Adjusted net income increased 27.4% to $96.2 million and Adjusted EBITDA increased 18.3% to $226.7 million as we experienced greater flow through of our increased revenue.
Net income increased 15.8% to $88.1 million primarily due to business performance, slightly offset by $12.6 million of income tax benefits in the prior period due to a significant exercise of stock options by our Chief Executive Officer that were set to expire in 2025.
General, administrative and marketing expenses increased 3.1% to $59.6 million primarily due to increases in center support overhead to enhance and broaden our member services and experiences.
Center operations expenses increased 9.6% to $406.7 million primarily due to operating costs related to our new and ramping centers, additional center operating expenses related to increased club utilization in our mature centers, as well as costs to support in-center business revenue growth.
Center memberships of 837,903 increased by 11,529, or 1.4%, when compared to March 31, 2025, and increased by 15,523, or 1.9%, from December 31, 2025, consistent with seasonality expectations and continued improvement in membership mix, including a significant reduction in qualified memberships administered through medical insurance providers, which have significantly lower average dues.
Revenue increased 11.7% to $788.7 million due to continued strong growth in membership dues and in-center revenue, driven by an increase in average dues including from improved membership mix, membership growth in our new and ramping centers and higher member utilization of our in-center offerings, particularly in Dynamic Personal Training.
The Company includes a center, for comparable center revenue purposes, beginning on the first day of the 13th full calendar month of the center's operation, in order to assess the center's growth rate after one year of operation.
The three months ended March 31, 2026 and 2025 included non-cash share-based compensation expense of $9.1 million and $10.3 million, respectively.
Bahram Akradi, Founder, Chairman and CEO, stated: "Our first quarter results reflect strong execution and continued momentum across our business. Our growth strategy remains on track. We are on schedule to open this year's planned 12 to 14 new clubs, which are predominantly large-format, ground-up athletic country clubs. Membership engagement continues to rise, our membership mix is improving, and in-center performance remains robust. Supported by a solid balance sheet, low leverage, and strong cash generation, we are well positioned for continued growth."
CHANHASSEN, Minn., May 5, 2026 /PRNewswire/ -- Life Time Group Holdings, Inc. ("Life Time," "we," "our," "us," or the "Company") (NYSE: LTH) today announced its financial results for the fiscal first quarter ended March 31, 2026.
Story Continues
New Center Openings
We opened one new center during the first quarter of 2026.
As of March 31, 2026, we operated a total of 190 centers.
Cash Flow Highlights
Net cash provided by operating activities for the three months ended March 31, 2026 was $198.8 million, an increase of 8.1% compared to the prior year period.
On April 29 and April 30, 2026, we completed two sale-leaseback transactions for five properties and net proceeds of approximately $200 million.
Our capital expenditures by type of expenditure were as follows:
Three Months Ended
($ in millions) March 31,
2026
2025
Percent
Change Growth capital expenditures (1) $205.2
$93.5
119.5 % Maintenance capital expenditures (2) $31.5
$29.4
7.1 % Modernization and technology capital expenditures (3) $23.3
$19.6
18.9 % Total capital expenditures $260.0
$142.5
82.5 %
(1) Consist of new center land and construction, initial major remodels of acquired centers, major remodels of existing centers that expand existing square footage, asset acquisitions including the purchase of previously leased centers and other growth initiatives. (2) Consist of capital expenditures required to maintain the operating condition of our existing centers. (3) Consist of capital expenditures related to updates and enhancements to our existing centers, technology investments, and corporate infrastructure.
Liquidity and Capital Resources
Our net debt leverage ratio improved to 1.6 times as of March 31, 2026, from 2.0 times as of March 31, 2025.
As of March 31, 2026, our total available liquidity was $736.9 million, which included $616.9 million of availability on our $650.0 million revolving credit facility and $120.0 million of cash and cash equivalents. At March 31, 2026, there were no outstanding borrowings under our revolving credit facility and there were $33.1 million of outstanding letters of credit.
