Ajax-Loading

Company Selected - Planet Fitness Inc - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in USD, Thousands06/30/202603/31/202612/31/202509/30/2025View Chart

Hid Net Income

239,090229,739220,264207,120

Hid Depreciation

159,469157,755155,785155,934

Hid Stock Based Compensation

15,44612,68312,33312,080

Hid Other Non-Cash Items

-3,636-38,122-43,185-67,387

Hid [-] Change In Working Capital

-37,77511,16412,411-19,580

HidHid Change Receivables

7,815-1,8607,226-21,532

HidHid Change To Inventory

-4,774-2,738-1,377-2,119

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

61,38258,79660,81370,325

[-] Total Cash From Operating Activities

433,976432,015418,421358,492

Hid Capital Expenditures

-172,294-164,637-163,670-155,670

Hid Investments

-16,182-81,357-108,401-166,441

Hid Other Cashflows From Investing Activities

56,68666,726111,907155,670

[-] Total Cashflows From Investing Activities

-131,790-179,268-160,164-166,441

Hid Net Borrowings

393,490319,337318,289-22,591

Hid (+)Sale or (-)Purchase Of Stock

-699,542-501,469-500,373-151,058

Hid Dividends Paid

-639-1,550-1,534-2,968

Hid Other Cashflows From Financing Activities

-16,765-14,660-14,4773,583

[-] Total Cashflows From Financing Activities

-323,456-198,342-198,095-173,034

Hid Begin Period CashFlow

456,496411,956385,408401,246

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

-85,28644,54026,548-15,838

[-] End Period Cash Flow

371,210456,496411,956385,408

Free Cash Flow to the Firm (FCFF)

350,321351,968335,616283,391

Free Cash Flow to Equity (FCFE)

655,172586,715573,040180,231