.6721.1720.8720.6719.1719.1719.1717.5717.5717.5
Intangible Assets295.6305.0314.1323.3334.2347.0359.8372.5385.5398.4
Long-Term Investments148.6154.2151.3141.3130.6125.3121.5128.456.338.2
Other Long-Term Assets10.510.47.47.14.44.14.03.93.93.9
Total Long-Term Assets2,432.62,481.82,488.32,481.72,491.72,480.22,472.02,497.92,404.72,342.9
Total Assets3,058.23,119.23,091.93,069.73,048.22,974.02,992.82,969.72,944.82,848.2
Current Liabilities TTM 202420232022202120202019201820172016201520142013
Accounts Payable29.732.923.820.627.919.421.330.428.628.524.026.725.5
Short-Term Debt52.022.520.820.817.517.517.512.07.27.25.14.310.7
Other Current Liabilities114.3109.4105.9149.4102.948.379.165.557.129.822.515.39.1
Current Liabilities272.1282.5251.3244.5176.6111.9145.5131.4112.083.366.360.956.7
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable48.049.125.832.931.829.720.623.828.429.5
Short-Term Debt22.522.522.522.522.520.520.888.720.820.8
Other Current Liabilities164.7106.2102.9109.4115.996.786.638.0121.2110.6
Current Liabilities300.4310.2287.5282.5286.3272.1246.5251.3272.8274.4
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013
Long-Term Debt2,156.62,553.42,344.52,320.01,938.01,919.31,840.41,160.1696.6702.0479.8383.2173.8
Capital Leases401.4405.3381.7341.8197.7167.9152.90.00.00.00.00.41.6
Def. Tax Liability1.61.41.61.5507.80.91.12.31.61.2141.70.60.6
Total Liabilities3,293.93,285.13,088.73,066.22,658.82,555.42,424.91,736.21,229.41,216.2700.3457.5240.2
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt2,552.82,572.42,576.92,553.42,560.92,558.02,349.42,344.52,346.52,317.4
Capital Leases0.0433.0433.2405.3408.6401.4390.4381.7379.8346.9
Def. Tax Liability0.61.31.31.41.61.61.71.61.41.4
Total Liabilities3,252.63,277.43,311.83,285.13,315.33,293.93,092.03,088.73,109.83,064.2
Total Common Equity TTM 202420232022202120202019201820172016201520142013
Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.0
Retained Earnings-910.6-822.2-691.5-703.7-708.8-751.6-736.6-394.4-131.0-164.1-14.00.00.0
Comprehensive Income-1.1-2.30.2-0.40.00.00.30.1-0.6-1.2-1.7-0.60.1
Total Common Equity-317.7-215.4-115.6-199.0-645.4-705.9-706.5-374.6-119.5-130.8-15.4145.5315.7
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.00.00.00.00.00.00.00.00.00.0
Retained Earnings-814.8-774.8-830.7-822.2-869.3-910.6-677.3-691.5-726.8-765.8
Comprehensive Income1.11.0-1.4-2.30.2-1.1-0.40.2-0.7-0.3
Total Common Equity-194.8-158.7-219.9-215.4-266.1-317.7-96.4-115.6-157.1-202.0
Other TTM 202420232022202120202019201820172016201520142013
Total Debt2,610.02,575.92,399.32,340.71,955.51,936.81,857.91,172.1703.8709.2484.9387.5184.5
Book Value-319.8-215.4-119.0-211.6-642.8-705.7-707.8-382.8-136.9-214.8-1.1151.7321.9
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.40.40.00.0-1.0-2.2-2.8-3.3-7.9-14.0
Book Value-194.8-158.7-219.9-215.4-266.1-317.7-96.4-115.6-157.1-202.0
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013
Net Income159.6219.1174.2138.3110.546.1-15.2135.4103.255.671.238.137.325.8
Depreciation & Amortization155.8155.8160.3149.4124.062.853.944.635.632.131.932.632.829.1
Stock-Based Compensation6.012.38.97.98.18.84.84.85.52.51.74.94.30.0
Change Working Capital-45.9-40.4-19.6-27.9-21.235.7-19.3-15.31.4-18.9-17.20.43.711.9
Change In Accounts Receivable5.97.2-36.54.8-19.2-10.823.6-0.9-1.9-10.5-7.8-0.4-3.6-3.1
Change In Accounts Payable9.26.90.0-1.0-14.730.9-10.9-6.314.54.27.40.35.013.5
Change In Inventories1.6-1.4-1.50.6-4.1-0.70.44.2-2.4-0.92.8-1.5-0.8-1.8
