TOWN SPORTS INTERNATIONAL INC

EDGAR

31 filing records in this dataset, filed from 1998-01-12 to 2004-08-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

88.9 million USD

2004-06-30 · USD

Exact inputs and evidence

Operating margin

11.91%

2004-06-30 · %

Exact inputs and evidence
  • Operating Income: 10584000 USD Source
  • Revenue: 88853000 USD Source

Operating cash flow

13.2 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 33242000 USD Source
  • Operating Cash Flow: 20038000 USD Source

Free cash flow

5.79 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 33242000 USD Source
  • Operating Cash Flow: 20038000 USD Source
  • Capital Expenditure: 15654000 USD Source
  • Capital Expenditure: 8241000 USD Source
Cash and cash equivalents
56.7 million USD Source
Exact value

56723000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2004-08-16.

Financial data available through: 2002-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2002-12-31
  • Operating income: 7 of 11 periods available· newest 2002-12-31
  • Net income: 7 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2002-12-31
  • Total assets: 5 of 11 periods available· newest 2002-12-31
  • Total liabilities: 5 of 11 periods available· newest 2002-12-31
  • Current assets: 5 of 11 periods available· newest 2002-12-31
  • Current liabilities: 5 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2002-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +13.4%

    Prior period

    USD 281.63 million

    –

    Current period

    USD 319.43 million

    –

    Exact inputs and evidence

    319427000 − 281633000 = 37794000 USD

    281633000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    319427000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +49.1%

    Prior period

    USD 7.05 million

    –

    Current period

    USD 10.51 million

    –

    Exact inputs and evidence

    10507000 − 7046000 = 3461000 USD

    7046000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    10507000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +14.6%

    Prior period

    USD 44.35 million

    –

    Current period

    USD 50.81 million

    –

    Exact inputs and evidence

    50805000 − 44348000 = 6457000 USD

    44348000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    50805000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -28.4%

    Prior period

    USD 57.81 million

    –

    Current period

    USD 41.39 million

    –

    Exact inputs and evidence

    41393000 − 57811000 = -16418000 USD

    57811000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    41393000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 319.43 million 100% of revenue
  • Operating costs Derived USD 281.33 million 88% of revenue
  • Operating income USD 38.09 million 12% of revenue
  • Tax, interest and other Derived USD 27.59 million 8.6% of revenue
  • Net income USD 10.51 million 3.3% of revenue

Cash

  • Operating cash flow USD 50.81 million 16% of revenue
  • Capital expenditure USD 41.39 million 13% of revenue
  • Free cash flow Derived USD 9.41 million 2.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 95%
  • 1997 12%88%
  • 1998 9.6%90%
  • 1999 93%
  • 2000 90%
  • 2001 90%
  • 2002 88%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3143755000 41626000 Derived 2129000 1580000 Derived 549000 315000 Derived
Source
1997 1997-01-01 – 1997-12-3142990000 37962000 Derived 5028000 5028000 Derived 0 1889000 Derived
Source
1998 1998-01-01 – 1998-12-3182350000 74170000 Derived 8180000 7903000 Derived 277000 -437000 Derived
Source
1999 1999-01-01 – 1999-12-31159779000 148916000 Derived 10863000 10814000 Derived 49000 -23868000 Derived
Source
2000 2000-01-01 – 2000-12-31223828000 200481000 Derived 23347000 18516000 Derived 4831000 -6881000 Derived
Source
2001 2001-01-01 – 2001-12-31281633000 252677000 Derived 28956000 21910000 Derived 7046000 -13463000 Derived
Source
2002 2002-01-01 – 2002-12-31319427000 281334000 Derived 38093000 27586000 Derived 10507000 9412000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 319.4M 2002
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.345.0M258.7M172.5M86.2M0.0199619992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue43755000
1997Revenue42990000
1998Revenue82350000
1999Revenue159779000
2000Revenue223828000
2001Revenue281633000
2002Revenue319427000

Revenue growth

Change in revenue from the same financial period one year earlier.

13.4% 2002
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.102%74%46%18%-9%199619992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year-1.7%
1998Year over year91.6%
1999Year over year94%
2000Year over year40.1%
2001Year over year25.8%
2002Year over year13.4%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 11.9% 2002
Net margin 3.3% 2002
Free cash flow margin 2.9% 2002
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.14.1%6.3%-1.5%-9.3%-17.1%199619992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin4.9%
1997Operating margin11.7%
1998Operating margin9.9%
1999Operating margin6.8%
2000Operating margin10.4%
2001Operating margin10.3%
2002Operating margin11.9%
1996Net margin1.3%
1997Net margin0%
1998Net margin0.3%
1999Net margin0%
2000Net margin2.2%
2001Net margin2.5%
2002Net margin3.3%
1996Free cash flow margin0.7%
1997Free cash flow margin4.4%
1998Free cash flow margin-0.5%
1999Free cash flow margin-14.9%
2000Free cash flow margin-3.1%
2001Free cash flow margin-4.8%
2002Free cash flow margin2.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 50.8M 2002
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.54.9M41.2M27.4M13.7M0.0199619992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow5695000
1997Operating cash flow7193000
1998Operating cash flow15733000
1999Operating cash flow29496000
2000Operating cash flow40573000
2001Operating cash flow44348000
2002Operating cash flow50805000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 9.4M 2002
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.12.1M2.4M-7.2M-16.9M-26.5M199619992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow315000
1997Free cash flow1889000
1998Free cash flow-437000
1999Free cash flow-23868000
2000Free cash flow-6881000
2001Free cash flow-13463000
2002Free cash flow9412000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