2026 Outlook
Full-Year 2026 Guidance
Percent
Year Ending
Year Ending
Year Ended
Change
December 31, 2026
December 31, 2026
December 31, 2025
(Using
(Guidance as of ($ in millions) (Guidance)
(Actual)
Midpoints)
February 24, 2026) Total revenue $3,320 – $3,350
$2,995.3
11.3 %
$3,300 – $3,330 Rent $378 – $386
$339.2
12.6 %
$378 – $388 Net Income $340 – $345
$373.7
(8.3) %
$330 – $336 Adjusted net income $378 – $386
$325.5
17.4 %
$369 – $378 Adjusted EBITDA $925 – $940
$825.2
13.0 %
$910 – $925
The Company is reiterating the following expectations for fiscal 2026 as outlined in its fourth quarter and full-year 2025 results announced on February 24, 2026:
Open 12 to 14 new clubs, most of which will be large-format, ground-up construction clubs. We expect the total square footage of our 2026 class of clubs to be approximately 1.2 million square feet, nearly double the square footage of each of our 2024 class and 2025 class of clubs. We expect the majority of our 2026 class of clubs to open in the back half of the year, including six to seven in the fourth quarter of 2026.
Maintenance capital expenditures of $140 to $150 million, modernization and technology capital expenditures of $130 to $140 million, and growth capital expenditures of $875 to $915 million.
Manage our net debt to Adjusted EBITDA leverage ratio to maintain at or below 2.00 times.
Provision for income tax rate estimate of 28%.
The Company is also updating the following operational and financial expectations for fiscal 2026:
Complete approximately $400 million of sale-leaseback transactions, increased from $300 million.
Comparable center revenue growth of 6.9% to 7.5%, which includes our ramping and mature centers, increased from 6.3% to 7.3%.
Rent to include non-cash rent expense of $31 million to $34 million, increased from $24 million to $27 million.
Cash income tax expense of $80 million to $83 million, increased from $57 million to $59 million, reflecting the normalization of cash taxes following the utilization of net operating loss carryforwards in the prior year and lower tax depreciation.
Interest expense, net of interest income, of approximately $59 million to $63 million, and net of $28 million to $30 million of capitalized interest expense related to construction in progress. This is an increase from $56 million to $60 million, net of $33 million to $35 million of capitalized interest expense related to construction in progress.
Year-end weighted-average diluted common shares outstanding of approximately 228 million to 230 million, not including any incremental impact that may occur as a result of our $500 million share buyback program, decreased from 229 million to 231 million.
Conference Call Details
A conference call to discuss our first quarter financial results is scheduled for today:
Date: Tuesday, May 5, 2026
Time: 10:00 a.m. ET (9:00 a.m. CT)
U.S. dial-in number: 1-877-451-6152
International dial-in number: 1-201-389-0879
Webcast: LTH 1Q 2026 Earnings Call
A link to the live audio webcast of the conference call will be available at https://ir.lifetime.life.
Replay Information
Webcast – A recorded replay of the webcast will be available within approximately three hours of the call's conclusion and may be accessed at: https://ir.lifetime.life.
Conference Call – A replay of the conference call will be available after 1:00 p.m. ET the same day through May 22, 2026:
U.S. replay number: 1-844-512-2921
International replay number: 1-412-317-6671
Replay ID: 1375 6339
Earnings Supplement Presentation
The Company has made available supplemental material regarding its revenue growth strategy, memberships, and cash flow on its investor relations website at https://ir.lifetime.life.
About Life Time
Life Time (NYSE: LTH) empowers people to live healthy, happy lives through its more than 190 athletic country clubs across the U.S. and Canada, the complementary and comprehensive Life Time app featuring its L•AI•C™ AI-powered health companion, and more than 25 iconic athletic events. Serving people ages 90 days to 90+ years, the Life Time ecosystem uniquely delivers healthy living, healthy aging, and healthy entertainment experiences, a range of unique healthy way of life programs, highly trusted LTH nutritional supplements and more. Recognized as a Great Place to Work®, the Company is committed to upholding an exceptional culture for its over 45,000 team members.
Use of Non-GAAP Financial Measures and Key Performance Indicators
This press release includes certain financial measures that are not presented in accordance with GAAP, including Adjusted net income, Adjusted net income per common share, Adjusted EBITDA, free cash flow and net debt and ratios and calculations with respect thereto. These non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles and should be considered in addition to, and not as a substitute for or superior to, net income, net income per common share, net cash provided by operating activities or total debt (defined as long-term debt, net of current portion, plus current maturities of debt) as a measure of financial performance or liquidity or any other performance measure derived in accordance with GAAP, and should not be construed as an inference that the Company's future results will be unaffected by unusual or non-recurring items. In addition, these non-GAAP financial measures should be read in conjunction with the Company's financial statements prepared in accordance with GAAP. The reconciliations of the Company's non-GAAP financial measures to the corresponding GAAP measures should be carefully evaluated.
Adjusted net income is defined as net income excluding the impact of share-based compensation expense as well as (gain) loss on sale-leaseback transactions, capital transaction costs, legal settlements, asset impairment, severance and other items that are not indicative of our ongoing operations, less the tax effect of these adjustments. Adjusted EBITDA is defined as net income before interest expense, net, provision for income taxes and depreciation and amortization, excluding the impact of share-based compensation expense as well as (gain) loss on sale-leaseback transactions, capital transaction costs, legal settlements, asset impairment, severance and other items that are not indicative of the Company's ongoing operations. Free cash flow is defined as net cash provided by operating activities less capital expenditures, net of construction reimbursements, plus net proceeds from sale-leaseback transactions and land sales. Net debt is defined as long-term debt, net of current portion, plus current maturities of debt, excluding fair value adjustments, unamortized debt discounts and issuance costs, minus cash and cash equivalents. Net debt is as of the last day of the respective quarter or year. Our leverage ratio is calculated as our net debt divided by our trailing twelve months of Adjusted EBITDA.
The Company presents these non-GAAP financial measures because management believes that these measures assist investors and analysts in comparing the Company's operating performance across reporting periods on a consistent basis by excluding items that management does not believe are indicative of the Company's ongoing operating performance, and management believes that free cash flow assists investors and analysts in evaluating our liquidity and cash flows, including our ability to make principal payments on our indebtedness and to fund our capital expenditures and working capital requirements. Investors are encouraged to evaluate these adjustments and the reasons the Company considers them appropriate for supplemental analysis. In evaluating the non-GAAP financial measures, investors should be aware that, in the future, the Company may incur expenses that are the same as or similar to some of the adjustments in the Company's presentation of its non-GAAP financial measures. There can be no assurance that the Company will not modify the presentation of non-GAAP financial measures in future periods, and any such modification may be material. In addition, the Company's non-GAAP financial measures may not be comparable to similarly titled measures used by other companies in the Company's industry or across different industries.
The non-GAAP financial measures have limitations as analytical tools, and investors should not consider these measures in isolation or as substitutes for analysis of the Company's results as reported under GAAP.
Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of federal securities regulations. Forward-looking statements in this press release include, but are not limited to, the Company's plans, strategies and prospects, both business and financial, including its financial outlook for fiscal year 2026, growth, strength of its balance sheet, net debt and leverage, capital expenditures, interest expense, consumer demand, industry and economic trends, member engagement and mix, tax rates and expense, rent expense, expected number of diluted common shares outstanding, expected number, size and timing of new center openings, successful signings and closings of sale-leaseback transactions (including the amount, pricing and timing thereof) and the timing, amount and price of any share repurchase. These statements are based on the beliefs and assumptions of the Company's management. Forward-looking statements are inherently subject to risks, uncertainties and assumptions. Generally, statements that are not historical facts, including statements concerning the Company's possible or assumed future actions, business strategies, events or results of operations, are forward-looking statements. These statements may be preceded by, followed by or include the words "believe," "expect," "anticipate," "intend," "plan," "estimate" or similar expressions. In addition, any statements or information that refer to expectations, beliefs, plans, projections, objectives, performance or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking.
Factors that could cause actual results to differ materially from those forward-looking statements included in this press release include, but are not limited to, risks relating to our business operations and the growth of our business including the competitive and economic environment, risks relating to our brand, risks relating to our technological operations, risks relating to our capital structure and lease obligations, risks relating to our human capital, risks relating to legal compliance and risk management and risks relating to ownership of our common stock and the other important factors discussed under the caption "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2025, filed with the Securities and Exchange Commission (the "SEC") on February 24, 2026 (File No. 001-40887), as such factors may be updated from time to time in the Company's other filings with the SEC, which are accessible on the SEC's website at www.sec.gov. These and other important factors could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Any forward-looking statement that the Company makes in this press release speaks only as of the date of such statement. Except as required by law, the Company does not have any obligation to update or revise, or to publicly announce any update or revision to, any of the forward-looking statements, whether as a result of new information, future events or otherwise.
LIFE TIME GROUP HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) (Unaudited)
Three Months Ended March 31,
2026
2025 Revenue:
Center revenue $ 767,566
$ 685,654 Other revenue 21,134
20,387 Total revenue 788,700
706,041 Operating expenses:
Center operations 406,704
370,987 Rent 89,891
81,165 General, administrative and marketing 59,631
57,847 Depreciation and amortization 80,693
70,919 Other operating expense 16,943
17,453 Total operating expenses 653,862
598,371 Income from operations 134,838
107,670 Other income (expense):
Interest expense, net of interest income (15,697)
(25,107) Equity in earnings (loss) of affiliates 126
(16) Total other expense (15,571)
(25,123) Income before income taxes 119,267
82,547 Provision for income taxes 31,169
6,405 Net income $ 88,098
$ 76,142
Income per common share:
Basic $ 0.40
$ 0.36 Diluted $ 0.39
$ 0.34 Weighted-average common shares outstanding:
Basic 221,853
211,958 Diluted 227,454
223,619
LIFE TIME GROUP HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except per share data) (Unaudited)
March 31,
2026
December 31,
2025 ASSETS
Current assets:
Cash and cash equivalents $ 119,951
$ 204,807 Restricted cash and cash equivalents 30,232
27,362 Accounts receivable, net 25,476
24,092 Center operating supplies and inventories 67,028
67,618 Prepaid expenses and other current assets 80,315
61,881 Total current assets 323,002
385,760 Property and equipment, net 3,799,840
3,633,229 Goodwill 1,235,359
1,235,359 Operating lease right-of-use assets 2,472,648
2,479,804 Intangible assets, net 180,532
180,810 Other assets 94,489
92,989 Total assets $ 8,105,870
$ 8,007,951 LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 92,193
$ 90,249 Construction accounts payable 124,844
143,545 Deferred revenue 63,250
60,309 Accrued expenses and other current liabilities 226,100
214,351 Current maturities of debt 20,705
21,848 Current maturities of operating lease liabilities 81,585
79,208 Total current liabilities 608,677
609,510 Long-term debt, net of current portion 1,482,099
1,485,939 Operating lease liabilities, net of current portion 2,558,596
2,555,513 Deferred income taxes, net 182,122
172,217 Other liabilities 55,105
58,561 Total liabilities 4,886,599
4,881,740 Stockholders' equity:
Common stock, $0.01 par value per share; 500,000 shares authorized; 222,447 and 221,077 shares issued and outstanding, respectively 2,225
2,211 Additional paid-in capital 3,184,562
3,183,032 Retained earnings (accumulated deficit) 41,196
(46,902) Accumulated other comprehensive loss (8,712)
(12,130) Total stockholders' equity 3,219,271
3,126,211 Total liabilities and stockholders' equity $ 8,105,870
$ 8,007,951
LIFE TIME GROUP HOLDINGS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited)
Three Months Ended March 31,
2026
2025 Cash flows from operating activities:
Net income $ 88,098
$ 76,142 Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 80,693
70,919 Deferred income taxes 8,429
1,177 Share-based compensation 10,548
11,909 Non-cash rent expense 2,354
3,403 Impairment charges associated with long-lived assets 18
966 Loss on disposal of property and equipment, net 827
128 Amortization of debt discounts and issuance costs 930
906 Changes in operating assets and liabilities 5,526
17,926 Other 1,370
380 Net cash provided by operating activities 198,793
183,856 Cash flows from investing activities:
Capital expenditures (260,016)
(142,482) Other (96)
839 Net cash used in investing activities (260,112)
(141,643) Cash flows from financing activities:
Repayments of debt (5,686)
(5,559) Proceeds from revolving credit facility —
125,000 Repayments of revolving credit facility —
(135,000) Repayments of finance lease liabilities (417)
(842) Proceeds from stock option exercises 7,328
27,880 Common stock share repurchases (10,702)
— Employee tax withholding associated with net share-settled share-based awards (11,017)
(4,069) Other (4)
(30) Net cash (used in) provided by financing activities (20,498)
7,380 Effect of exchange rates on cash and cash equivalents and restricted cash and cash equivalents (169)
— (Decrease) increase in cash and cash equivalents and restricted cash and cash equivalents (81,986)
49,593 Cash and cash equivalents and restricted cash and cash equivalents – beginning of period 232,169
27,878 Cash and cash equivalents and restricted cash and cash equivalents – end of period $ 150,183
$ 77,471
Non-GAAP Measurements and Key Performance Indicators
See "Use of Non-GAAP Financial Measures and Key Performance Indicators" for a discussion of the Non-GAAP financial measures reconciled below.
Key Performance Indicators ($ in thousands, except for Average Center revenue per center membership data) (Unaudited)
Three Months Ended
March 31,
2026
2025 Membership Data
Center memberships 837,903
826,374 On-hold memberships 50,147
53,377 Total memberships 888,050
879,751
Revenue Data
Membership dues and enrollment fees 73.1 %
73.2 % In-center revenue 26.9 %
26.8 % Total Center revenue 100.0 %
100.0 %
Membership dues and enrollment fees $ 561,454
$ 501,653 In-center revenue 206,112
184,001 Total Center revenue $ 767,566
$ 685,654
Average Center revenue per center membership (1) $ 930
$ 844 Comparable center revenue (2) 8.6 %
12.9 %
Center Data
Net new center openings (3) 1
1 Total centers (end of period) (3) 190
180 Total center square footage (end of period) (4) 18,400,000
17,700,000
GAAP and Non-GAAP Financial Measures
Net income $ 88,098
$ 76,142 Net income margin (5) 11.2 %
10.8 % Adjusted net income (6) $ 96,222
$ 75,537 Adjusted net income margin (6) 12.2 %
10.7 % Adjusted EBITDA (7) $ 226,655
$ 191,588 Adjusted EBITDA margin (7) 28.7 %
27.1 % Center operations expense $ 406,704
$ 370,987 Pre-opening expenses (8) $ 2,212
$ 1,373 Rent $ 89,891
$ 81,165 Non-cash rent expense (open properties) (9) $ 800
$ 2,295 Non-cash rent expense (properties under development) (9) $ 1,554
$ 1,108 Net cash provided by operating activities $ 198,793
$ 183,856 Free cash flow (10) $ (61,223)
$ 41,374
(1) We define Average Center revenue per center membership as Center revenue less On-hold revenue, divided by the average number of Center memberships for the period, where the average number of Center memberships for the period is an average derived from dividing the sum of the total Center memberships outstanding at the beginning of the period and at the end of each month during the period by one plus the number of months in each period.
(2) We measure the results of our centers based on how long each center has been open as of the most recent measurement period. We include a center, for comparable center revenue purposes, beginning on the first day of the 13th full calendar month of the center's operation, in order to assess the center's growth rate after one year of operation.
(3) Net new center openings is calculated as the number of centers that opened for the first time to members during the period, less any centers that closed during the period. Total centers (end of period) is the number of centers operational as of the last day of the period. During the three months ended March 31, 2026, we opened one center.
(4) Total center square footage (end of period) reflects the aggregate square footage, excluding the areas used for tennis courts, outdoor swimming pools, outdoor play areas and stand-alone Work, Sport and Swim locations. We use this metric for evaluating the efficiencies of a center as of the end of the period. These figures are approximations.
(5) Net income margin is calculated as net income divided by total revenue.
(6) We present Adjusted net income as a supplemental measure of our performance. We define Adjusted net income as net income excluding the impact of share-based compensation expense as well as (gain) loss on sale-leaseback transactions, capital transaction costs, legal settlements, asset impairment, severance and other items that are not indicative of our ongoing operations, less the tax effect of these adjustments.
Adjusted net income margin is calculated as Adjusted net income divided by total revenue.
The following table provides a reconciliation of net income and income per common share, the most directly comparable GAAP measures, to Adjusted net income and Adjusted net income per common share:
Three Months Ended
March 31, ($ in thousands, except per share data) 2026
2025 Net income $ 88,098
$ 76,142 Share-based compensation expense (a) 10,548
11,909 Capital transaction costs (b) —
920 Other (c) 450
186 Taxes (d) (2,874)
(13,620) Adjusted net income $ 96,222
$ 75,537
Income per common share:
Basic $ 0.40
$ 0.36 Diluted $ 0.39
$ 0.34 Adjusted income per common share:
Basic $ 0.43
$ 0.36 Diluted $ 0.42
$ 0.34 Weighted-average common shares outstanding:
Basic 221,853
211,958 Diluted 227,454
223,619
(a) Share-based compensation expense recognized during the three months ended March 31, 2026 was associated with stock options, restricted stock units, performance stock units, our employee stock purchase plan ("ESPP"), and liability-classified awards related to our 2026 short-term incentive plan. Share-based compensation expense recognized during the three months ended March 31, 2025 was associated with stock options, restricted stock units, performance stock units, our ESPP and liability-classified awards related to our 2025 short-term incentive plan.
(b) Represents one-time costs related to capital transactions, including debt and equity offerings that are non-recurring in nature.
(c) Includes (i) legal-related expenses in pursuit of our claim against Zurich of $0.1 million for the three months ended March 31, 2025 and (ii) other immaterial transactions or items that are unusual or non-recurring in nature of $0.5 million and $0.1 million for the three months ended March 31, 2026 and 2025, respectively.
(d) Represents the estimated tax effect of the total adjustments made to arrive at Adjusted net income using the effective income tax rates for the respective periods. We updated the Taxes amount used to arrive at Adjusted net income for the three months ended March 31, 2025 to include $12.6 million in income tax benefits resulting from a significant exercise of stock options by our Chief Executive Officer that were set to expire in 2025. This change did not impact our condensed consolidated financial statements prepared in accordance with GAAP, but it did decrease our non-GAAP Adjusted net income and Adjusted income per common share for the three months ended March 31, 2025.
(7) We present Adjusted EBITDA as a supplemental measure of our performance. We define Adjusted EBITDA as net income before interest expense, net, provision for income taxes and depreciation and amortization, excluding the impact of share-based compensation expense as well as (gain) loss on sale-leaseback transactions, capital transaction costs, legal settlements, asset impairment, severance and other items that are not indicative of our ongoing operations.
Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by total revenue.
The following table provides a reconciliation of net income, the most directly comparable GAAP measure, to Adjusted EBITDA:
Three Months Ended
March 31, ($ in thousands) 2026
2025 Net income $ 88,098
$ 76,142 Interest expense, net of interest income 15,697
25,107 Provision for income taxes 31,169
6,405 Depreciation and amortization 80,693
70,919 Share-based compensation expense (a) 10,548
11,909 Capital transaction costs (b) —
920 Other (c) 450
186 Adjusted EBITDA $ 226,655
$ 191,588
(a) – (c) See the corresponding footnotes to the table in footnote 6 immediately above.
(8) Represents non-capital expenditures associated with opening new centers that are incurred prior to the commencement of a new center opening. The number of centers under construction or development, the types of centers and our costs associated with any particular center opening can vary significantly from period to period.
(9) Reflects the non-cash portion of our annual GAAP operating lease expense that is greater or less than the cash operating lease payments. Non-cash rent expense for our open properties represents non-cash expense associated with properties that were operating at the end of each period presented. Non-cash rent expense for our properties under development represents non-cash expense associated with properties that are still under development at the end of each period presented.
(10) Free cash flow, a non-GAAP financial measure, is calculated as net cash provided by operating activities less capital expenditures, net of construction reimbursements, plus net proceeds from sale-leaseback transactions and land sales.
The following table provides a reconciliation from net cash provided by operating activities to free cash flow:
Three Months Ended
March 31, ($ in thousands) 2026
2025 Net cash provided by operating activities $ 198,793
$ 183,856 Capital expenditures, net of construction reimbursements (260,016)
(142,482) Free cash flow $ (61,223)
$ 41,374
Reconciliation of Net Income to Adjusted EBITDA Trailing Twelve Months ($ in thousands) (Unaudited)
Twelve
Twelve
Months Ended
Months Ended
March 31, 2026
March 31, 2025 Net income $ 385,627
$ 207,465 Interest expense, net of interest income 72,853
135,799 Provision for income taxes 144,596
49,019 Depreciation and amortization 306,119
279,697 Share-based compensation expense 50,389
55,317 Gain on sale-leaseback transactions (12,785)
(2,618) Capital transaction costs 611
920 Legal settlements (38,629)
1,815 Asset impairments 5,791
— Employee retention credits (54,572)
— Other 242
(5,023) Adjusted EBITDA $ 860,242
$ 722,391
Reconciliation of Net Debt and Leverage Calculation ($ in thousands) (Unaudited)
Twelve
Twelve
Months Ended
Months Ended
March 31, 2026
March 31, 2025 Current maturities of debt $ 20,705
$ 22,732 Long-term debt, net of current portion 1,482,099
1,498,106 Total Debt $ 1,502,804
$ 1,520,838 Less: Fair value adjustment 91
246 Less: Unamortized debt discounts and issuance costs (16,835)
(19,162) Less: Cash and cash equivalents 119,951
59,001 Net Debt $ 1,399,597
$ 1,480,753 Trailing twelve-month Adjusted EBITDA 860,242
722,391 Net Debt Leverage Ratio 1.6x
2.0x
Reconciliation of Net Income to Adjusted Net Income Guidance for the Year Ending 2026 ($ in millions) (Unaudited)
Year Ending
December 31, 2026 Net income $340 – $345 Share-based compensation expense 53 – 57 Taxes (15) – (16) Adjusted net income $378 – $386
Reconciliation of Net Income to Adjusted EBITDA Guidance for the Year Ending 2026 ($ in millions) (Unaudited)
Year Ending
December 31, 2026 Net income $340 – $345 Interest expense, net of interest income 63 – 59 Provision for income taxes 132 – 134 Depreciation and amortization 337 – 345 Share-based compensation expense 53 – 57 Adjusted EBITDA $925 – $940
Cision
View original content to download multimedia:https://www.prnewswire.com/news-releases/life-time-reports-first-quarter-2026-financial-results-302762231.html