Life Time Group Holdings Inc
NYSE:LTH
Balance Sheet
Balance Sheet Decomposition
Life Time Group Holdings Inc
Life Time Group Holdings Inc
Balance Sheet
Life Time Group Holdings Inc
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
48
|
33
|
32
|
26
|
30
|
11
|
205
|
|
| Cash Equivalents |
48
|
33
|
32
|
26
|
30
|
11
|
205
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
58
|
21
|
25
|
23
|
59
|
39
|
36
|
|
| Accounts Receivables |
17
|
5
|
7
|
13
|
24
|
25
|
24
|
|
| Other Receivables |
41
|
17
|
18
|
10
|
35
|
13
|
12
|
|
| Inventory |
44
|
36
|
41
|
46
|
53
|
60
|
68
|
|
| Other Current Assets |
60
|
75
|
34
|
37
|
32
|
61
|
77
|
|
| Total Current Assets |
211
|
166
|
132
|
131
|
175
|
171
|
386
|
|
| PP&E Net |
4 509
|
4 404
|
4 658
|
5 019
|
5 376
|
5 509
|
6 125
|
|
| PP&E Gross |
4 509
|
4 404
|
4 658
|
5 019
|
5 376
|
5 509
|
6 125
|
|
| Accumulated Depreciation |
773
|
965
|
1 181
|
1 306
|
1 516
|
1 737
|
1 934
|
|
| Intangible Assets |
168
|
164
|
174
|
173
|
172
|
172
|
181
|
|
| Goodwill |
1 233
|
1 233
|
1 233
|
1 233
|
1 235
|
1 235
|
1 235
|
|
| Other Long-Term Assets |
55
|
51
|
60
|
69
|
75
|
65
|
81
|
|
| Other Assets |
1 233
|
1 233
|
1 233
|
1 233
|
1 235
|
1 235
|
1 235
|
|
| Total Assets |
6 176
N/A
|
6 018
-3%
|
6 257
+4%
|
6 625
+6%
|
7 032
+6%
|
7 153
+2%
|
8 008
+12%
|
|
| Liabilities | ||||||||
| Accounts Payable |
151
|
94
|
155
|
199
|
190
|
189
|
234
|
|
| Accrued Liabilities |
158
|
165
|
188
|
199
|
171
|
161
|
182
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
38
|
140
|
25
|
16
|
74
|
24
|
34
|
|
| Other Current Liabilities |
46
|
44
|
39
|
43
|
122
|
146
|
160
|
|
| Total Current Liabilities |
392
|
443
|
406
|
457
|
557
|
520
|
610
|
|
| Long-Term Debt |
2 225
|
2 135
|
1 777
|
1 828
|
1 883
|
1 542
|
1 525
|
|
| Deferred Income Tax |
295
|
195
|
55
|
41
|
56
|
85
|
172
|
|
| Other Liabilities |
1 515
|
1 763
|
1 927
|
2 175
|
2 282
|
2 395
|
2 575
|
|
| Total Liabilities |
4 426
N/A
|
4 536
+2%
|
4 165
-8%
|
4 501
+8%
|
4 778
+6%
|
4 542
-5%
|
4 882
+7%
|
|
| Equity | ||||||||
| Common Stock |
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
289
|
72
|
651
|
653
|
577
|
421
|
47
|
|
| Additional Paid In Capital |
1 480
|
1 570
|
2 744
|
2 784
|
2 836
|
3 042
|
3 183
|
|
| Other Equity |
20
|
18
|
3
|
9
|
7
|
13
|
12
|
|
| Total Equity |
1 750
N/A
|
1 481
-15%
|
2 091
+41%
|
2 124
+2%
|
2 254
+6%
|
2 610
+16%
|
3 126
+20%
|
|
| Total Liabilities & Equity |
6 176
N/A
|
6 018
-3%
|
6 257
+4%
|
6 625
+6%
|
7 032
+6%
|
7 153
+2%
|
8 008
+12%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
192
|
192
|
193
|
194
|
197
|
207
|
221
|
|