79.2% 2002
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.113%85%56%28%0%1996-12-3119992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets104.6%
1999Liabilities / assets83.1%
2000Liabilities / assets82.8%
2001Liabilities / assets82.3%
2002Liabilities / assets79.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.26× 2002
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.42×1.06×0.71×0.35×0.00×1996-12-3119992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities1.31×
1999Current assets / current liabilities0.97×
2000Current assets / current liabilities0.19×
2001Current assets / current liabilities0.21×
2002Current assets / current liabilities0.26×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1996 1996-01-01 – 1996-12-31
USD 549,000
Exact value

Exact value: 549000 USD

1996-01-01 – 1996-12-31: 549000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.7 million
Exact value

Exact value: 5695000 USD

1996-01-01 – 1996-12-31: 5695000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.38 million
Exact value

Exact value: 5380000 USD

1996-01-01 – 1996-12-31: 5380000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 315,000
Calculation and evidence

5695000 − 5380000 USD

Exact free cash flow: 315000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1997 1997-01-01 – 1997-12-31
USD 0
Exact value

Exact value: 0 USD

1997-01-01 – 1997-12-31: 0 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7.19 million
Exact value

Exact value: 7193000 USD

1997-01-01 – 1997-12-31: 7193000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.3 million
Exact value

Exact value: 5304000 USD

1997-01-01 – 1997-12-31: 5304000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.89 million
Calculation and evidence

7193000 − 5304000 USD

Exact free cash flow: 1889000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1998 1998-01-01 – 1998-12-31
USD 277,000
Exact value

Exact value: 277000 USD

1998-01-01 – 1998-12-31: 277000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 15.73 million
Exact value

Exact value: 15733000 USD

1998-01-01 – 1998-12-31: 15733000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 16.17 million
Exact value

Exact value: 16170000 USD

1998-01-01 – 1998-12-31: 16170000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 437,000
Calculation and evidence

15733000 − 16170000 USD

Exact free cash flow: -437000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1999 1999-01-01 – 1999-12-31
USD 49,000
Exact value

Exact value: 49000 USD

1999-01-01 – 1999-12-31: 49000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 29.5 million
Exact value

Exact value: 29496000 USD

1999-01-01 – 1999-12-31: 29496000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 53.36 million
Exact value

Exact value: 53364000 USD

1999-01-01 – 1999-12-31: 53364000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 23.87 million
Calculation and evidence

29496000 − 53364000 USD

Exact free cash flow: -23868000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2000 2000-01-01 – 2000-12-31
USD 4.83 million
Exact value

Exact value: 4831000 USD

2000-01-01 – 2000-12-31: 4831000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 40.57 million
Exact value

Exact value: 40573000 USD

2000-01-01 – 2000-12-31: 40573000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 47.45 million
Exact value

Exact value: 47454000 USD

2000-01-01 – 2000-12-31: 47454000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.88 million
Calculation and evidence

40573000 − 47454000 USD

Exact free cash flow: -6881000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2001 2001-01-01 – 2001-12-31
USD 7.05 million
Exact value

Exact value: 7046000 USD

2001-01-01 – 2001-12-31: 7046000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 44.35 million
Exact value

Exact value: 44348000 USD

2001-01-01 – 2001-12-31: 44348000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 57.81 million
Exact value

Exact value: 57811000 USD

2001-01-01 – 2001-12-31: 57811000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 13.46 million
Calculation and evidence

44348000 − 57811000 USD

Exact free cash flow: -13463000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2002 2002-01-01 – 2002-12-31
USD 10.51 million
Exact value

Exact value: 10507000 USD

2002-01-01 – 2002-12-31: 10507000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 50.81 million
Exact value

Exact value: 50805000 USD

2002-01-01 – 2002-12-31: 50805000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 41.39 million
Exact value

Exact value: 41393000 USD

2002-01-01 – 2002-12-31: 41393000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 9.41 million
Calculation and evidence

50805000 − 41393000 USD

Exact free cash flow: 9412000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

31 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001029787, 1029787, edgar:1029787