Other Non-cash Items173.77.7-37.011.4-16.022.65.77.210.04.65.52.01.31.6
Cash from Operations340.90.00.0330.3240.2189.331.1204.3184.4131.0108.881.779.466.9
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income60.759.258.342.147.642.449.335.035.341.3
Depreciation & Amortization40.039.138.438.340.141.039.839.439.237.5
Stock-Based Compensation3.23.03.52.62.93.11.91.01.61.5
Change Working Capital-12.49.2-24.840.4-44.426.0-2.21.0-31.916.0
Change In Accounts Receivable-0.32.7-33.738.5-29.0-7.8-17.718.1-5.310.9
Change In Accounts Payable10.7-5.015.3-13.90.012.115.2-18.56.55.9
Change In Inventories-0.5-2.6-2.44.2-1.30.3-0.3-0.32.9-0.7
Other Non-cash Items9.4-5.3-46.9-0.4-14.80.3-25.02.42.8-0.1
Cash from Operations0.00.00.00.00.00.00.00.063.3109.6
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013
Capital Expenditure-155.2-163.7-155.1-136.0-100.1-56.0-52.6-110.8-86.6-37.7-15.4-19.5-55.3-7.3
Acquisitions-16.90.00.0-43.2-404.10.00.00.0-46.00.00.00.00.00.0
Investments-205.6-156.1-156.6-241.30.00.00.00.00.00.00.00.00.00.0
Sales of Investment128.3141.6103.780.50.00.00.00.00.00.00.00.00.00.0
Other Investing Activities-16.10.00.00.0-2.4-35.00.30.146.20.70.70.30.90.2
Cash from Investing-229.40.00.0-340.0-506.6-90.9-52.3-110.7-86.4-37.0-14.7-19.2-54.4-7.1
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-50.1-54.8-35.7-23.1-42.1-48.6-38.0-26.3-51.4-39.5
Acquisitions0.021.60.00.00.00.00.00.0-16.90.0
Investments-37.7-36.4-39.6-42.3-39.7-42.9-39.0-34.9-86.3-45.4
Sales of Investment35.334.435.236.722.833.125.322.642.538.0
Other Investing Activities0.00.00.00.00.00.00.00.020.0-10.0
Cash from Investing0.00.00.00.00.00.00.00.0-92.1-46.9
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013
Debt Repaid-209.30.00.0-20.9-725.1-17.7-17.7-12.1-712.5-7.2-5.7-15.2-187.0-17.4
Debt Issued481.22,575.9176.679.51,110.436.396.6697.91,180.91.8230.0112.6390.0201.8
Issuance of Common Stock10.60.00.09.20.98.22.62.91.20.50.1156.90.00.0
Repurchase of Common Stock-300.2-500.4-300.2-125.0-94.31.40.2-458.2-342.42.0-1.6-156.90.00.0
Dividends Paid-2.60.00.00.0-1.9-1.4-0.2-0.2-1.0-2.0-169.3-120.0-205.40.0
Other Financing Activities-14.70.00.0-4.6956.1-0.872.9532.01,164.6-15.091.260.9379.4-20.6
Cash from Financing-114.20.00.0-141.4135.7-10.257.964.3109.9-21.7-85.2-74.2-13.0-38.0
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0-5.2-5.2
Debt Issued2,575.3-19.6-4.523.5-7.54.9208.3-29.137.234.3
Issuance of Common Stock0.00.00.00.00.00.00.00.00.60.2
Repurchase of Common Stock-350.3-97.9-2.1-50.00.00.0-280.2-20.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.0-0.4-0.5
Other Financing Activities0.00.00.00.00.00.00.00.0-0.4-0.5
Cash from Financing0.00.00.00.00.00.00.00.0-5.0-5.5
Cash position TTM 2025202420232022202120202019201820172016201520142013
Net Change in Cash8.462.327.6-150.4-131.488.137.0158.7207.172.79.0-11.912.021.8
Closing Cash Balance307.0412.0349.7322.1472.5603.9515.8478.8320.1113.140.431.443.331.3
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash26.5-15.8-8.350.8-16.971.8-53.125.8-33.256.7
Closing Cash Balance412.0385.4392.2400.5349.7366.5294.8347.9322.1355.4
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013
Free Cash Flow185.7254.8188.8194.3140.2133.3-21.493.597.893.393.462.224.159.7
Real Free Cash Flow179.7242.4179.9186.4132.1124.5-26.288.792.390.891.757.319.859.7
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow59.076.79.7109.47.078.240.263.412.070.1
Real Free Cash Flow55.873.76.2106.84.175.138.362.410.468.6
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader