|
|
☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM TO
|
|
|
Delaware
|
38-3942097
|
(State or Other Jurisdiction of Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Class A common stock, $0.0001 Par Value
|
PLNT
|
New York Stock Exchange
|
Large accelerated filer
|
|
☒
|
|
Accelerated filer
|
|
☐
|
Non-accelerated filer
|
|
☐
|
|
Small reporting company
|
|
☐
|
|
|
|
|
Emerging Growth Company
|
|
☐
|
|
|
|
Page
|
PART I
|
|
|
Item 1.
|
||
Item 1A.
|
||
Item 1B.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
|
|
PART II
|
|
|
Item 5.
|
||
Item 6.
|
||
Item 7.
|
||
Item 7A.
|
||
Item 8.
|
||
Item 9.
|
||
Item 9A.
|
||
Item 9B.
|
||
|
|
|
PART III
|
|
|
Item 10.
|
||
Item 11.
|
||
Item 12.
|
||
Item 13.
|
||
Item 14.
|
||
|
|
|
PART IV
|
|
|
Item 15.
|
||
Item 16.
|
•
|
2,001 stores as of December 31, 2019, compared to 1,124 as of December 31, 2015, reflecting a compound annual growth rate (“CAGR”) of 15.5%;
|
•
|
14.4 million members as of December 31, 2019, compared to 7.3 million as of December 31, 2015, reflecting a CAGR of 18.5%;
|
•
|
2019 system-wide sales of $3.2 billion, reflecting a CAGR of 21.1%, or increase of $1.7 billion, since 2015
|
•
|
2019 total revenue of $688.8 million, reflecting a CAGR of 20.1%, or increase of $358.3 million, since 2015, of which 1.0% is attributable to revenues from corporate-owned stores acquired from franchisees since January 1, 2015;
|
•
|
52 consecutive quarters of system-wide same store sales growth (which we define as year-over-year growth solely of monthly dues from stores that have been open and for which membership dues have been billed for longer than 12 months);
|
•
|
2019 net income of $135.4 million, reflecting a CAGR of 37.3%, or increase of $97.3 million, since 2015.
|
•
|
2019 Adjusted EBITDA of $282.2 million, reflecting a CAGR of 22.9%, or increase of $158.7 million, since 2015; and
|
•
|
2019 Adjusted net income of $146.7 million, reflecting a CAGR of 28.8% or increase of $93.5 million, since 2015.
|
•
|
Welcoming, non-intimidating environment: We believe every member should feel accepted and respected when they walk into a Planet Fitness. Our stores provide a Judgement Free Zone where members of all fitness levels can enjoy a non-intimidating environment. Our “come as you are” approach has fostered a strong sense of community among our members, allowing them not only to feel comfortable as they work toward their fitness goals but also to encourage others to do the same. By outfitting our gyms with more cardiovascular and light strength equipment, and a limited offering of heavy free weights, we seek to reinforce our Judgement Free Zone philosophy by discouraging what we call “Lunk” behavior, such as dropping weights and grunting, that can be intimidating to new and occasional gym users. In addition, to help maintain our welcoming, judgement-free environment, each store is required to have a purple and yellow branded “Lunk” alarm on the wall that staff occasionally rings as a light-hearted reminder of our policies.
|
•
|
Distinct store experience: Our bright, clean, large-format stores offer our members a selection of high-quality, purple and yellow Planet Fitness-branded cardio, circuit- and weight-training equipment that is commonly used by first-time and occasional gym users. Because our stores are typically 20,000 square feet and we do not offer non-essential amenities such as group exercise classes, pools, day care centers and juice bars, we have more space for the equipment our members do use. We believe our tailored use of space is, at least in part, why we have not needed to impose time limits on our cardio machines.
|
•
|
Exceptional value for members: Both our standard and PF Black Card memberships are priced significantly below the industry median of $71 per month and still provide our members with a high-quality fitness experience. In the U.S., for
|
•
|
Market leader with differentiated member experience, nationally recognized brand and scale advantage. We believe we are one of the largest operator of fitness centers in the U.S. by number of members, with approximately 14.4 million members as of December 31, 2019. Our franchisee-owned and corporate-owned stores generated $3.2 billion in system-wide sales during 2019. Through our differentiated member experience, nationally recognized brand and scale advantage, we will continue to deliver a compelling value proposition to our members and our franchisees and, we believe, grow our store and total membership base.
|
•
|
Differentiated member experience. We seek to provide our members with a high-quality fitness experience in a non-intimidating, judgement-free environment at an exceptional value. We have a dedicated team of Franchise Business Coaches that seek to ensure that all our franchise stores uphold our brand standards and deliver a consistent Planet Fitness member experience in every store.
|
•
|
Nationally recognized brand. We have developed a highly relatable and recognizable brand focused on providing our members with a judgement-free environment. We do so through fun and memorable marketing campaigns and in-store signage. As a result, we have among the highest aided and unaided brand awareness scores in the U.S. fitness industry, according to our Brand Health research, a third-party consumer study that we have updated bi-annually. Our brand strength also helps our franchisees attract members, with new stores in 2019 signing up an average of more than 1,000 members even before opening their doors.
|
•
|
Scale advantage. Our scale provides several competitive advantages, including enhanced purchasing power and extended warranties with our fitness equipment and other suppliers and the ability to attract high-quality franchisee partners. In addition, we estimate that our large U.S. national advertising fund, funded by franchisees and us, together with our requirement that franchisees generally spend 7% of their monthly membership dues on local advertising, have enabled us and our franchisees to spend over $870 million since 2011 on marketing to drive consumer brand awareness and preference.
|
•
|
Exceptional value proposition that appeals to a broad member demographic. We strive to offer a high-quality and consistent fitness experience throughout our entire store base at low monthly membership dues. Combined with our non-intimidating and welcoming environment, we are able to attract a broad member demographic based on age, household income, gender and ethnicity. Our member base is over 50% female and our members come from both high- and low-income households. Our broad appeal and ability to attract occasional and first-time gym users enable us to continue to target a large segment of the population in a variety of markets and geographies across the United States, including Puerto Rico, as well as Canada, the Dominican Republic, Panama, Mexico and Australia.
|
•
|
Strong store-level economics. Our store model is designed to generate attractive four-wall EBITDA margins, strong free cash flow and high returns on invested capital for both our corporate-owned and franchise stores. Average four-wall EBITDA margins for our corporate-owned stores have increased since 2014, driven by higher average members per store as well as a higher percentage of PF Black Card members, which leverage our relatively fixed costs. In 2019, our corporate-owned stores had a segment EBITDA margin of 41.1% and had AUVs of approximately $2.0 million with four-wall EBITDA margins of approximately 47%, or approximately 40% after applying the current 7% royalty rate. We believe this to be comparable to a franchise store under our current franchise agreement. Based on a historical survey of franchisees and management estimates, we believe that our franchise stores achieve four-wall EBITDA margins in line with these
|
•
|
Highly attractive franchise system built for growth. Our easy-to-operate model, strong store-level economics and brand strength have enabled us to attract a team of professional, successful franchisees from a variety of industries. We believe that our franchise model enables us to scale more rapidly than a company-owned model. Our streamlined model features relatively fixed labor costs, minimal inventory, automatic billing and limited cash transactions. Our franchisees enjoy recurring monthly member dues, regardless of member use, weather or other factors. Based on historical survey data and management estimates, we believe our franchisees can earn, in their second year of operations, on average, a cash-on-cash return on unlevered (i.e., not debt financed) initial investment greater than 25% after royalties and advertising, which is in line with our corporate-owned stores. The attractiveness of our franchise model is further evidenced by the fact that our franchisees re-invest their capital with us, with over 90% of our new stores in 2019 opened by our existing franchisee base, as well as 52 consecutive quarters of same store sales growth, including system-wide same store sales growth of 8.8% in 2019. We view our franchisees as strategic partners in expanding the Planet Fitness store base and brand.
|
•
|
Predictable and recurring revenue streams with high cash flow conversion. Our business model provides us with predictable and recurring revenue streams. In 2019, approximately 90% of both our corporate-owned store and franchise revenues consisted of recurring revenue streams, which include royalties, vendor commissions, monthly dues and annual fees. In addition, our franchisees are obligated to purchase fitness equipment from us or our required vendor for their new stores and to replace this equipment every five to seven years. As a result, these “equip” and “re-equip” requirements create a predictable and growing revenue stream as our franchisees open new stores under their ADAs. By re-investing in stores, we and our franchisees strive to maintain and enhance our member experience. We believe that our predictable and recurring revenue streams, combined with our attractive margins and minimal capital requirements, result in high cash flow conversion and increased capacity to invest in future growth initiatives.
|
•
|
Proven, experienced management team driving a strong culture. Our strategic vision and unique culture have been developed and fostered by our senior management team under the stewardship of Chief Executive Officer, Chris Rondeau. Mr. Rondeau has been with Planet Fitness for over 25 years and helped develop the Planet Fitness business model and brand elements that give us our distinct personality and spirited culture. Dorvin Lively, our President, brings valuable expertise from over 35 years of corporate finance experience with companies such as RadioShack and Ace Hardware, and from the initial public offering of Maidenform Brands. Tom Fitzgerald, our Chief Financial Officer, has over 30 years of corporate finance leadership experience spending the first half of his career at PepsiCo, and most recently serving as chief financial officer of Potbelly Sandwich Works. We have assembled a management team that shares our passion for “fitness for everyone” and has extensive experience across a broad range of disciplines, including retail, franchising, finance, consumer marketing, digital strategies, brand development and information technology. We believe our senior management team is a key driver of our success and has positioned us well to execute our long-term growth strategy.
|
•
|
Continue to grow our store base across a broad range of markets. We have grown our store count over the last five years, expanding from 1,124 stores as of December 31, 2015 to 2,001 stores as of December 31, 2019. As of December 31, 2019, our franchisees have signed ADAs to open more than 1,000 additional stores, including more than 500 over the next three years. Because our stores are successful across a wide range of geographies and demographics with varying population densities, we believe that our high level of brand awareness and low per capita penetration in certain markets create a significant opportunity to open new Planet Fitness stores. Based on our internal and third-party analysis, we believe we have the potential to grow our store base to over 4,000 stores in the U.S. alone.
|
•
|
Drive revenue growth and system-wide same store sales. Because we strive to provide a high-quality, affordable, non-intimidating fitness experience that is designed for first-time and occasional gym users, we have achieved positive system-wide same store sales growth in each of the past 52 quarters. We expect to continue to grow system-wide same store sales primarily by:
|
•
|
Attracting new members to existing Planet Fitness stores. As the population in the markets where we operate continue to focus on health and wellness, we believe we are well-positioned to capture a disproportionate share of these populations given our appeal to first-time and occasional gym users. In addition, because our stores offer a large, focused selection of equipment geared toward first-time and occasional gym users, we are able to service higher member volumes without
|
•
|
Increasing mix of PF Black Card memberships by enhancing value and member experience. We expect to drive sales by attracting new members to join as a PF Black Card member as well as continuing to convert our existing members with standard membership dues at $10 per month to our premium PF Black Card membership with dues at approximately $22.99 per month. We encourage this upgrade by continuing to enhance the value of our PF Black Card benefits through additional in-store amenities, such as hydro-massage beds, and affinity partnerships for discounts and promotions. Our PF Black Card members as a percentage of total membership has increased from 57% as of December 31, 2015 to 61% as of December 31, 2019, and our average monthly dues per member have increased from $15.72 to $16.91 over the same period.
|
•
|
Increase brand awareness to drive growth. We plan to continue to increase our strong brand awareness by leveraging significant marketing expenditures by our franchisees and us, which we believe will result in increased membership in new and existing stores and continue to attract high-quality franchisee partners. Under our current franchise agreement, franchisees are required to contribute 2% of their monthly membership dues to our National Advertising Fund (“NAF”) and Canadian advertising fund, from which we spent $50.2 million in 2019 alone to support our national marketing campaigns, our social media platforms and the development of local advertising materials, and $2.6 million additional funding from our corporate-owned stores and included in store-operations expense on our consolidated statements of operations. Under our current franchise agreement, franchisees are also required to spend 7% of their monthly membership dues on local advertising. We expect both our NAF and local advertising spending to grow as our membership grows.
|
•
|
Continue to expand royalties from increases in average royalty rate and new franchisees. In 2017, we increased our current royalty rate to 7% and at the same time, for new franchisees and existing franchisees on our current royalty rate structure, we eliminated certain commissions that were paid to us by franchisees and rebates that were earned by us through franchisee purchases from third-party vendors. The eliminated commissions and rebates equate to approximately 1.59% of an average franchisee’s monthly dues and annual fees based on system-wide averages. The current royalty rate of 7% includes this 1.59%. We also offered existing franchisees the opportunity to eliminate such commissions and rebates in exchange for a royalty rate increase of 1.59%. As of December 31, 2019, approximately 96% of our franchisee owned stores increased their royalty rates and are no longer subject to such commissions and rebates.
|
•
|
Grow sales from fitness equipment and related services. Our franchisees are contractually obligated to purchase fitness equipment from us, and in international markets, from our required vendors. Due to our scale and negotiating power, we believe we offer competitive pricing for high-quality, purple and yellow Planet Fitness-branded fitness equipment. We expect our equipment sales to grow as our U.S. franchisees open new stores and replace used equipment. In international markets, we earn a commission on the sale of equipment by our required vendors to franchisee-owned stores. Additionally, all franchisees are required to replace their existing equipment with new equipment every five to seven years. As the number of franchise stores continues to increase and existing franchise stores continue to mature, we anticipate incremental growth in revenue related to the sale of equipment to franchisees. In addition, we believe that regularly refreshing equipment helps our franchise stores maintain a consistent, high-quality fitness experience and is one of the contributing factors that drives new member growth.
|
•
|
monthly membership dues of only $10 for our standard membership, or approximately $22.99 for PF Black Card members;
|
•
|
current standard annual fees of approximately $39; and
|
•
|
enrollment fees of approximately $0 to $59.
|
Franchisee-owned store count by location
|
•
|
other fitness centers;
|
•
|
recreational facilities established by non-profit organizations such as YMCAs and by businesses for their employees;
|
•
|
private studios and other boutique fitness offerings;
|
•
|
racquet, tennis and other athletic clubs;
|
•
|
amenity and condominium/apartment clubs;
|
•
|
country clubs;
|
•
|
online personal training and fitness coaching;
|
•
|
the home-use fitness equipment industry;
|
•
|
local tanning salons; and
|
•
|
businesses offering similar services.
|
•
|
actions taken (or not taken) by one or more franchisees or their employees relating to health, safety, welfare or otherwise;
|
•
|
data security breaches or fraudulent activities associated with our and our franchisees’ electronic payment systems;
|
•
|
regulatory, investigative or other actions relating to our and our franchisees’ data privacy practices;
|
•
|
litigation and legal claims;
|
•
|
third-party misappropriation, dilution or infringement or other violation of our intellectual property;
|
•
|
regulatory, investigative or other actions relating to our and our franchisees’ provision of indoor tanning services;
|
•
|
illegal activity targeted at us or others; and
|
•
|
conduct by individuals affiliated with us which could violate ethical standards or otherwise harm the reputation of our brand.
|
•
|
availability and cost of financing;
|
•
|
selection and availability of suitable store locations;
|
•
|
competition for store sites;
|
•
|
negotiation of acceptable lease and financing terms;
|
•
|
securing required domestic or foreign governmental permits and approvals;
|
•
|
health and fitness trends in new geographic regions and acceptance of our offerings;
|
•
|
employment, training and retention of qualified employees;
|
•
|
ability to open new stores during the timeframes we and our franchisees expect; and
|
•
|
general economic and business conditions.
|
•
|
inadequate brand infrastructure within foreign countries to support our international activities;
|
•
|
inconsistent regulation or sudden policy changes by foreign agencies or governments;
|
•
|
the collection of royalties from foreign franchisees;
|
•
|
difficulty of enforcing contractual obligations of foreign franchisees;
|
•
|
increased costs in maintaining international franchise and marketing efforts;
|
•
|
problems entering international markets with different cultural bases and consumer preferences;
|
•
|
political and economic instability of foreign markets;
|
•
|
compliance with laws and regulations applicable to our international operations, such as the Foreign Corrupt Practices Act and regulations promulgated by the Office of Foreign Asset Control;
|
•
|
fluctuations in foreign currency exchange rates; and
|
•
|
operating in new, developing or other markets in which there are significant uncertainties regarding the interpretation, application and enforceability of laws and regulations relating to contract and intellectual property rights.
|
•
|
resulting in an event of default if our subsidiaries fail to comply with the financial and other restrictive covenants contained in debt agreements, which event of default could result in all of our subsidiaries’ debt becoming immediately due and payable;
|
•
|
reducing the availability of our cash flow to fund working capital, capital expenditures, acquisitions and other general corporate purposes, and limiting our ability to obtain additional financing for these purposes;
|
•
|
limiting the Company’s flexibility in planning for, or reacting to, and increasing its vulnerability to, changes in our business, the industry in which it operates and the general economy;
|
•
|
placing us at a competitive disadvantage compared to its competitors that are less leveraged; and
|
•
|
subjecting us to the risk of increased sensitivity to interest rate increases on indebtedness with respect to the Variable Funding Notes or the refinancing of the Notes.
|
•
|
increasing the possibility that we may be unable to generate cash sufficient for the Master Issuer to pay, when due, interest on and principal of the Notes.
|
•
|
incur or guarantee additional indebtedness;
|
•
|
sell certain assets;
|
•
|
create or incur liens on certain assets to secure indebtedness; or
|
•
|
consolidate, merge, sell or otherwise dispose of all or substantially all of our assets.
|
•
|
changes in the valuation of our deferred tax assets and liabilities;
|
•
|
expected timing and amount of the release of any tax valuation allowances;
|
•
|
tax effects of stock-based compensation;
|
•
|
costs related to intercompany restructurings;
|
•
|
changes in tax laws, regulations or interpretations thereof;
|
•
|
lower than anticipated future earnings in jurisdictions where we have lower statutory tax rates; or
|
•
|
higher than anticipated future earnings in jurisdictions where we have higher statutory tax rates.
|
•
|
the division of our board of directors into three classes and the election of each class for three-year terms;
|
•
|
advance notice requirements for stockholder proposals and director nominations;
|
•
|
the ability of the board of directors to fill a vacancy created by the expansion of the board of directors;
|
•
|
the ability of our board of directors to issue new series of, and designate the terms of, preferred stock, without stockholder approval, which could be used to, among other things, institute a rights plan that would have the effect of significantly diluting the stock ownership of a potential hostile acquirer, likely preventing acquisitions that have not been approved by our board of directors;
|
•
|
limitations on the ability of stockholders to call special meetings and to take action by written consent; and
|
•
|
the required approval of holders of at least 75% of the voting power of the outstanding shares of our capital stock to adopt, amend or repeal certain provisions of our certificate of incorporation and bylaws or remove directors for cause.
|
•
|
any derivative action or proceeding brought on our behalf;
|
•
|
any action asserting a claim of breach of a fiduciary duty owed by any of our directors, officers or other employees to us or our stockholders;
|
•
|
any action asserting a claim against us arising pursuant to any provision of the DGCL, our certificate of incorporation or our bylaws;
|
•
|
any action to interpret, apply, enforce or determine the validity of our certificate of incorporation or bylaws; or
|
•
|
any other action asserting a claim against us that is governed by the internal affairs doctrine (each, a “Covered Proceeding”).
|
•
|
variations in our operating performance and the performance of our competitors;
|
•
|
actual or anticipated fluctuations in our quarterly or annual operating results;
|
•
|
publication of research reports by securities analysts about us or our competitors or our industry;
|
•
|
the public’s reaction to our press releases, our other public announcements and our filings with the SEC;
|
•
|
our failure or the failure of our competitors to meet analysts’ projections or guidance that we or our competitors may give to the market;
|
•
|
additions and departures of key employees;
|
•
|
strategic decisions by us or our competitors, such as acquisitions, divestitures, spin-offs, joint ventures, strategic investments or changes in business strategy;
|
•
|
the passage of legislation or other regulatory developments affecting us or our industry;
|
•
|
speculation in the press or investment community;
|
•
|
changes in accounting principles;
|
•
|
terrorist acts, acts of war or periods of widespread civil unrest;
|
•
|
natural disasters and other calamities;
|
•
|
breach or improper handling of data or cybersecurity events; and
|
•
|
changes in general market and economic conditions.
|
|
August 6, 2015
|
|
December 31, 2015
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2019
|
||||||||||||
Planet Fitness, Inc.
|
$
|
100.00
|
|
|
$
|
97.69
|
|
|
$
|
125.63
|
|
|
$
|
216.44
|
|
|
$
|
335.13
|
|
|
$
|
466.75
|
|
S&P 500 Index
|
100.00
|
|
|
98.10
|
|
|
107.45
|
|
|
128.32
|
|
|
120.32
|
|
|
155.06
|
|
||||||
Russell 2000 (Total Return) Index
|
100.00
|
|
|
93.42
|
|
|
111.62
|
|
|
126.29
|
|
|
110.91
|
|
|
137.23
|
|
|
|
Issuer Purchases of Equity Securities
|
||||||||||
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(1,2)
|
|
Approximate Dollar Value of Shares that May Yet be Purchased Under the Plans or Programs(1,2)
|
||||
10/01/19 - 10/30/19
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$0
|
|
11/01/19 - 11/30/19
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$500,000,000
|
12/01/19 - 12/31/19
|
|
3,289,924
|
|
|
$
|
72.95
|
|
|
3,289,924
|
|
|
$200,000,000
|
Total
|
|
3,289,924
|
|
|
$
|
—
|
|
|
3,289,924
|
|
|
$200,000,000
|
|
|
Years ended December 31,
|
||||||||||||||||||
(in thousands, except per share data)
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Consolidated statement of operations data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Franchise revenue
|
|
$
|
223,139
|
|
|
$
|
175,314
|
|
|
$
|
131,983
|
|
|
$
|
97,374
|
|
|
$
|
71,762
|
|
Commission income
|
|
4,288
|
|
|
6,632
|
|
|
18,172
|
|
|
19,114
|
|
|
16,323
|
|
|||||
National advertising revenue
|
|
50,155
|
|
|
42,194
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Franchise segment
|
|
277,582
|
|
|
224,140
|
|
|
150,155
|
|
|
116,488
|
|
|
88,085
|
|
|||||
Corporate-owned stores segment
|
|
159,697
|
|
|
138,599
|
|
|
112,114
|
|
|
104,721
|
|
|
98,390
|
|
|||||
Equipment segment
|
|
251,524
|
|
|
210,159
|
|
|
167,673
|
|
|
157,032
|
|
|
144,062
|
|
|||||
Total revenue
|
|
688,803
|
|
|
572,898
|
|
|
429,942
|
|
|
378,241
|
|
|
330,537
|
|
|||||
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of revenue
|
|
194,449
|
|
|
162,646
|
|
|
129,266
|
|
|
122,317
|
|
|
113,492
|
|
|||||
Store operations
|
|
86,108
|
|
|
75,005
|
|
|
60,657
|
|
|
60,121
|
|
|
57,485
|
|
|||||
Selling, general and administrative
|
|
78,818
|
|
|
72,446
|
|
|
60,369
|
|
|
50,008
|
|
|
55,573
|
|
|||||
National advertising expenses
|
|
50,153
|
|
|
42,619
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Depreciation and amortization
|
|
44,346
|
|
|
35,260
|
|
|
31,761
|
|
|
31,502
|
|
|
32,158
|
|
|||||
Other loss (gain)
|
|
1,846
|
|
|
878
|
|
|
353
|
|
|
(1,369
|
)
|
|
(273
|
)
|
|||||
Total operating costs and expenses
|
|
455,720
|
|
|
388,854
|
|
|
282,406
|
|
|
262,579
|
|
|
258,435
|
|
|||||
Income from operations
|
|
233,083
|
|
|
184,044
|
|
|
147,536
|
|
|
115,662
|
|
|
72,102
|
|
|||||
Other income (expense), net:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense, net(1)
|
|
(53,799
|
)
|
|
(46,065
|
)
|
|
(35,283
|
)
|
|
(27,125
|
)
|
|
(24,549
|
)
|
|||||
Other income (expense), net(2)
|
|
(6,107
|
)
|
|
(6,175
|
)
|
|
316,928
|
|
|
1,371
|
|
|
(275
|
)
|
|||||
Total other income (expense), net
|
|
(59,906
|
)
|
|
(52,240
|
)
|
|
281,645
|
|
|
(25,754
|
)
|
|
(24,824
|
)
|
|||||
Income before income taxes
|
|
173,177
|
|
|
131,804
|
|
|
429,181
|
|
|
89,908
|
|
|
47,278
|
|
|||||
Provision for income taxes(3)
|
|
37,764
|
|
|
28,642
|
|
|
373,580
|
|
|
18,661
|
|
|
9,148
|
|
|||||
Net income
|
|
135,413
|
|
|
103,162
|
|
|
55,601
|
|
|
71,247
|
|
|
38,130
|
|
|||||
Less net income attributable to non-controlling interests
|
|
17,718
|
|
|
15,141
|
|
|
22,455
|
|
|
49,747
|
|
|
19,612
|
|
|||||
Net income attributable to Planet Fitness, Inc.
|
|
$
|
117,695
|
|
|
$
|
88,021
|
|
|
$
|
33,146
|
|
|
$
|
21,500
|
|
|
$
|
18,518
|
|
Net income per share of Class A common stock:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
$
|
1.42
|
|
|
$
|
1.01
|
|
|
$
|
0.42
|
|
|
$
|
0.50
|
|
|
$
|
0.11
|
|
Diluted
|
|
$
|
1.41
|
|
|
$
|
1.00
|
|
|
$
|
0.42
|
|
|
$
|
0.50
|
|
|
$
|
0.11
|
|
Cash dividends declared per Class A common share
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2.78
|
|
|
$
|
—
|
|
Consolidated statement of cash flows data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by operating activities
|
|
$
|
204,311
|
|
|
$
|
184,399
|
|
|
$
|
131,021
|
|
|
$
|
108,817
|
|
|
$
|
81,663
|
|
Net cash used in investing activities
|
|
(110,694
|
)
|
|
(86,416
|
)
|
|
(37,042
|
)
|
|
(14,694
|
)
|
|
(19,161
|
)
|
|||||
Net cash used in financing activities
|
|
64,348
|
|
|
109,920
|
|
|
(21,703
|
)
|
|
(85,183
|
)
|
|
(74,240
|
)
|
|||||
Consolidated balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
436,256
|
|
|
$
|
289,431
|
|
|
$
|
113,080
|
|
|
$
|
40,393
|
|
|
$
|
31,430
|
|
Property and equipment, net
|
|
145,481
|
|
|
114,367
|
|
|
83,327
|
|
|
61,238
|
|
|
56,139
|
|
|||||
Total assets
|
|
1,717,190
|
|
|
1,353,416
|
|
|
1,092,465
|
|
|
1,001,442
|
|
|
699,177
|
|
|||||
Total debt and capital lease obligations,
excluding deferred financing costs
|
|
1,735,133
|
|
|
1,197,133
|
|
|
709,470
|
|
|
716,654
|
|
|
492,320
|
|
|||||
Total deficit
|
|
(707,754
|
)
|
|
(382,789
|
)
|
|
(136,937
|
)
|
|
(214,755
|
)
|
|
(1,080
|
)
|
(1)
|
Interest expense in 2018 and 2016 included $4.6 million and $0.6 million, respectively, for the loss on extinguishment of debt.
|
(2)
|
Other income (expense) in the year ended December 31, 2017 includes a gain of $316,813, related to the remeasurement of the Company’s tax benefit arrangement liabilities pursuant to the 2017 Tax Act.
|
(3)
|
Provision for income taxes in the year ended December 31, 2017 includes $334,022, related to the remeasurement of our deferred tax assets pursuant to the 2017 Tax Act.
|
•
|
Franchise segment revenue: Franchise segment revenue relates to services we provide to support our franchisees and includes royalty revenue, franchise fees, placement revenue, other fees and commission income associated with our franchisee-owned stores. Franchise segment revenue does not include the sale of tangible products by us to our franchisees. Our franchise segment revenue comprised 40%, 39% and 35% of our total revenue for the years ended December 31, 2019, 2018 and 2017, respectively.
|
•
|
Corporate-owned store segment revenue: Includes monthly membership dues, enrollment fees, annual fees and prepaid fees paid by our members as well as retail sales. This source of revenue comprised 23%, 24%, and 26% of our total revenue for the years ended December 31, 2019, 2018 and 2017, respectively. As of December 31, 2019, 95% of our members paid their monthly dues by EFT, while the remainder prepaid annually in advance.
|
•
|
Equipment segment revenue: Includes equipment revenue for new U.S. franchisee-owned stores as well as replacement equipment for U.S. existing franchisee-owned stores. Franchisee-owned stores are required to replace their equipment every five to seven years. This source of revenue comprised 37%, 37% and 39% of our total revenue for the years ended December 31, 2019, 2018 and 2017, respectively.
|
•
|
Cost of revenue: Primarily includes the direct costs associated with equipment sales to new and existing franchisee-owned stores in the U.S. as well as direct costs related to our point-of-sale system. Cost of revenue also includes the cost of retail sales at our corporate-owned stores, which is immaterial. Our cost of revenue changes primarily based on equipment sales volume.
|
•
|
Store operations: Includes the direct costs associated with our corporate-owned stores, primarily rent, utilities, payroll, marketing, maintenance and supplies. The components of store operations remain relatively stable for each store and change primarily based on the number of corporate-owned stores. Our statements of operations do not include, and we are not responsible for, any costs associated with operating franchisee-owned stores.
|
•
|
Selling, general and administrative expenses: Consists of costs associated with administrative and franchisee support functions related to our existing business as well as growth and development activities, including costs to support
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
(in thousands)
|
|
|
|
|
|
||||||
Revenue
|
|
|
|
|
|
||||||
Franchise segment
|
$
|
277,582
|
|
|
$
|
224,140
|
|
|
$
|
150,155
|
|
Corporate-owned stores segment
|
159,697
|
|
|
138,599
|
|
|
112,114
|
|
|||
Equipment segment
|
251,524
|
|
|
210,159
|
|
|
167,673
|
|
|||
Total revenue
|
$
|
688,803
|
|
|
$
|
572,898
|
|
|
$
|
429,942
|
|
Segment EBITDA
|
|
|
|
|
|
||||||
Franchise segment
|
$
|
192,281
|
|
|
$
|
152,571
|
|
|
$
|
126,459
|
|
Corporate-owned stores segment
|
65,613
|
|
|
56,704
|
|
|
46,855
|
|
|||
Equipment segment
|
59,618
|
|
|
47,607
|
|
|
38,539
|
|
|||
Corporate and other(2)
|
(46,190
|
)
|
|
(43,753
|
)
|
|
284,372
|
|
|||
Total Segment EBITDA(1)
|
$
|
271,322
|
|
|
$
|
213,129
|
|
|
$
|
496,225
|
|
(1)
|
Total Segment EBITDA is equal to EBITDA, which is a metric that is not presented in accordance with GAAP. Refer to “—Non-GAAP Financial Measures” for a definition of EBITDA and a reconciliation to net income, the most directly comparable GAAP measure.
|
(2)
|
The year ended December 31, 2017 includes a gain of $316,813 related to the remeasurement of the Company’s tax benefit arrangement liabilities pursuant to the 2017 Tax Act.
|
(in thousands)
|
Franchise
|
|
Corporate-owned
stores
|
|
Equipment
|
|
Corporate and
other
|
|
Total
|
||||||||||
Year Ended December 31, 2019
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from operations
|
$
|
184,405
|
|
|
$
|
39,648
|
|
|
$
|
54,571
|
|
|
$
|
(45,541
|
)
|
|
$
|
233,083
|
|
Depreciation and amortization
|
7,886
|
|
|
25,515
|
|
|
5,044
|
|
|
5,901
|
|
|
44,346
|
|
|||||
Other income (expense)
|
(10
|
)
|
|
450
|
|
|
3
|
|
|
(6,550
|
)
|
|
(6,107
|
)
|
|||||
Segment EBITDA(1)
|
$
|
192,281
|
|
|
$
|
65,613
|
|
|
$
|
59,618
|
|
|
$
|
(46,190
|
)
|
|
$
|
271,322
|
|
Year Ended December 31, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from operations
|
$
|
144,731
|
|
|
$
|
36,996
|
|
|
$
|
42,580
|
|
|
$
|
(40,263
|
)
|
|
$
|
184,044
|
|
Depreciation and amortization
|
7,859
|
|
|
20,427
|
|
|
5,027
|
|
|
1,947
|
|
|
35,260
|
|
|||||
Other income (expense)
|
(19
|
)
|
|
(719
|
)
|
|
—
|
|
|
(5,437
|
)
|
|
(6,175
|
)
|
|||||
Segment EBITDA(1)
|
$
|
152,571
|
|
|
$
|
56,704
|
|
|
$
|
47,607
|
|
|
$
|
(43,753
|
)
|
|
$
|
213,129
|
|
Year Ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from operations
|
$
|
118,035
|
|
|
$
|
30,702
|
|
|
$
|
32,401
|
|
|
$
|
(33,602
|
)
|
|
$
|
147,536
|
|
Depreciation and amortization
|
8,449
|
|
|
15,715
|
|
|
6,031
|
|
|
1,566
|
|
|
31,761
|
|
|||||
Other income (expense)(2)
|
(25
|
)
|
|
438
|
|
|
107
|
|
|
316,408
|
|
|
316,928
|
|
|||||
Segment EBITDA(1)
|
$
|
126,459
|
|
|
$
|
46,855
|
|
|
$
|
38,539
|
|
|
$
|
284,372
|
|
|
$
|
496,225
|
|
(1)
|
Total Segment EBITDA is equal to EBITDA, which is a metric that is not presented in accordance with GAAP. Refer to “—Non-GAAP Financial Measures” for a definition of EBITDA and a reconciliation to net income, the most directly comparable GAAP measure.
|
(2)
|
Includes a gain of $316,813 in the Corporate and other segment related to the remeasurement of the Company’s tax benefit arrangement liabilities pursuant to the 2017 Tax Act.
|
|
Year Ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
Franchisee-owned stores:
|
|
|
|
|
|
|||
Stores operated at beginning of period
|
1,666
|
|
|
1,456
|
|
|
1,255
|
|
New stores opened
|
255
|
|
|
226
|
|
|
206
|
|
Stores debranded, sold or consolidated(1)
|
(18
|
)
|
|
(16
|
)
|
|
(5
|
)
|
Stores operated at end of period
|
1,903
|
|
|
1,666
|
|
|
1,456
|
|
Corporate-owned stores:
|
|
|
|
|
|
|||
Stores operated at beginning of period
|
76
|
|
|
62
|
|
|
58
|
|
New stores opened
|
6
|
|
|
4
|
|
|
4
|
|
Stores acquired from franchisees
|
16
|
|
|
10
|
|
|
—
|
|
Stores operated at end of period
|
98
|
|
|
76
|
|
|
62
|
|
Total stores:
|
|
|
|
|
|
|||
Stores operated at beginning of period
|
1,742
|
|
|
1,518
|
|
|
1,313
|
|
New stores opened
|
261
|
|
|
230
|
|
|
210
|
|
Stores debranded, sold or consolidated(1)
|
(2
|
)
|
|
(6
|
)
|
|
(5
|
)
|
Stores operated at end of period
|
2,001
|
|
|
1,742
|
|
|
1,518
|
|
(1)
|
The term “debranded” refers to a franchisee-owned store whose right to use the Planet Fitness brand and marks has been terminated in accordance with the franchise agreement. We retain the right to prevent debranded stores from continuing to operate as fitness centers. The term “consolidated” refers to the combination of a franchisee’s store with another store located
|
•
|
the number of stores that have been in operation for more than 12 months;
|
•
|
the percentage mix and pricing of PF Black Card and standard memberships in any period;
|
•
|
growth in total memberships per store;
|
•
|
consumer recognition of our brand and our ability to respond to changing consumer preferences;
|
•
|
overall economic trends, particularly those related to consumer spending;
|
•
|
our and our franchisees’ ability to operate stores effectively and efficiently to meet consumer expectations;
|
•
|
marketing and promotional efforts;
|
•
|
local competition;
|
•
|
trade area dynamics; and
|
•
|
opening of new stores in the vicinity of existing locations.
|
|
Year Ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
Same store sales growth:
|
|
|
|
|
|
|
|
|
Franchisee-owned stores
|
9.0
|
%
|
|
10.4
|
%
|
|
10.5
|
%
|
Corporate-owned stores
|
6.1
|
%
|
|
6.5
|
%
|
|
4.9
|
%
|
System-wide stores
|
8.8
|
%
|
|
10.2
|
%
|
|
10.2
|
%
|
Number of stores in same store sales base:
|
|
|
|
|
|
|||
Franchisee-owned stores
|
1,621
|
|
|
1,390
|
|
|
1,213
|
|
Corporate-owned stores
|
76
|
|
|
62
|
|
|
58
|
|
Total stores
|
1,711
|
|
|
1,462
|
|
|
1,271
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
(in thousands)
|
|
|
|
|
|
|
|||||
Net income
|
$
|
135,413
|
|
|
$
|
103,162
|
|
|
$
|
55,601
|
|
Interest income
|
(7,053
|
)
|
|
(4,681
|
)
|
|
(54
|
)
|
|||
Interest expense(1)
|
60,852
|
|
|
50,746
|
|
|
35,337
|
|
|||
Provision for income taxes(2)
|
37,764
|
|
|
28,642
|
|
|
373,580
|
|
|||
Depreciation and amortization
|
44,346
|
|
|
35,260
|
|
|
31,761
|
|
|||
EBITDA
|
271,322
|
|
|
213,129
|
|
|
496,225
|
|
|||
Purchase accounting adjustments-revenue(3)
|
768
|
|
|
1,019
|
|
|
1,532
|
|
|||
Purchase accounting adjustments-rent(4)
|
470
|
|
|
732
|
|
|
725
|
|
|||
Loss on reacquired franchise rights(5)
|
1,810
|
|
|
360
|
|
|
—
|
|
|||
Transaction fees(6)
|
—
|
|
|
307
|
|
|
1,030
|
|
|||
Stock offering-related costs(7)
|
—
|
|
|
—
|
|
|
977
|
|
|||
Severance costs(8)
|
—
|
|
|
352
|
|
|
—
|
|
|||
Pre-opening costs(9)
|
1,793
|
|
|
1,461
|
|
|
1,017
|
|
|||
Early lease termination costs(10)
|
—
|
|
|
—
|
|
|
719
|
|
|||
Equipment discount(11)
|
—
|
|
|
—
|
|
|
(107
|
)
|
|||
Indemnification receivable(12)
|
—
|
|
|
342
|
|
|
—
|
|
|||
Tax benefit arrangement remeasurement(13)
|
5,966
|
|
|
4,765
|
|
|
(317,354
|
)
|
|||
Other(14)
|
48
|
|
|
733
|
|
|
(32
|
)
|
|||
Adjusted EBITDA
|
$
|
282,177
|
|
|
$
|
223,200
|
|
|
$
|
184,732
|
|
(1)
|
Includes $4.6 million of loss on extinguishment of debt in the year ended December 31, 2018.
|
(2)
|
Includes $334.0 million in the year ended December 31, 2017 related to the remeasurement of our deferred tax assets pursuant to the 2017 Tax Act.
|
(3)
|
Represents the impact of revenue-related purchase accounting adjustments associated with the 2012 Acquisition. At the time of the 2012 Acquisition, the Company maintained a deferred revenue account, which consisted of deferred area development agreement fees, deferred franchise fees, and deferred enrollment fees that the Company billed and collected up front but recognizes for GAAP purposes at a later date. In connection with the 2012 Acquisition, it was determined that the carrying amount of deferred revenue was greater than the fair value assessed in accordance with ASC 805—Business Combinations, which resulted in a write-down of the carrying value of the deferred revenue balance upon application of acquisition push-down accounting under ASC 805. For the years ended December 31, 2019, 2018 and 2017, these amounts represent the additional revenue that would have been recognized in those years if the write-down to deferred revenue had not occurred in connection with the application of acquisition pushdown accounting.
|
(4)
|
Represents the impact of rent related purchase accounting adjustments. In accordance with guidance in ASC 805 – Business Combinations, in connection with the 2012 Acquisition, the Company’s deferred rent liability was required to be written off as of the acquisition date and rent is being recorded on a straight-line basis from the acquisition date through the end of the lease term. This resulted in higher overall rent expense each period than would have otherwise been recorded had the deferred rent liability not been written off as a result of the acquisition push down accounting applied in accordance with ASC 805. Adjustments of $0.2 million, $0.4 million and $0.4 million in the years ended December 31, 2019, 2018 and 2017, respectively, reflect the difference between the higher rent expense recorded in accordance with GAAP since the acquisition and the rent expense that would have been recorded had the 2012 Acquisition not occurred. Adjustments of $0.3 million, $0.4 million and $0.3 million for the years ended December 31, 2019, 2018 and 2017, respectively, are due to the amortization of favorable and unfavorable lease intangible assets. All of the rent related purchase accounting adjustments are adjustments to rent expense which is included in store operations on our consolidated statements of operations.
|
(5)
|
Represents the impact of a non-cash loss recorded in accordance with ASC 805 - Business Combinations related to our acquisitions of franchisee-owned stores. The loss recorded under GAAP represents the difference between the fair value of the reacquired franchise rights and the contractual terms of the reacquired franchise rights and is included in other (gain) loss on our consolidated statements of operations.
|
(6)
|
Represents transaction fees and expenses that could not be capitalized related to the issuance of our 2018 Notes in the year ended December 31, 2018, and related to the amendment of our credit facility in the year ended December 31, 2017.
|
(7)
|
Represents legal, accounting and other costs incurred in connection with offerings of the Company’s Class A common stock.
|
(8)
|
Represents severance expense recorded in connection with an equity award modification.
|
(9)
|
Represents costs associated with new corporate-owned stores incurred prior to the store opening, including payroll-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.
|
(10)
|
Represents charges and expenses incurred in connection with the early termination of the lease for our previous headquarters.
|
(11)
|
Represents a gain recorded in connection with the write-off of a previously accrued deferred equipment discount that was not utilized. This amount was originally recognized through purchase accounting in connection with the acquisition of eight franchisee-owned stores on March 31, 2014.
|
(12)
|
Represents a receivable recorded in connection with a contractual obligation of the Company’s co-founders to indemnify the Company with respect to pre-IPO tax liabilities pursuant to the 2012 Acquisition.
|
(13)
|
Represents gains and losses related to the adjustment of our tax benefit arrangements primarily due to changes in our effective tax rate. In the year ended December 31, 2017, this amount includes a gain of $316.8 million related to the remeasurement of the Company’s tax benefit arrangement liabilities pursuant to the 2017 Tax Act.
|
(14)
|
Represents certain other charges and gains that we do not believe reflect our underlying business performance. In 2018, this amount includes expense of $0.6 million related to the write off of certain assets that were being tested for potential use across the system.
|
|
Year Ended December 31,
|
||||||||||
(in thousands, except per share data)
|
2019
|
|
2018
|
|
2017
|
||||||
Net income
|
$
|
135,413
|
|
|
$
|
103,162
|
|
|
$
|
55,601
|
|
Provision for income taxes, as reported(1)
|
37,764
|
|
|
28,642
|
|
|
373,580
|
|
|||
Purchase accounting adjustments-revenue(2)
|
768
|
|
|
1,019
|
|
|
1,532
|
|
|||
Purchase accounting adjustments-rent(3)
|
470
|
|
|
732
|
|
|
725
|
|
|||
Loss on reacquired franchise rights(4)
|
1,810
|
|
|
360
|
|
|
—
|
|
|||
Transaction fees(5)
|
—
|
|
|
307
|
|
|
1,030
|
|
|||
Loss on extinguishment of debt(6)
|
—
|
|
|
4,570
|
|
|
—
|
|
|||
Stock offering-related costs(7)
|
—
|
|
|
—
|
|
|
977
|
|
|||
Severance costs(8)
|
—
|
|
|
352
|
|
|
—
|
|
|||
Pre-opening costs(9)
|
1,793
|
|
|
1,461
|
|
|
1,017
|
|
|||
Early lease termination costs(10)
|
—
|
|
|
—
|
|
|
1,143
|
|
|||
Equipment discount(11)
|
—
|
|
|
—
|
|
|
(107
|
)
|
|||
Indemnification receivable(12)
|
—
|
|
|
342
|
|
|
—
|
|
|||
Tax benefit arrangement remeasurement(13)
|
5,966
|
|
|
4,765
|
|
|
(317,354
|
)
|
|||
Other(14)
|
48
|
|
|
733
|
|
|
(32
|
)
|
|||
Purchase accounting amortization(15)
|
16,318
|
|
|
15,716
|
|
|
17,876
|
|
|||
Adjusted income before income taxes
|
$
|
200,350
|
|
|
$
|
162,161
|
|
|
$
|
135,988
|
|
Adjusted income taxes(16)
|
53,694
|
|
|
42,648
|
|
|
53,715
|
|
|||
Adjusted net income
|
$
|
146,656
|
|
|
$
|
119,513
|
|
|
$
|
82,273
|
|
Adjusted net income per share, diluted
|
$
|
1.59
|
|
|
$
|
1.22
|
|
|
$
|
0.84
|
|
Adjusted weighted-average shares outstanding, diluted(17)
|
92,358
|
|
|
97,950
|
|
|
98,455
|
|
(1)
|
Includes $334.0 million in the year ended December 31, 2017 related to the remeasurement of our deferred tax assets pursuant to the 2017 Tax Act.
|
(2)
|
Represents the impact of revenue-related purchase accounting adjustments associated with the 2012 Acquisition. At the time of the 2012 Acquisition, the Company maintained a deferred revenue account, which consisted of deferred area development agreement fees, deferred franchise fees, and deferred enrollment fees that the Company billed and collected up front but recognizes for GAAP purposes at a later date. In connection with the 2012 Acquisition, it was determined that the carrying amount of deferred revenue was greater than the fair value assessed in accordance with ASC 805—Business Combinations, which resulted in a write-down of the carrying value of the deferred revenue balance upon application of acquisition push-down accounting under ASC 805. For the years ended December 31, 2019, 2018 and 2017, these amounts represent the additional revenue that would have been recognized in those years if the write-down to deferred revenue had not occurred in connection with the application of acquisition pushdown accounting.
|
(3)
|
Represents the impact of rent related purchase accounting adjustments. In accordance with guidance in ASC 805 – Business Combinations, in connection with the 2012 Acquisition, the Company’s deferred rent liability was required to be written off as of the acquisition date and rent is being recorded on a straight-line basis from the acquisition date through the end of the lease term. This resulted in higher overall rent expense each period than would have otherwise been recorded had the deferred rent liability not been written off as a result of the acquisition push down accounting applied in accordance with ASC 805. Adjustments of $0.2 million, $0.4 million and $0.4 million in the years ended December 31, 2019, 2018 and 2017, respectively, reflect the difference between the higher rent expense recorded in accordance with GAAP since the acquisition and the rent expense that would have been recorded had the 2012 Acquisition not occurred. Adjustments of $0.3 million, $0.4 million and $0.3 million for the years ended December 31, 2019, 2018 and 2017, respectively, are due to the amortization of favorable and unfavorable lease intangible assets. All of the rent related purchase accounting adjustments are adjustments to rent expense which is included in store operations on our consolidated statements of operations.
|
(4)
|
Represents the impact of a non-cash loss recorded in accordance with ASC 805 - Business Combinations related to our acquisition of franchisee-owned stores. The loss recorded under GAAP represents the difference between the fair value of the reacquired franchise rights and the contractual terms of the reacquired franchise rights and is included in other (gain) loss on our consolidated statements of operations.
|
(5)
|
Represents transaction fees and expenses that could not be capitalized related to the issuance of our 2018 Notes in the year ended December 31, 2018, and related to the amendment of our credit facility in the year ended December 31, 2017.
|
(6)
|
Represents a loss on extinguishment of debt related to the write-off of deferred financing costs associated with the Term Loan B which the Company repaid in August 2018.
|
(7)
|
Represents legal, accounting and other costs incurred in connection with offerings of the Company’s Class A common stock.
|
(8)
|
Represents severance expense recorded in connection with an equity award modification.
|
(9)
|
Represents costs associated with new corporate-owned stores incurred prior to the store opening, including payroll-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.
|
(10)
|
Represents charges and expenses incurred in connection with the early termination of the lease for our previous headquarters.
|
(11)
|
Represents a gain recorded in connection with the write-off of a previously accrued deferred equipment discount that was not utilized. This amount was originally recognized through purchase accounting in connection with the acquisition of eight franchisee-owned stores on March 31, 2014.
|
(12)
|
Represents a receivable recorded in connection with a contractual obligation of the Company’s co-founders to indemnify the Company with respect to pre-IPO tax liabilities pursuant to the 2012 Acquisition.
|
(13)
|
Represents gains and losses related to the adjustment of our tax benefit arrangements primarily due to changes in our effective tax rate. In the year ended December 31, 2017, includes a gain of $316.8 million related to the remeasurement of the Company’s tax benefit arrangement liabilities pursuant to the 2017 Tax Act.
|
(14)
|
Represents certain other charges and gains that we do not believe reflect our underlying business performance. In 2018, this amount includes expense of $0.6 million related to the write off of certain assets that were being tested for potential use across the system.
|
(15)
|
Includes $12.4 million, $12.4 million and $15.7 million of amortization of intangible assets, other than favorable leases, for the years ended December 31, 2019, 2018 and 2017, respectively recorded in connection with the 2012 Acquisition, and $4.0 million, $3.3 million and $2.1 million of amortization of intangible assets for the years ended December 31, 2019, 2018 and 2017, respectively, created in connection with historical acquisitions of franchisee-owned stores. The adjustment represents the amount of actual non-cash amortization expense recorded, in accordance with GAAP, in each period.
|
(16)
|
Represents corporate income taxes at an assumed effective tax rate of 26.8%, 26.3% and 39.5% for the years ended December 31, 2019, 2018 and 2017, respectively, applied to adjusted income before income taxes.
|
(17)
|
Assumes the full exchange of all outstanding Holdings Units and corresponding shares of Class B common stock for shares of Class A common stock of Planet Fitness, Inc.
|
|
Year Ended December 31, 2019
|
|||||||||
(in thousands, except per share amounts)
|
Net income
|
|
Weighted Average Shares
|
|
Net income per share, diluted
|
|||||
Net income attributable to Planet Fitness, Inc.(1)
|
$
|
117,695
|
|
|
83,619
|
|
|
$
|
1.41
|
|
Assumed exchange of shares(2)
|
17,718
|
|
|
8,739
|
|
|
|
|||
Net Income
|
135,413
|
|
|
|
|
|
||||
Adjustments to arrive at adjusted income before income taxes(3)
|
64,937
|
|
|
|
|
|
||||
Adjusted income before income taxes
|
200,350
|
|
|
|
|
|
||||
Adjusted income taxes(4)
|
53,694
|
|
|
|
|
|
||||
Adjusted Net Income
|
$
|
146,656
|
|
|
92,358
|
|
|
$
|
1.59
|
|
(1)
|
Represents net income attributable to Planet Fitness, Inc. for the year ended December 31, 2019 and the associated weighted average shares of Class A common stock outstanding (see Note 15) to our consolidated financial statements included elsewhere in this Form 10-K).
|
(2)
|
Assumes the full exchange of all outstanding Holdings Units and corresponding shares of Class B common stock for shares of Class A common stock of Planet Fitness, Inc. Also assumes the addition of net income attributable to non-controlling interests corresponding with the assumed exchange of Holdings Units and shares of Class B common stock for shares of Class A common stock.
|
(3)
|
Represents the total impact of all adjustments identified in the adjusted net income table above to arrive at adjusted income before income taxes.
|
(4)
|
Represents corporate income taxes at an assumed effective tax rate of 26.8% applied to adjusted income before income taxes.
|
|
Year Ended December 31, 2018
|
|||||||||
(in thousands, except per share amounts)
|
Net income
|
|
Weighted Average Shares
|
|
Net income per share, diluted
|
|||||
Net income attributable to Planet Fitness, Inc.(1)
|
$
|
88,021
|
|
|
87,675
|
|
|
$
|
1.00
|
|
Assumed exchange of shares(2)
|
15,141
|
|
|
10,275
|
|
|
|
|||
Net Income
|
103,162
|
|
|
|
|
|
||||
Adjustments to arrive at adjusted income before income taxes(3)
|
58,999
|
|
|
|
|
|
||||
Adjusted income before income taxes
|
162,161
|
|
|
|
|
|
||||
Adjusted income taxes(4)
|
42,648
|
|
|
|
|
|
||||
Adjusted Net Income
|
$
|
119,513
|
|
|
97,950
|
|
|
$
|
1.22
|
|
(1)
|
Represents net income attributable to Planet Fitness, Inc. for the year ended December 31, 2018 and the associated weighted average shares of Class A common stock outstanding (see Note 15) to our consolidated financial statements included elsewhere in this Form 10-K).
|
(2)
|
Assumes the full exchange of all outstanding Holdings Units and corresponding shares of Class B common stock for shares of Class A common stock of Planet Fitness, Inc. Also assumes the addition of net income attributable to non-controlling interests corresponding with the assumed exchange of Holdings Units and shares of Class B common stock for shares of Class A common stock.
|
(3)
|
Represents the total impact of all adjustments identified in the adjusted net income table above to arrive at adjusted income before income taxes.
|
(4)
|
Represents corporate income taxes at an assumed effective tax rate of 26.3% applied to adjusted income before income taxes.
|
|
Year Ended December 31, 2017
|
|||||||||
(in thousands, except per share amounts)
|
Net income
|
|
Weighted Average Shares
|
|
Net income per share, diluted
|
|||||
Net income attributable to Planet Fitness, Inc.(1)
|
$
|
33,146
|
|
|
78,972
|
|
|
$
|
0.42
|
|
Assumed exchange of shares(2)
|
22,455
|
|
|
19,483
|
|
|
|
|||
Net Income
|
55,601
|
|
|
|
|
|
||||
Adjustments to arrive at adjusted income before income taxes(3)
|
80,387
|
|
|
|
|
|
||||
Adjusted income before income taxes
|
135,988
|
|
|
|
|
|
||||
Adjusted income taxes(4)
|
53,715
|
|
|
|
|
|
||||
Adjusted Net Income
|
$
|
82,273
|
|
|
98,455
|
|
|
$
|
0.84
|
|
(1)
|
Represents net income attributable to Planet Fitness, Inc. for the year ended December 31, 2017, and the associated weighted average shares of Class A common stock outstanding (see Note 15) to our consolidated financial statements included elsewhere in this form 10-K).
|
(2)
|
Assumes the full exchange of all outstanding Holdings Units and corresponding shares of Class B common stock for shares of Class A common stock of Planet Fitness, Inc. Also assumes the addition of net income attributable to non-controlling interests corresponding with the assumed exchange of Holdings Units and shares of Class B common stock for shares of Class A common stock.
|
(3)
|
Represents the total impact of all adjustments identified in the adjusted net income table above to arrive at adjusted income before income taxes.
|
(4)
|
Represents corporate income taxes at an assumed effective tax rate of 39.5% applied to adjusted income before income taxes.
|
|
Year Ended December 31, 2019
|
|||||||||
(in thousands)
|
Revenue
|
|
EBITDA
|
|
EBITDA Margin
|
|||||
Corporate-owned stores segment
|
$
|
159,697
|
|
|
$
|
65,613
|
|
|
41.1
|
%
|
New stores(1)
|
(2,601
|
)
|
|
2,655
|
|
|
|
|||
Selling, general and administrative(2)
|
—
|
|
|
6,616
|
|
|
|
|||
Impact of eliminations(3)
|
—
|
|
|
(3,937
|
)
|
|
|
|||
Purchase accounting adjustments(4)
|
—
|
|
|
2,280
|
|
|
|
|||
Four-wall EBITDA
|
$
|
157,096
|
|
|
$
|
73,227
|
|
|
46.6
|
%
|
Royalty adjustment(5)
|
—
|
|
|
(10,857
|
)
|
|
|
|||
Royalty adjusted four-wall EBITDA
|
$
|
157,096
|
|
|
$
|
62,370
|
|
|
39.7
|
%
|
(1)
|
Includes the impact of stores open less than 13 months and those which have not yet opened.
|
(2)
|
Reflects administrative costs attributable to the Corporate-owned stores segment but not directly related to store operations.
|
(3)
|
Reflects certain intercompany charges and other fees which are eliminated in consolidation.
|
(4)
|
Represents the impact of certain purchase accounting adjustments associated with the 2012 Acquisition and our historical acquisitions of franchisee-owned stores. These are primarily related to fair value adjustments to deferred rent.
|
(5)
|
Includes the effect of royalties at a rate of 7.0% as if the stores were similar to a franchisee-owned store at the current franchise royalty rate.
|
|
Year ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
Revenue:
|
|
|
|
|
|
|||
Franchise revenue
|
32.4
|
%
|
|
30.6
|
%
|
|
30.7
|
%
|
Commission income
|
0.6
|
%
|
|
1.2
|
%
|
|
4.2
|
%
|
National advertising fund revenue
|
7.3
|
%
|
|
7.3
|
%
|
|
—
|
%
|
Franchise segment
|
40.3
|
%
|
|
39.1
|
%
|
|
34.9
|
%
|
Corporate-owned stores
|
23.2
|
%
|
|
24.2
|
%
|
|
26.1
|
%
|
Equipment
|
36.5
|
%
|
|
36.7
|
%
|
|
39.0
|
%
|
Total revenue
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
Operating costs and expenses:
|
|
|
|
|
|
|||
Cost of revenue
|
28.2
|
%
|
|
28.4
|
%
|
|
30.1
|
%
|
Store operations
|
12.5
|
%
|
|
13.1
|
%
|
|
14.1
|
%
|
Selling, general and administrative
|
11.4
|
%
|
|
12.6
|
%
|
|
14.0
|
%
|
National advertising fund expense
|
7.3
|
%
|
|
7.4
|
%
|
|
—
|
%
|
Depreciation and amortization
|
6.4
|
%
|
|
6.2
|
%
|
|
7.4
|
%
|
Other loss
|
0.3
|
%
|
|
0.2
|
%
|
|
0.1
|
%
|
Total operating costs and expenses
|
66.1
|
%
|
|
67.9
|
%
|
|
65.7
|
%
|
Income from operations
|
33.9
|
%
|
|
32.1
|
%
|
|
34.3
|
%
|
Other income (expense), net:
|
|
|
|
|
|
|||
Interest income
|
1.0
|
%
|
|
0.8
|
%
|
|
—
|
%
|
Interest expense
|
(8.8
|
)%
|
|
(8.9
|
)%
|
|
(8.2
|
)%
|
Other income (expense), net
|
(0.9
|
)%
|
|
(1.1
|
)%
|
|
73.7
|
%
|
Total other income (expense), net
|
(8.7
|
)%
|
|
(9.2
|
)%
|
|
65.5
|
%
|
Income before income taxes
|
25.2
|
%
|
|
22.9
|
%
|
|
99.8
|
%
|
Provision for income taxes
|
5.5
|
%
|
|
5.0
|
%
|
|
86.9
|
%
|
Net income
|
19.7
|
%
|
|
17.9
|
%
|
|
12.9
|
%
|
Less net income attributable to non-controlling interests
|
2.6
|
%
|
|
2.6
|
%
|
|
5.2
|
%
|
Net income attributable to Planet Fitness, Inc.
|
17.1
|
%
|
|
15.3
|
%
|
|
7.7
|
%
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
(in thousands)
|
|
|
|
|
|
||||||
Revenue:
|
|
|
|
|
|
||||||
Franchise revenue
|
$
|
223,139
|
|
|
$
|
175,314
|
|
|
$
|
131,983
|
|
Commission income
|
4,288
|
|
|
6,632
|
|
|
18,172
|
|
|||
National advertising fund revenue
|
50,155
|
|
|
42,194
|
|
|
—
|
|
|||
Franchise segment
|
277,582
|
|
|
224,140
|
|
|
150,155
|
|
|||
Corporate-owned stores
|
159,697
|
|
|
138,599
|
|
|
112,114
|
|
|||
Equipment
|
251,524
|
|
|
210,159
|
|
|
167,673
|
|
|||
Total revenue
|
688,803
|
|
|
572,898
|
|
|
429,942
|
|
|||
Operating costs and expenses:
|
|
|
|
|
|
||||||
Cost of revenue
|
194,449
|
|
|
162,646
|
|
|
129,266
|
|
|||
Store operations
|
86,108
|
|
|
75,005
|
|
|
60,657
|
|
|||
Selling, general and administrative
|
78,818
|
|
|
72,446
|
|
|
60,369
|
|
|||
National advertising fund expense
|
50,153
|
|
|
42,619
|
|
|
—
|
|
|||
Depreciation and amortization
|
44,346
|
|
|
35,260
|
|
|
31,761
|
|
|||
Other loss
|
1,846
|
|
|
878
|
|
|
353
|
|
|||
Total operating costs and expenses
|
455,720
|
|
|
388,854
|
|
|
282,406
|
|
|||
Income from operations
|
233,083
|
|
|
184,044
|
|
|
147,536
|
|
|||
Other income (expense), net:
|
|
|
|
|
|
||||||
Interest income
|
7,053
|
|
|
4,681
|
|
|
54
|
|
|||
Interest expense
|
(60,852
|
)
|
|
(50,746
|
)
|
|
(35,337
|
)
|
|||
Other income (expense), net
|
(6,107
|
)
|
|
(6,175
|
)
|
|
316,928
|
|
|||
Total other income (expense), net
|
(59,906
|
)
|
|
(52,240
|
)
|
|
281,645
|
|
|||
Income before income taxes
|
173,177
|
|
|
131,804
|
|
|
429,181
|
|
|||
Provision for income taxes
|
37,764
|
|
|
28,642
|
|
|
373,580
|
|
|||
Net income
|
135,413
|
|
|
103,162
|
|
|
55,601
|
|
|||
Less net income attributable to non-controlling interests
|
17,718
|
|
|
15,141
|
|
|
22,455
|
|
|||
Net income attributable to Planet Fitness, Inc.
|
$
|
117,695
|
|
|
$
|
88,021
|
|
|
$
|
33,146
|
|
|
Year Ended December 31,
|
||||||
(in thousands)
|
2019
|
|
2018
|
||||
Net cash provided by (used in):
|
|
|
|
||||
Operating activities
|
$
|
204,311
|
|
|
$
|
184,399
|
|
Investing activities
|
(110,694
|
)
|
|
(86,416
|
)
|
||
Financing activities
|
64,348
|
|
|
109,920
|
|
||
Effect of foreign exchange rates on cash
|
691
|
|
|
(844
|
)
|
||
Net increase in cash
|
$
|
158,656
|
|
|
$
|
207,059
|
|
|
Year Ended December 31,
|
||||||
(in thousands)
|
2019
|
|
2018
|
||||
New corporate-owned stores
|
$
|
17,449
|
|
|
$
|
10,368
|
|
Existing corporate-owned stores
|
23,111
|
|
|
16,792
|
|
||
Information systems
|
16,745
|
|
|
9,103
|
|
||
Acquisition of building and land
|
—
|
|
|
4,538
|
|
||
Corporate and all other
|
585
|
|
|
59
|
|
||
Total capital expenditures
|
$
|
57,890
|
|
|
$
|
40,860
|
|
|
Year Ended December 31,
|
||||||
(in thousands)
|
2018
|
|
2017
|
||||
Net cash provided by (used in):
|
|
|
|
||||
Operating activities
|
$
|
184,399
|
|
|
$
|
131,021
|
|
Investing activities
|
(86,416
|
)
|
|
(37,042
|
)
|
||
Financing activities
|
109,920
|
|
|
(21,703
|
)
|
||
Effect of foreign exchange rates on cash
|
(844
|
)
|
|
411
|
|
||
Net increase in cash
|
$
|
207,059
|
|
|
$
|
72,687
|
|
|
Year Ended December 31,
|
||||||
(in thousands)
|
2018
|
|
2017
|
||||
New corporate-owned stores
|
$
|
10,368
|
|
|
$
|
7,633
|
|
Existing corporate-owned stores
|
16,792
|
|
|
22,510
|
|
||
Information systems
|
9,103
|
|
|
1,416
|
|
||
Acquisition of building and land
|
4,538
|
|
|
—
|
|
||
Corporate and all other
|
59
|
|
|
6,163
|
|
||
Total capital expenditures
|
$
|
40,860
|
|
|
$
|
37,722
|
|
|
Payments due during the years ending December 31,
|
||||||||||||||||||
(in thousands)
|
Total
|
|
2020
|
|
2021-2022
|
|
2023-2024
|
|
Thereafter
|
||||||||||
Long-term debt(1)
|
$
|
1,735,000
|
|
|
17,500
|
|
|
585,563
|
|
|
23,500
|
|
|
1,108,437
|
|
||||
Interest on long-term debt
|
428,649
|
|
|
74,054
|
|
|
139,744
|
|
|
96,129
|
|
|
118,722
|
|
|||||
Obligations under tax benefit arrangements(2)
|
427,216
|
|
|
26,379
|
|
|
53,828
|
|
|
56,105
|
|
|
290,904
|
|
|||||
Operating leases
|
212,298
|
|
|
24,756
|
|
|
51,180
|
|
|
48,221
|
|
|
88,141
|
|
|||||
Advertising commitments(3)
|
41,311
|
|
|
37,662
|
|
|
3,649
|
|
|
—
|
|
|
—
|
|
|||||
Purchase obligations(4)
|
10,434
|
|
|
10,434
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total Contractual Obligations
|
$
|
2,854,908
|
|
|
$
|
190,785
|
|
|
$
|
833,964
|
|
|
$
|
223,955
|
|
|
$
|
1,606,204
|
|
(1)
|
Long-term debt payments include scheduled principal payments only.
|
(2)
|
Timing of payments under tax benefit arrangements is estimated.
|
(3)
|
As of December 31, 2019, we had advertising purchase commitments of approximately $41.3 million, including commitments for the NAF.
|
(4)
|
Purchase obligations consists of $10.4 million for open purchase orders primarily related to equipment to be sold to franchisees. For the majority of our equipment purchase obligations, our policy is to require the franchisee to provide us with either a deposit or proof of a committed financing arrangement.
|
•
|
forecasted revenues for the remaining franchise term;
|
•
|
forecasted earnings before interest and taxes (“EBIT”) for the remaining franchise term; and
|
•
|
the discount rate.
|
•
|
evaluating the Company’s discount rate by comparing the Company’s inputs to the discount rate to publicly available data for comparable entities and assessing the resulting discount rate; and
|
•
|
testing the estimate of the fair value of the reacquired franchise right intangible asset using the Company’s cash flow assumptions and discount rate, and comparing the result to the Company’s fair value estimate.
|
|
December 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
436,256
|
|
|
$
|
289,431
|
|
Restricted cash
|
42,539
|
|
|
30,708
|
|
||
Accounts receivable, net of allowance for bad debts of $111 and $84 at
December 31, 2019 and 2018, respectively |
42,268
|
|
|
38,960
|
|
||
Inventory
|
877
|
|
|
5,122
|
|
||
Prepaid expenses
|
8,025
|
|
|
4,947
|
|
||
Other receivables
|
9,226
|
|
|
12,548
|
|
||
Income tax receivable
|
947
|
|
|
6,824
|
|
||
Total current assets
|
540,138
|
|
|
388,540
|
|
||
Property and equipment, net
|
145,481
|
|
|
114,367
|
|
||
Right-of-use assets, net
|
155,633
|
|
|
—
|
|
||
Intangible assets, net
|
233,921
|
|
|
234,330
|
|
||
Goodwill
|
227,821
|
|
|
199,513
|
|
||
Deferred income taxes
|
412,293
|
|
|
414,841
|
|
||
Other assets, net
|
1,903
|
|
|
1,825
|
|
||
Total assets
|
$
|
1,717,190
|
|
|
$
|
1,353,416
|
|
Liabilities and stockholders’ deficit
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Current maturities of long-term debt
|
$
|
17,500
|
|
|
$
|
12,000
|
|
Accounts payable
|
21,267
|
|
|
30,428
|
|
||
Accrued expenses
|
31,623
|
|
|
32,384
|
|
||
Equipment deposits
|
3,008
|
|
|
7,908
|
|
||
Deferred revenue, current
|
27,596
|
|
|
23,488
|
|
||
Payable pursuant to tax benefit arrangements, current
|
26,468
|
|
|
24,765
|
|
||
Other current liabilities
|
18,016
|
|
|
430
|
|
||
Total current liabilities
|
145,478
|
|
|
131,403
|
|
||
Long-term debt, net of current maturities
|
1,687,505
|
|
|
1,160,127
|
|
||
Deferred rent, net of current portion
|
—
|
|
|
10,083
|
|
||
Lease liabilities, net of current portion
|
152,920
|
|
|
—
|
|
||
Deferred revenue, net of current portion
|
34,458
|
|
|
26,374
|
|
||
Deferred tax liabilities
|
1,116
|
|
|
2,303
|
|
||
Payable pursuant to tax benefit arrangements, net of current portion
|
400,748
|
|
|
404,468
|
|
||
Other liabilities
|
2,719
|
|
|
1,447
|
|
||
Total noncurrent liabilities
|
2,279,466
|
|
|
1,604,802
|
|
||
Commitments and contingencies (note 17)
|
|
|
|
||||
Stockholders’ equity (deficit):
|
|
|
|
||||
Class A common stock, $.0001 par value - 300,000 shares authorized, 78,525 and 83,584 shares
issued and outstanding as of December 31, 2019 and 2018, respectively |
8
|
|
|
9
|
|
||
Class B common stock, $.0001 par value - 100,000 shares authorized, 8,562 and 9,448 shares
issued and outstanding as of December 31, 2019 and 2018, respectively |
1
|
|
|
1
|
|
||
Accumulated other comprehensive income
|
303
|
|
|
94
|
|
||
Additional paid in capital
|
29,820
|
|
|
19,732
|
|
||
Accumulated deficit
|
(736,587
|
)
|
|
(394,410
|
)
|
||
Total stockholders’ deficit attributable to Planet Fitness, Inc.
|
(706,455
|
)
|
|
(374,574
|
)
|
||
Non-controlling interests
|
(1,299
|
)
|
|
(8,215
|
)
|
||
Total stockholders’ deficit
|
(707,754
|
)
|
|
(382,789
|
)
|
||
Total liabilities and stockholders’ deficit
|
$
|
1,717,190
|
|
|
$
|
1,353,416
|
|
|
For the Year Ended
December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Revenue:
|
|
|
|
|
|
||||||
Franchise
|
$
|
223,139
|
|
|
$
|
175,314
|
|
|
$
|
131,983
|
|
Commission income
|
4,288
|
|
|
6,632
|
|
|
18,172
|
|
|||
National advertising fund revenue
|
50,155
|
|
|
42,194
|
|
|
—
|
|
|||
Corporate-owned stores
|
159,697
|
|
|
138,599
|
|
|
112,114
|
|
|||
Equipment
|
251,524
|
|
|
210,159
|
|
|
167,673
|
|
|||
Total revenue
|
688,803
|
|
|
572,898
|
|
|
429,942
|
|
|||
Operating costs and expenses:
|
|
|
|
|
|
||||||
Cost of revenue
|
194,449
|
|
|
162,646
|
|
|
129,266
|
|
|||
Store operations
|
86,108
|
|
|
75,005
|
|
|
60,657
|
|
|||
Selling, general and administrative
|
78,818
|
|
|
72,446
|
|
|
60,369
|
|
|||
National advertising fund expense
|
50,153
|
|
|
42,619
|
|
|
—
|
|
|||
Depreciation and amortization
|
44,346
|
|
|
35,260
|
|
|
31,761
|
|
|||
Other loss
|
1,846
|
|
|
878
|
|
|
353
|
|
|||
Total operating costs and expenses
|
455,720
|
|
|
388,854
|
|
|
282,406
|
|
|||
Income from operations
|
233,083
|
|
|
184,044
|
|
|
147,536
|
|
|||
Other income (expense), net:
|
|
|
|
|
|
||||||
Interest income
|
7,053
|
|
|
4,681
|
|
|
54
|
|
|||
Interest expense
|
(60,852
|
)
|
|
(50,746
|
)
|
|
(35,337
|
)
|
|||
Other (expense) income, net
|
(6,107
|
)
|
|
(6,175
|
)
|
|
316,928
|
|
|||
Total other (expense) income, net
|
(59,906
|
)
|
|
(52,240
|
)
|
|
281,645
|
|
|||
Income before income taxes
|
173,177
|
|
|
131,804
|
|
|
429,181
|
|
|||
Provision for income taxes
|
37,764
|
|
|
28,642
|
|
|
373,580
|
|
|||
Net income
|
135,413
|
|
|
103,162
|
|
|
55,601
|
|
|||
Less net income attributable to non-controlling interests
|
17,718
|
|
|
15,141
|
|
|
22,455
|
|
|||
Net income attributable to Planet Fitness, Inc.
|
$
|
117,695
|
|
|
$
|
88,021
|
|
|
$
|
33,146
|
|
Net income per share of Class A common stock:
|
|
|
|
|
|
||||||
Basic
|
$
|
1.42
|
|
|
$
|
1.01
|
|
|
$
|
0.42
|
|
Diluted
|
$
|
1.41
|
|
|
$
|
1.00
|
|
|
$
|
0.42
|
|
Weighted-average shares of Class A common stock outstanding:
|
|
|
|
|
|
||||||
Basic
|
82,977
|
|
|
87,235
|
|
|
78,910
|
|
|||
Diluted
|
83,619
|
|
|
87,675
|
|
|
78,972
|
|
|
For the Year Ended
December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Net income including non-controlling interests
|
$
|
135,413
|
|
|
$
|
103,162
|
|
|
$
|
55,601
|
|
Other comprehensive income (loss), net:
|
|
|
|
|
|
||||||
Unrealized gain on interest rate caps, net of tax
|
—
|
|
|
989
|
|
|
1,143
|
|
|||
Foreign currency translation adjustments
|
209
|
|
|
(200
|
)
|
|
26
|
|
|||
Total other comprehensive income, net
|
209
|
|
|
789
|
|
|
1,169
|
|
|||
Total comprehensive income including non-controlling interests
|
135,622
|
|
|
103,951
|
|
|
56,770
|
|
|||
Less: total comprehensive income attributable to non-controlling interests
|
17,718
|
|
|
15,189
|
|
|
22,707
|
|
|||
Total comprehensive income attributable to Planet Fitness, Inc.
|
$
|
117,904
|
|
|
$
|
88,762
|
|
|
$
|
34,063
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
135,413
|
|
|
$
|
103,162
|
|
|
$
|
55,601
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
44,346
|
|
|
35,260
|
|
|
31,761
|
|
|||
Amortization of deferred financing costs
|
5,454
|
|
|
3,400
|
|
|
1,935
|
|
|||
Amortization of favorable leases and asset retirement obligations
|
237
|
|
|
375
|
|
|
334
|
|
|||
Amortization and settlement of interest rate caps
|
—
|
|
|
1,170
|
|
|
1,755
|
|
|||
Deferred tax expense
|
21,625
|
|
|
23,933
|
|
|
372,422
|
|
|||
Loss (gain) on re-measurement of tax benefit arrangement
|
5,966
|
|
|
4,765
|
|
|
(317,354
|
)
|
|||
Provision for bad debts
|
87
|
|
|
19
|
|
|
(19
|
)
|
|||
(Gain) loss on disposal of property and equipment
|
(159
|
)
|
|
462
|
|
|
(159
|
)
|
|||
Loss on extinguishment of debt
|
—
|
|
|
4,570
|
|
|
79
|
|
|||
Third party debt refinancing expense
|
—
|
|
|
—
|
|
|
1,021
|
|
|||
Loss on reacquired franchise rights
|
1,810
|
|
|
360
|
|
|
—
|
|
|||
Equity-based compensation
|
4,826
|
|
|
5,479
|
|
|
2,531
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Accounts receivable
|
(895
|
)
|
|
(1,923
|
)
|
|
(10,481
|
)
|
|||
Due from related parties
|
(472
|
)
|
|
3,598
|
|
|
(604
|
)
|
|||
Inventory
|
4,244
|
|
|
(2,430
|
)
|
|
(890
|
)
|
|||
Other assets and other current assets
|
(3,198
|
)
|
|
5,778
|
|
|
(2,981
|
)
|
|||
Accounts payable and accrued expenses
|
(6,268
|
)
|
|
14,506
|
|
|
4,210
|
|
|||
Other liabilities and other current liabilities
|
1,687
|
|
|
(2,835
|
)
|
|
(470
|
)
|
|||
Income taxes
|
6,231
|
|
|
194
|
|
|
(3,027
|
)
|
|||
Payments pursuant to tax benefit arrangements
|
(24,998
|
)
|
|
(30,493
|
)
|
|
(11,446
|
)
|
|||
Equipment deposits
|
(4,900
|
)
|
|
1,410
|
|
|
4,328
|
|
|||
Deferred revenue
|
11,452
|
|
|
9,640
|
|
|
1,276
|
|
|||
Deferred rent
|
1,823
|
|
|
3,999
|
|
|
1,199
|
|
|||
Net cash provided by operating activities
|
204,311
|
|
|
184,399
|
|
|
131,021
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Additions to property and equipment
|
(57,890
|
)
|
|
(40,860
|
)
|
|
(37,722
|
)
|
|||
Acquisitions of franchises
|
(52,613
|
)
|
|
(45,752
|
)
|
|
—
|
|
|||
Proceeds from sale of property and equipment
|
109
|
|
|
196
|
|
|
680
|
|
|||
Purchase of intellectual property
|
(300
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash used in investing activities
|
(110,694
|
)
|
|
(86,416
|
)
|
|
(37,042
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from issuance of long-term debt
|
550,000
|
|
|
1,200,000
|
|
|
—
|
|
|||
Proceeds from issuance of Class A common stock
|
2,863
|
|
|
1,209
|
|
|
480
|
|
|||
Principal payments on capital lease obligations
|
(93
|
)
|
|
(47
|
)
|
|
(22
|
)
|
|||
Repayment of long-term debt
|
(12,000
|
)
|
|
(712,469
|
)
|
|
(7,185
|
)
|
|||
Payment of deferred financing and other debt-related costs
|
(10,577
|
)
|
|
(27,133
|
)
|
|
(1,278
|
)
|
|||
Premiums paid for interest rate caps
|
—
|
|
|
—
|
|
|
(366
|
)
|
|||
Repurchase and retirement of Class A common stock
|
(458,166
|
)
|
|
(342,383
|
)
|
|
—
|
|
|||
Dividend equivalent paid to members of Pla-Fit Holdings
|
(243
|
)
|
|
(957
|
)
|
|
(1,974
|
)
|
|||
Distributions to members of Pla-Fit Holdings
|
(7,436
|
)
|
|
(8,300
|
)
|
|
(11,358
|
)
|
|||
Net cash provided by (used in) financing activities
|
64,348
|
|
|
109,920
|
|
|
(21,703
|
)
|
|||
Effects of exchange rate changes on cash and cash equivalents
|
691
|
|
|
(844
|
)
|
|
411
|
|
|||
Net increase in cash, cash equivalents and restricted cash
|
158,656
|
|
|
207,059
|
|
|
72,687
|
|
|||
Cash, cash equivalents and restricted cash, beginning of period
|
320,139
|
|
|
113,080
|
|
|
40,393
|
|
|||
Cash, cash equivalents and restricted cash, end of period
|
$
|
478,795
|
|
|
$
|
320,139
|
|
|
$
|
113,080
|
|
Supplemental cash flow information:
|
|
|
|
|
|
||||||
Net cash paid for income taxes
|
$
|
10,001
|
|
|
$
|
5,016
|
|
|
$
|
3,722
|
|
Cash paid for interest
|
$
|
53,713
|
|
|
$
|
38,624
|
|
|
$
|
31,418
|
|
Non-cash investing activities:
|
|
|
|
|
|
||||||
Non-cash additions to property and equipment
|
$
|
2,827
|
|
|
$
|
5,451
|
|
|
$
|
861
|
|
|
Class A
common stock
|
|
Class B
common stock
|
|
Accumulated
other comprehensive income (loss) |
|
Additional
paid-in capital |
|
Accumulated
deficit
|
|
Non-controlling
interests
|
|
Total equity (deficit)
|
||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|||||||||||||||||||||
Balance at January 1, 2017
|
61,314
|
|
|
6
|
|
|
37,185
|
|
|
4
|
|
|
(1,174
|
)
|
|
34,467
|
|
|
(164,062
|
)
|
|
(83,996
|
)
|
|
(214,755
|
)
|
|||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,146
|
|
|
22,455
|
|
|
55,601
|
|
|||||||
Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,565
|
|
|
(34
|
)
|
|
—
|
|
|
2,531
|
|
|||||||
Repurchase and retirement of Class B common stock
|
—
|
|
|
—
|
|
|
(150
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Exchanges of Class B common stock
|
25,842
|
|
|
3
|
|
|
(25,842
|
)
|
|
(3
|
)
|
|
(391
|
)
|
|
(54,042
|
)
|
|
—
|
|
|
54,433
|
|
|
—
|
|
|||||||
Tax benefit arrangement liability and deferred taxes arising from secondary offerings and other exchanges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,648
|
|
|
—
|
|
|
—
|
|
|
28,648
|
|
|||||||
Exercise of stock options and vesting of restricted share units
|
32
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
480
|
|
|
—
|
|
|
—
|
|
|
480
|
|
|||||||
Dividend paid to holders of Class A common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
417
|
|
|
449
|
|
|||||||
Dividend equivalents paid or payable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48
|
)
|
|
(11,012
|
)
|
|
(11,060
|
)
|
|||||||
Distributions paid to members of Pla-Fit Holdings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
917
|
|
|
—
|
|
|
—
|
|
|
252
|
|
|
1,169
|
|
|||||||
Balance at December 31, 2017
|
87,188
|
|
|
$
|
9
|
|
|
11,193
|
|
|
$
|
1
|
|
|
$
|
(648
|
)
|
|
$
|
12,118
|
|
|
$
|
(130,966
|
)
|
|
$
|
(17,451
|
)
|
|
$
|
(136,937
|
)
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
88,021
|
|
|
15,141
|
|
|
103,162
|
|
|||||||
Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,482
|
|
|
(3
|
)
|
|
—
|
|
|
5,479
|
|
|||||||
Retirement of Class B common stock
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Exchanges of Class B common stock
|
1,736
|
|
|
—
|
|
|
(1,736
|
)
|
|
—
|
|
|
1
|
|
|
(3,067
|
)
|
|
—
|
|
|
3,066
|
|
|
—
|
|
|||||||
Repurchase and retirement of Class A common stock
|
(5,431
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
719
|
|
|
(342,383
|
)
|
|
(719
|
)
|
|
(342,383
|
)
|
|||||||
Tax benefit arrangement liability and deferred taxes arising from secondary offerings and other exchanges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,271
|
|
|
—
|
|
|
—
|
|
|
3,271
|
|
|||||||
Exercise of stock options and vesting of restricted share units
|
91
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,209
|
|
|
—
|
|
|
—
|
|
|
1,209
|
|
|||||||
Forfeiture of dividend equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
113
|
|
|
—
|
|
|
113
|
|
|||||||
Distributions paid to members of Pla-Fit Holdings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,300
|
)
|
|
(8,300
|
)
|
|||||||
Cumulative effect adjustment (Note 11)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,192
|
)
|
|
—
|
|
|
(9,192
|
)
|
|||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
741
|
|
|
—
|
|
|
—
|
|
|
48
|
|
|
789
|
|
|||||||
Balance at December 31, 2018
|
83,584
|
|
|
$
|
9
|
|
|
9,448
|
|
|
$
|
1
|
|
|
$
|
94
|
|
|
$
|
19,732
|
|
|
$
|
(394,410
|
)
|
|
$
|
(8,215
|
)
|
|
$
|
(382,789
|
)
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
117,695
|
|
|
17,718
|
|
|
135,413
|
|
|||||||
Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,826
|
|
|
—
|
|
|
—
|
|
|
4,826
|
|
|||||||
Exchanges of Class B common stock
|
886
|
|
|
—
|
|
|
(886
|
)
|
|
—
|
|
|
—
|
|
|
(1,172
|
)
|
|
—
|
|
|
1,172
|
|
|
—
|
|
|||||||
Repurchase and retirement of Class A common stock
|
(6,086
|
)
|
|
(1
|
)
|
|
|
|
—
|
|
|
—
|
|
|
488
|
|
|
(458,165
|
)
|
|
(488
|
)
|
|
(458,166
|
)
|
||||||||
Tax benefit arrangement liability and deferred taxes arising from secondary offerings and other exchanges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,156
|
|
|
—
|
|
|
—
|
|
|
3,156
|
|
|||||||
Exercise of stock options and vesting of restricted share units
|
141
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,790
|
|
|
—
|
|
|
—
|
|
|
2,790
|
|
|||||||
Forfeiture of dividend equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
|||||||
Distributions paid to members of Pla-Fit Holdings
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,436
|
)
|
|
(7,436
|
)
|
|||||||
Non-cash adjustments to VIEs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,050
|
)
|
|
(4,050
|
)
|
|||||||
Cumulative effect adjustment (Note 7)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,713
|
)
|
|
—
|
|
|
(1,713
|
)
|
|||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
209
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
209
|
|
|||||||
Balance at December 31, 2019
|
78,525
|
|
|
$
|
8
|
|
|
8,562
|
|
|
$
|
1
|
|
|
$
|
303
|
|
|
$
|
29,820
|
|
|
$
|
(736,587
|
)
|
|
$
|
(1,299
|
)
|
|
$
|
(707,754
|
)
|
•
|
Licensing and selling franchises under the Planet Fitness trade name;
|
•
|
Owning and operating fitness centers under the Planet Fitness trade name; and
|
•
|
Selling fitness-related equipment to franchisee-owned stores.
|
|
Years
|
Buildings and building improvements
|
20–40
|
Information technology and systems
|
3-5
|
Furniture and fixtures
|
5
|
Leasehold improvements
|
Useful life or term of lease
whichever is shorter |
Fitness equipment
|
5–7
|
Vehicles
|
5
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
Carrying value
|
|
Estimated fair value(1)
|
|
Carrying value
|
|
Estimated fair value(2)
|
||||||||
Long-term debt
|
|
$
|
1,735,000
|
|
|
$
|
1,765,805
|
|
|
$
|
1,197,000
|
|
|
$
|
1,188,985
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||
PF Melville
|
$
|
2,682
|
|
|
$
|
—
|
|
|
$
|
4,787
|
|
|
$
|
—
|
|
MMR
|
$
|
2,206
|
|
|
—
|
|
|
$
|
3,563
|
|
|
—
|
|
||
Total
|
$
|
4,888
|
|
|
$
|
—
|
|
|
$
|
8,350
|
|
|
$
|
—
|
|
|
Amount
|
||
Fixed assets
|
$
|
3,044
|
|
Reacquired franchise rights
|
9,480
|
|
|
Customer relationships
|
940
|
|
|
Favorable leases, net
|
1,508
|
|
|
Reacquired area development rights
|
90
|
|
|
Other assets
|
314
|
|
|
Goodwill
|
21,069
|
|
|
Liabilities assumed, including deferred revenues
|
(443
|
)
|
|
|
$
|
36,002
|
|
|
Amount
|
||
Fixed assets
|
$
|
999
|
|
Reacquired franchise rights
|
6,740
|
|
|
Customer relationships
|
30
|
|
|
Unfavorable leases, net
|
(140
|
)
|
|
Other assets
|
78
|
|
|
Goodwill
|
7,239
|
|
|
Liabilities assumed, including deferred revenues
|
(145
|
)
|
|
|
$
|
14,801
|
|
|
Amount
|
||
Fixed assets
|
$
|
3,873
|
|
Reacquired franchise rights
|
4,610
|
|
|
Customer relationships
|
140
|
|
|
Favorable leases, net
|
80
|
|
|
Other assets
|
143
|
|
|
Goodwill
|
8,476
|
|
|
Liabilities assumed, including deferred revenues
|
(83
|
)
|
|
|
$
|
17,239
|
|
|
Amount
|
||
Fixed assets
|
$
|
4,672
|
|
Reacquired franchise rights
|
7,640
|
|
|
Customer relationships
|
1,150
|
|
|
Favorable leases, net
|
520
|
|
|
Reacquired area development rights
|
150
|
|
|
Other assets
|
275
|
|
|
Goodwill
|
14,056
|
|
|
Liabilities assumed, including deferred revenues
|
(310
|
)
|
|
|
$
|
28,153
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Land
|
$
|
1,341
|
|
|
$
|
1,341
|
|
Equipment
|
51,039
|
|
|
40,895
|
|
||
Leasehold improvements
|
97,977
|
|
|
76,832
|
|
||
Buildings and improvements
|
8,589
|
|
|
8,632
|
|
||
Furniture & fixtures
|
19,129
|
|
|
13,827
|
|
||
Information technology and systems assets
|
35,419
|
|
|
17,238
|
|
||
Other
|
2,192
|
|
|
1,593
|
|
||
Construction in progress
|
3,416
|
|
|
7,095
|
|
||
|
219,102
|
|
|
167,453
|
|
||
Accumulated Depreciation
|
(73,621
|
)
|
|
(53,086
|
)
|
||
Total
|
$
|
145,481
|
|
|
$
|
114,367
|
|
Leases
|
|
Classification
|
|
December 31, 2019
|
||
Assets
|
|
|
|
|
||
Operating lease assets
|
|
Right of use asset, net
|
|
$
|
155,633
|
|
Finance lease assets
|
|
Property and equipment, net of accumulated depreciation
|
|
309
|
|
|
Total lease assets
|
|
|
|
$
|
155,942
|
|
|
|
|
|
|
||
Liabilities
|
|
|
|
|
||
Current:
|
|
|
|
|
||
Operating
|
|
Other current liabilities
|
|
$
|
16,755
|
|
Noncurrent:
|
|
|
|
|
||
Operating
|
|
Lease liabilities, net of current portion
|
|
152,920
|
|
|
Financing
|
|
Other liabilities
|
|
333
|
|
|
Total lease liabilities
|
|
|
|
$
|
170,008
|
|
|
|
|
|
|
||
Weighted-average remaining lease term (years) - operating leases
|
|
8.6
|
|
|||
|
|
|
|
|
||
Weighted-average discount rate - operating leases
|
|
5.0
|
%
|
|
|
December 31, 2019
|
||
Operating lease cost
|
|
$
|
20,635
|
|
Variable lease cost
|
|
8,323
|
|
|
Total lease cost
|
|
$
|
28,958
|
|
|
|
December 31, 2019
|
||
Cash paid for lease liabilities
|
|
$
|
19,502
|
|
Operating assets obtained in exchange for operating lease liabilities
|
|
$
|
43,016
|
|
|
|
Amount
|
||
2020
|
|
$
|
24,756
|
|
2021
|
|
25,471
|
|
|
2022
|
|
25,709
|
|
|
2023
|
|
25,144
|
|
|
2024
|
|
23,077
|
|
|
Thereafter
|
|
88,141
|
|
|
Total lease payments
|
|
$
|
212,298
|
|
Less: imputed interest
|
|
42,290
|
|
|
Present value of lease liabilities
|
|
$
|
170,008
|
|
|
Amount
|
||
2019
|
$
|
15,911
|
|
2020
|
15,219
|
|
|
2021
|
13,454
|
|
|
2022
|
12,561
|
|
|
2023
|
11,133
|
|
|
Thereafter
|
45,324
|
|
|
Total
|
$
|
113,602
|
|
December 31, 2019
|
Weighted
average
amortization
period (years)
|
|
Gross
carrying
amount
|
|
Accumulated
amortization
|
|
Net carrying
Amount
|
||||||
Customer relationships
|
11.0
|
|
$
|
174,033
|
|
|
(112,114
|
)
|
|
$
|
61,919
|
|
|
Reacquired franchise rights
|
8.0
|
|
37,660
|
|
|
(12,258
|
)
|
|
25,402
|
|
|||
|
|
|
211,693
|
|
|
(124,372
|
)
|
|
87,321
|
|
|||
Indefinite-lived intangible:
|
|
|
|
|
|
|
|
||||||
Trade and brand names
|
N/A
|
|
146,600
|
|
|
—
|
|
|
146,600
|
|
|||
Total intangible assets
|
|
|
$
|
358,293
|
|
|
$
|
(124,372
|
)
|
|
$
|
233,921
|
|
Goodwill
|
|
|
$
|
227,821
|
|
|
$
|
—
|
|
|
$
|
227,821
|
|
December 31, 2018
|
Weighted
average
amortization
period (years)
|
|
Gross
carrying
amount
|
|
Accumulated
amortization
|
|
Net carrying
Amount
|
||||||
Customer relationships
|
11.0
|
|
$
|
173,063
|
|
|
(99,439
|
)
|
|
$
|
73,624
|
|
|
Favorable leases
|
8.0
|
|
4,017
|
|
|
(2,345
|
)
|
|
1,672
|
|
|||
Reacquired franchise rights
|
7.0
|
|
21,349
|
|
|
(8,615
|
)
|
|
12,734
|
|
|||
|
|
|
198,429
|
|
|
(110,399
|
)
|
|
88,030
|
|
|||
Indefinite-lived intangible:
|
|
|
|
|
|
|
|
||||||
Trade and brand names
|
N/A
|
|
146,300
|
|
|
—
|
|
|
146,300
|
|
|||
Total intangible assets
|
|
|
$
|
344,729
|
|
|
$
|
(110,399
|
)
|
|
$
|
234,330
|
|
Goodwill
|
|
|
$
|
199,513
|
|
|
$
|
—
|
|
|
$
|
199,513
|
|
|
Franchise
|
|
Corporate-owned stores
|
|
Equipment
|
|
Total
|
||||
As of December 31, 2017
|
16,938
|
|
|
67,377
|
|
|
92,666
|
|
|
176,981
|
|
Acquisition of franchisee-owned stores
|
—
|
|
|
22,532
|
|
|
—
|
|
|
22,532
|
|
As of December 31, 2018
|
16,938
|
|
|
89,909
|
|
|
92,666
|
|
|
199,513
|
|
Acquisition of franchisee-owned stores
|
—
|
|
|
28,308
|
|
|
—
|
|
|
28,308
|
|
As of December 31, 2019
|
16,938
|
|
|
118,217
|
|
|
92,666
|
|
|
227,821
|
|
|
Amount
|
||
2020
|
$
|
16,845
|
|
2021
|
16,636
|
|
|
2022
|
16,728
|
|
|
2023
|
16,558
|
|
|
2024
|
14,067
|
|
|
Thereafter
|
6,487
|
|
|
Total
|
$
|
87,321
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
2018-1 Class A-2-I notes
|
$
|
567,813
|
|
|
$
|
573,563
|
|
2018-1 Class A-2-II notes
|
617,187
|
|
|
623,437
|
|
||
2019-1 Class A-2 notes
|
550,000
|
|
|
—
|
|
||
Total debt, excluding deferred financing costs
|
1,735,000
|
|
|
1,197,000
|
|
||
Deferred financing costs, net of accumulated amortization
|
(29,995
|
)
|
|
(24,873
|
)
|
||
Total debt
|
1,705,005
|
|
|
1,172,127
|
|
||
Current portion of long-term debt and Variable Funding Note
|
17,500
|
|
|
12,000
|
|
||
Long-term debt, net of current portion
|
$
|
1,687,505
|
|
|
$
|
1,160,127
|
|
|
Amount
|
||
2020
|
$
|
17,500
|
|
2021
|
17,500
|
|
|
2022
|
568,063
|
|
|
2023
|
11,750
|
|
|
2024
|
11,750
|
|
|
Thereafter
|
1,108,437
|
|
|
Total
|
$
|
1,735,000
|
|
|
Contract liabilities
|
||
Balance at December 31, 2018
|
$
|
49,862
|
|
Revenue recognized that was included in the contract liability at the beginning of the year
|
(25,600
|
)
|
|
Increase, excluding amounts recognized as revenue during the period
|
37,792
|
|
|
Balance at December 31, 2019
|
$
|
62,054
|
|
Contract liabilities to be recognized in:
|
|
Amount
|
||
2020
|
|
$
|
27,596
|
|
2021
|
|
3,748
|
|
|
2022
|
|
3,410
|
|
|
2023
|
|
3,310
|
|
|
2024
|
|
3,050
|
|
|
Thereafter
|
|
20,940
|
|
|
Total
|
|
$
|
62,054
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Prepaid membership fees
|
$
|
7,231
|
|
|
$
|
6,085
|
|
Enrollment fees
|
915
|
|
|
1,104
|
|
||
Equipment discount
|
3,796
|
|
|
3,855
|
|
||
Annual membership fees
|
12,185
|
|
|
10,142
|
|
||
Area development and franchise fees
|
37,927
|
|
|
28,676
|
|
||
Total deferred revenue
|
62,054
|
|
|
49,862
|
|
||
Long-term portion of deferred revenue
|
34,458
|
|
|
26,374
|
|
||
Current portion of deferred revenue
|
$
|
27,596
|
|
|
$
|
23,488
|
|
|
As Reported December 31,
|
|
Total adjustments
|
|
Adjusted January 1,
|
||||||
|
2017
|
|
|
|
2018
|
||||||
Assets
|
|
|
|
|
|
||||||
Current assets:
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
113,080
|
|
|
$
|
—
|
|
|
$
|
113,080
|
|
Accounts receivable, net
|
37,272
|
|
|
—
|
|
|
37,272
|
|
|||
Due from related parties
|
3,020
|
|
|
—
|
|
|
3,020
|
|
|||
Inventory
|
2,692
|
|
|
—
|
|
|
2,692
|
|
|||
Restricted assets – national advertising fund
|
499
|
|
|
—
|
|
|
499
|
|
|||
Prepaid expenses
|
3,929
|
|
|
—
|
|
|
3,929
|
|
|||
Other receivables
|
9,562
|
|
|
—
|
|
|
9,562
|
|
|||
Other current assets
|
6,947
|
|
|
—
|
|
|
6,947
|
|
|||
Total current assets
|
177,001
|
|
|
—
|
|
|
177,001
|
|
|||
Property and equipment, net
|
83,327
|
|
|
—
|
|
|
83,327
|
|
|||
Intangible assets, net
|
235,657
|
|
|
—
|
|
|
235,657
|
|
|||
Goodwill
|
176,981
|
|
|
—
|
|
|
176,981
|
|
|||
Deferred income taxes
|
407,782
|
|
|
3,285
|
|
|
411,067
|
|
|||
Other assets, net
|
11,717
|
|
|
—
|
|
|
11,717
|
|
|||
Total assets
|
$
|
1,092,465
|
|
|
$
|
3,285
|
|
|
$
|
1,095,750
|
|
Liabilities and stockholders’ equity (deficit)
|
|
|
|
|
|
||||||
Current liabilities:
|
|
|
|
|
|
||||||
Current maturities of long-term debt
|
$
|
7,185
|
|
|
$
|
—
|
|
|
$
|
7,185
|
|
Accounts payable
|
28,648
|
|
|
—
|
|
|
28,648
|
|
|||
Accrued expenses
|
18,590
|
|
|
—
|
|
|
18,590
|
|
|||
Equipment deposits
|
6,498
|
|
|
—
|
|
|
6,498
|
|
|||
Restricted liabilities – national advertising fund
|
490
|
|
|
—
|
|
|
490
|
|
|||
Deferred revenue, current
|
19,083
|
|
|
(764
|
)
|
|
18,319
|
|
|||
Payable pursuant to tax benefit arrangements, current
|
31,062
|
|
|
—
|
|
|
31,062
|
|
|||
Other current liabilities
|
474
|
|
|
—
|
|
|
474
|
|
|||
Total current liabilities
|
112,030
|
|
|
(764
|
)
|
|
111,266
|
|
|||
Long-term debt, net of current maturities
|
696,576
|
|
|
—
|
|
|
696,576
|
|
|||
Deferred rent, net of current portion
|
6,127
|
|
|
—
|
|
|
6,127
|
|
|||
Deferred revenue, net of current portion
|
8,440
|
|
|
13,241
|
|
|
21,681
|
|
|||
Deferred tax liabilities
|
1,629
|
|
|
—
|
|
|
1,629
|
|
|||
Payable pursuant to tax benefit arrangements, net of current portion
|
400,298
|
|
|
—
|
|
|
400,298
|
|
|||
Other liabilities
|
4,302
|
|
|
—
|
|
|
4,302
|
|
|||
Total noncurrent liabilities
|
1,117,372
|
|
|
13,241
|
|
|
1,130,613
|
|
|||
Stockholders’ equity (deficit):
|
|
|
|
|
|
||||||
Class A common stock
|
9
|
|
|
—
|
|
|
9
|
|
|||
Class B common stock
|
1
|
|
|
—
|
|
|
1
|
|
|||
Accumulated other comprehensive loss
|
(648
|
)
|
|
—
|
|
|
(648
|
)
|
|||
Additional paid in capital
|
12,118
|
|
|
—
|
|
|
12,118
|
|
|||
Accumulated deficit
|
(130,966
|
)
|
|
(9,192
|
)
|
|
(140,158
|
)
|
|||
Total stockholders’ deficit attributable to Planet Fitness Inc.
|
(119,486
|
)
|
|
(9,192
|
)
|
|
(128,678
|
)
|
|||
Non-controlling interests
|
(17,451
|
)
|
|
—
|
|
|
(17,451
|
)
|
|||
Total stockholders’ deficit
|
(136,937
|
)
|
|
(9,192
|
)
|
|
(146,129
|
)
|
|||
Total liabilities and stockholders’ deficit
|
$
|
1,092,465
|
|
|
$
|
3,285
|
|
|
$
|
1,095,750
|
|
•
|
An increase in deferred revenue, net of $12,477 for the cumulative reversal and deferral of previously recognized fees related to franchise agreements in effect at January 1, 2018 that were entered into subsequent to the acquisition of Pla-Fit Holdings on November 8, 2012 by TSG Consumer Partners, LLC (the “2012 Acquisition”) (net of the cumulative revenue attributable for the period through January 1, 2018), with a corresponding decrease to Shareholders’ equity.
|
•
|
An increase to deferred income taxes, net of $3,285 for the tax effects of the adjustment noted above, with a corresponding increase to stockholders’ equity.
|
|
As reported for the year ended December 31, 2018
|
|
Total adjustments
|
|
Amounts under Previous Standards
|
||||||
Revenue:
|
|
|
|
|
|
||||||
Franchise
|
$
|
175,314
|
|
|
$
|
5,666
|
|
|
$
|
180,980
|
|
Commission income
|
6,632
|
|
|
—
|
|
|
6,632
|
|
|||
National advertising fund revenue
|
42,194
|
|
|
(42,194
|
)
|
|
—
|
|
|||
Corporate-owned stores
|
138,599
|
|
|
—
|
|
|
138,599
|
|
|||
Equipment
|
210,159
|
|
|
—
|
|
|
210,159
|
|
|||
Total revenue
|
572,898
|
|
|
(36,528
|
)
|
|
536,370
|
|
|||
Operating costs and expenses:
|
|
|
|
|
|
||||||
Cost of revenue
|
162,646
|
|
|
—
|
|
|
162,646
|
|
|||
Store operations
|
75,005
|
|
|
—
|
|
|
75,005
|
|
|||
Selling, general and administrative
|
72,446
|
|
|
—
|
|
|
72,446
|
|
|||
National advertising fund expense
|
42,619
|
|
|
(42,619
|
)
|
|
—
|
|
|||
Depreciation and amortization
|
35,260
|
|
|
—
|
|
|
35,260
|
|
|||
Other loss (gain)
|
878
|
|
|
—
|
|
|
878
|
|
|||
Total operating costs and expenses
|
388,854
|
|
|
(42,619
|
)
|
|
346,235
|
|
|||
Income from operations
|
184,044
|
|
|
6,091
|
|
|
190,135
|
|
|||
Other expense, net:
|
|
|
|
|
|
||||||
Interest income
|
4,681
|
|
|
—
|
|
|
4,681
|
|
|||
Interest expense
|
(50,746
|
)
|
|
—
|
|
|
(50,746
|
)
|
|||
Other (expense) income
|
(6,175
|
)
|
|
—
|
|
|
(6,175
|
)
|
|||
Total other expense, net
|
(52,240
|
)
|
|
—
|
|
|
(52,240
|
)
|
|||
Income before income taxes
|
131,804
|
|
|
6,091
|
|
|
137,895
|
|
|||
Provision for income taxes
|
28,642
|
|
|
1,437
|
|
|
30,079
|
|
|||
Net income
|
103,162
|
|
|
4,654
|
|
|
107,816
|
|
|||
Less net income attributable to non-controlling interests
|
15,141
|
|
|
642
|
|
|
15,783
|
|
|||
Net income attributable to Planet Fitness, Inc.
|
$
|
88,021
|
|
|
$
|
4,012
|
|
|
$
|
92,033
|
|
Net income per share of Class A common stock:
|
|
|
|
|
|
||||||
Basic
|
$
|
1.01
|
|
|
|
|
$
|
1.06
|
|
||
Diluted
|
$
|
1.00
|
|
|
|
|
$
|
1.05
|
|
|
As reported December 31, 2018
|
|
Total adjustments
|
|
Amounts under Previous Standards
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
103,162
|
|
|
$
|
4,654
|
|
|
$
|
107,816
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
35,260
|
|
|
—
|
|
|
35,260
|
|
|||
Amortization of deferred financing costs
|
3,400
|
|
|
—
|
|
|
3,400
|
|
|||
Amortization of favorable leases and asset retirement obligations
|
375
|
|
|
—
|
|
|
375
|
|
|||
Amortization of interest rate caps
|
1,170
|
|
|
—
|
|
|
1,170
|
|
|||
Deferred tax expense
|
23,933
|
|
|
—
|
|
|
23,933
|
|
|||
Loss (gain) on re-measurement of tax benefit arrangement
|
4,765
|
|
|
—
|
|
|
4,765
|
|
|||
Provision for bad debts
|
19
|
|
|
—
|
|
|
19
|
|
|||
Gain on disposal of property and equipment
|
462
|
|
|
—
|
|
|
462
|
|
|||
Loss on extinguishment of debt
|
4,570
|
|
|
—
|
|
|
4,570
|
|
|||
Third party debt refinancing expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Loss on reacquired franchise rights
|
360
|
|
|
—
|
|
|
360
|
|
|||
Equity-based compensation
|
5,479
|
|
|
—
|
|
|
5,479
|
|
|||
Changes in operating assets and liabilities:
|
—
|
|
|
|
|
—
|
|
||||
Accounts receivable
|
(1,923
|
)
|
|
—
|
|
|
(1,923
|
)
|
|||
Due from related parties
|
3,598
|
|
|
—
|
|
|
3,598
|
|
|||
Inventory
|
(2,430
|
)
|
|
—
|
|
|
(2,430
|
)
|
|||
Other assets and other current assets
|
5,778
|
|
|
—
|
|
|
5,778
|
|
|||
National advertising fund
|
—
|
|
|
(425
|
)
|
|
(425
|
)
|
|||
Accounts payable and accrued expenses
|
14,506
|
|
|
—
|
|
|
14,506
|
|
|||
Other liabilities and other current liabilities
|
(2,835
|
)
|
|
—
|
|
|
(2,835
|
)
|
|||
Income taxes
|
194
|
|
|
1,437
|
|
|
1,631
|
|
|||
Payments pursuant to tax benefit arrangements
|
(30,493
|
)
|
|
—
|
|
|
(30,493
|
)
|
|||
Equipment deposits
|
1,410
|
|
|
—
|
|
|
1,410
|
|
|||
Deferred revenue
|
9,640
|
|
|
$
|
(5,666
|
)
|
|
3,974
|
|
||
Deferred rent
|
3,999
|
|
|
—
|
|
|
3,999
|
|
|||
Net cash provided by operating activities
|
$
|
184,399
|
|
|
$
|
—
|
|
|
$
|
184,399
|
|
|
As reported December 31, 2018
|
|
Total adjustments
|
|
Amounts under Previous Standards
|
||||||
Assets
|
|
|
|
|
|
||||||
Current assets:
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
289,431
|
|
|
$
|
—
|
|
|
$
|
289,431
|
|
Restricted cash
|
30,708
|
|
|
—
|
|
|
30,708
|
|
|||
Accounts receivable, net
|
38,960
|
|
|
—
|
|
|
38,960
|
|
|||
Due from related parties
|
—
|
|
|
—
|
|
|
—
|
|
|||
Inventory
|
5,122
|
|
|
—
|
|
|
5,122
|
|
|||
Restricted assets – national advertising fund
|
—
|
|
|
425
|
|
|
425
|
|
|||
Prepaid expenses
|
4,947
|
|
|
—
|
|
|
4,947
|
|
|||
Other receivables
|
12,548
|
|
|
—
|
|
|
12,548
|
|
|||
Income tax receivable
|
6,824
|
|
|
(1,437
|
)
|
|
5,387
|
|
|||
Total current assets
|
388,540
|
|
|
(1,012
|
)
|
|
387,528
|
|
|||
Property and equipment, net
|
114,367
|
|
|
—
|
|
|
114,367
|
|
|||
Intangible assets, net
|
234,330
|
|
|
—
|
|
|
234,330
|
|
|||
Goodwill
|
199,513
|
|
|
—
|
|
|
199,513
|
|
|||
Deferred income taxes
|
414,841
|
|
|
(3,285
|
)
|
|
411,556
|
|
|||
Other assets, net
|
1,825
|
|
|
—
|
|
|
1,825
|
|
|||
Total assets
|
$
|
1,353,416
|
|
|
$
|
(4,297
|
)
|
|
$
|
1,349,119
|
|
Liabilities and stockholders’ equity (deficit)
|
|
|
|
|
|
||||||
Current liabilities:
|
|
|
|
|
|
||||||
Current maturities of long-term debt
|
$
|
12,000
|
|
|
$
|
—
|
|
|
$
|
12,000
|
|
Accounts payable
|
30,428
|
|
|
—
|
|
|
30,428
|
|
|||
Accrued expenses
|
32,384
|
|
|
—
|
|
|
32,384
|
|
|||
Equipment deposits
|
7,908
|
|
|
—
|
|
|
7,908
|
|
|||
Restricted liabilities – national advertising fund
|
—
|
|
|
—
|
|
|
—
|
|
|||
Deferred revenue, current
|
23,488
|
|
|
118
|
|
|
23,606
|
|
|||
Payable pursuant to tax benefit arrangements, current
|
24,765
|
|
|
—
|
|
|
24,765
|
|
|||
Other current liabilities
|
430
|
|
|
—
|
|
|
430
|
|
|||
Total current liabilities
|
131,403
|
|
|
118
|
|
|
131,521
|
|
|||
Long-term debt, net of current maturities
|
1,160,127
|
|
|
—
|
|
|
1,160,127
|
|
|||
Deferred rent, net of current portion
|
10,083
|
|
|
—
|
|
|
10,083
|
|
|||
Deferred revenue, net of current portion
|
26,374
|
|
|
(18,448
|
)
|
|
7,926
|
|
|||
Deferred tax liabilities
|
2,303
|
|
|
—
|
|
|
2,303
|
|
|||
Payable pursuant to tax benefit arrangements, net of current portion
|
404,468
|
|
|
—
|
|
|
404,468
|
|
|||
Other liabilities
|
1,447
|
|
|
—
|
|
|
1,447
|
|
|||
Total noncurrent liabilities
|
1,604,802
|
|
|
(18,448
|
)
|
|
1,586,354
|
|
|||
Commitments and contingencies (Note 17)
|
|
|
|
|
|
||||||
Stockholders’ equity (deficit):
|
|
|
|
|
|
||||||
Class A common stock
|
9
|
|
|
—
|
|
|
9
|
|
|||
Class B common stock
|
1
|
|
|
—
|
|
|
1
|
|
|||
Accumulated other comprehensive income
|
94
|
|
|
—
|
|
|
94
|
|
|||
Additional paid in capital
|
19,732
|
|
|
—
|
|
|
19,732
|
|
|||
Accumulated deficit
|
(394,410
|
)
|
|
13,391
|
|
|
(381,019
|
)
|
|||
Total stockholders’ deficit attributable to Planet Fitness Inc.
|
(374,574
|
)
|
|
13,391
|
|
|
(361,183
|
)
|
|||
Non-controlling interests
|
(8,215
|
)
|
|
642
|
|
|
(7,573
|
)
|
|||
Total stockholders’ deficit
|
(382,789
|
)
|
|
14,033
|
|
|
(368,756
|
)
|
|||
Total liabilities and stockholders’ deficit
|
$
|
1,353,416
|
|
|
$
|
(4,297
|
)
|
|
$
|
1,349,119
|
|
|
For the Year Ended
December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Franchise revenue
|
$
|
2,341
|
|
|
$
|
3,179
|
|
|
$
|
2,130
|
|
Equipment revenue
|
3,333
|
|
|
3,977
|
|
|
3,464
|
|
|||
Total revenue from related parties
|
$
|
5,674
|
|
|
$
|
7,156
|
|
|
$
|
5,594
|
|
•
|
the public investors collectively owned 78,524,624 shares of our Class A common stock, representing 90.2% of the voting power in the Company and, through the Company, 90.2% of the economic interest in Pla-Fit Holdings; and
|
•
|
the Continuing LLC Owners collectively hold 8,561,920 Holdings Units, representing 9.8% of the economic interest in Pla-Fit Holdings and 8,561,920 shares of our Class B common stock, representing 9.8% of the voting power in the Company;
|
|
Holdings Units
|
|
Weighted average grant date fair value
|
|
Weighted average remaining contractual term (years)
|
|
Aggregate intrinsic value
|
|||||
Unvested outstanding at January 1, 2019
|
13,485
|
|
|
$
|
1.52
|
|
|
|
|
|
||
Units granted
|
—
|
|
|
—
|
|
|
|
|
|
|||
Units forfeited
|
—
|
|
|
$
|
1.52
|
|
|
|
|
|
||
Units vested
|
(13,485
|
)
|
|
$
|
1.52
|
|
|
|
|
|
||
Unvested outstanding at December 31, 2019
|
—
|
|
|
$
|
—
|
|
|
0
|
|
$
|
—
|
|
|
Year ended December 31,
|
||||
|
2019
|
|
2018
|
||
Expected term (years)(1)
|
6.25
|
|
|
6.25 -6.5
|
|
Expected volatility(2)
|
28.0% - 28.5%
|
|
|
29.1% - 29.3%
|
|
Risk-free interest rate(3)
|
1.62% - 2.37%
|
|
|
2.61% - 2.88%
|
|
Dividend yield(4)
|
—
|
%
|
|
—
|
%
|
(1)
|
Expected term represents the estimated period of time until an award is exercised and was determined using the simplified method.
|
(2)
|
Expected volatility is based on the historical volatility of a selected peer group over a period equivalent to the expected term.
|
(3)
|
The risk-free rate is an interpolation of yields on U.S. Treasury securities with maturities equivalent to the expected term.
|
(4)
|
Based on an assumed a dividend yield of zero at the time of grant.
|
|
Stock Options
|
|
Weighted average
exercise price
|
|
Weighted average remaining contractual term (years)
|
|
Aggregate intrinsic value
|
|||||
Outstanding at January 1, 2019
|
1,014,205
|
|
|
$
|
23.62
|
|
|
|
|
|
||
Granted
|
89,161
|
|
|
$
|
70.79
|
|
|
|
|
|
||
Exercised
|
(89,320
|
)
|
|
$
|
20.01
|
|
|
|
|
|
||
Forfeited
|
(56,921
|
)
|
|
$
|
48.69
|
|
|
|
|
|
||
Outstanding at December 31, 2019
|
957,125
|
|
|
$
|
26.86
|
|
|
7.4
|
|
$
|
45,777
|
|
Vested or expected to vest at December 31, 2019
|
957,125
|
|
|
$
|
26.86
|
|
|
7.4
|
|
$
|
45,777
|
|
Exercisable at December 31, 2019
|
439,362
|
|
|
$
|
20.74
|
|
|
7.0
|
|
$
|
23,699
|
|
|
Restricted stock units
|
|
Weighted average
fair value
|
|
Weighted average remaining contractual term (years)
|
|
Aggregate intrinsic value
|
|||||
Unvested outstanding at January 1, 2019
|
81,796
|
|
|
$
|
39.82
|
|
|
|
|
|
||
Granted
|
40,071
|
|
|
$
|
69.55
|
|
|
|
|
|
||
Vested
|
(27,979
|
)
|
|
$
|
44.43
|
|
|
|
|
|
||
Forfeited
|
(18,810
|
)
|
|
$
|
50.40
|
|
|
|
|
|
||
Unvested outstanding at December 31, 2019
|
75,078
|
|
|
$
|
51.32
|
|
|
1.8
|
|
$
|
5,607
|
|
|
Performance share units
|
|
Weighted average
fair value
|
|
Weighted average remaining contractual term (years)
|
|
Aggregate intrinsic value
|
|||||
Unvested outstanding at January 1, 2019
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||
Granted
|
34,575
|
|
|
$
|
70.67
|
|
|
|
|
|
||
Vested
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||
Forfeited
|
(2,579
|
)
|
|
$
|
70.44
|
|
|
|
|
|
||
Unvested outstanding at December 31, 2019
|
31,996
|
|
|
$
|
70.69
|
|
|
2.3
|
|
$
|
1,544
|
|
Basic net income per share:
|
Year Ended December 31, 2019
|
|
Year Ended December 31, 2018
|
|
Year Ended December 31, 2017
|
||||||
Numerator
|
|
|
|
|
|
||||||
Net income
|
$
|
135,413
|
|
|
$
|
103,162
|
|
|
$
|
55,601
|
|
Less: net income attributable to non-controlling interests
|
17,718
|
|
|
15,141
|
|
|
22,455
|
|
|||
Net income attributable to Planet Fitness, Inc. - basic & diluted
|
$
|
117,695
|
|
|
$
|
88,021
|
|
|
$
|
33,146
|
|
Denominator
|
|
|
|
|
|
||||||
Weighted-average shares of Class A common stock outstanding - basic
|
82,976,620
|
|
|
87,235,021
|
|
|
78,910,390
|
|
|||
Effect of dilutive securities:
|
|
|
|
|
|
||||||
Stock options
|
599,425
|
|
|
417,264
|
|
|
56,198
|
|
|||
RSUs and PSUs
|
43,135
|
|
|
22,618
|
|
|
4,962
|
|
|||
Weighted-average shares of Class A common stock outstanding - diluted
|
83,619,180
|
|
|
87,674,903
|
|
|
78,971,550
|
|
|||
Earnings per share of Class A common stock - basic
|
$
|
1.42
|
|
|
$
|
1.01
|
|
|
$
|
0.42
|
|
Earnings per share of Class A common stock - diluted
|
$
|
1.41
|
|
|
$
|
1.00
|
|
|
$
|
0.42
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Domestic
|
$
|
171,970
|
|
|
$
|
128,861
|
|
|
$
|
426,873
|
|
Foreign
|
1,207
|
|
|
2,943
|
|
|
2,308
|
|
|||
Total income before the provision for income taxes
|
173,177
|
|
|
131,804
|
|
|
429,181
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Current:
|
|
|
|
|
|
||||||
Federal
|
$
|
7,359
|
|
|
$
|
178
|
|
|
$
|
(2,600
|
)
|
State
|
8,280
|
|
|
3,586
|
|
|
2,941
|
|
|||
Foreign
|
500
|
|
|
945
|
|
|
817
|
|
|||
Total current tax expense
|
16,139
|
|
|
4,709
|
|
|
1,158
|
|
|||
Deferred:
|
|
|
|
|
|
||||||
Federal
|
23,289
|
|
|
22,757
|
|
|
365,470
|
|
|||
State
|
(1,346
|
)
|
|
946
|
|
|
6,857
|
|
|||
Foreign
|
(318
|
)
|
|
230
|
|
|
95
|
|
|||
Total deferred tax expense
|
21,625
|
|
|
23,933
|
|
|
372,422
|
|
|||
Provision for income taxes
|
$
|
37,764
|
|
|
$
|
28,642
|
|
|
$
|
373,580
|
|
|
Year Ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
U.S. statutory tax rate
|
21.0
|
%
|
|
21.0
|
%
|
|
35.0
|
%
|
State and local taxes, net of federal benefit
|
6.2
|
%
|
|
5.9
|
%
|
|
1.0
|
%
|
State rate change impact on deferred taxes
|
(4.1
|
)%
|
|
(3.4
|
)%
|
|
0.8
|
%
|
Federal rate change impact on deferred taxes
|
—
|
%
|
|
—
|
%
|
|
77.8
|
%
|
Tax benefit arrangement liability adjustment
|
0.7
|
%
|
|
0.8
|
%
|
|
(25.8
|
)%
|
Foreign tax rate differential
|
—
|
%
|
|
0.2
|
%
|
|
—
|
%
|
Withholding taxes and other
|
—
|
%
|
|
(0.3
|
)%
|
|
0.1
|
%
|
Reserve for uncertain tax position
|
0.1
|
%
|
|
(0.2
|
)%
|
|
0.1
|
%
|
Income attributable to non-controlling interests
|
(2.1
|
)%
|
|
(2.3
|
)%
|
|
(1.9
|
)%
|
Effective tax rate
|
21.8
|
%
|
|
21.7
|
%
|
|
87.1
|
%
|
|
Year Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Deferred tax assets:
|
|
|
|
||||
Deferred revenue
|
$
|
5,343
|
|
|
$
|
4,619
|
|
Goodwill and intangible assets
|
410,585
|
|
|
409,740
|
|
||
Other
|
6,633
|
|
|
4,938
|
|
||
Deferred tax assets
|
$
|
422,561
|
|
|
$
|
419,297
|
|
Deferred tax liabilities:
|
|
|
|
||||
Prepaid expenses
|
(1,021
|
)
|
|
(922
|
)
|
||
Property and equipment
|
(10,363
|
)
|
|
(5,837
|
)
|
||
Total deferred tax liabilities
|
$
|
(11,384
|
)
|
|
$
|
(6,759
|
)
|
Total deferred tax assets and liabilities
|
$
|
411,177
|
|
|
$
|
412,538
|
|
Reported as:
|
|
|
|
||||
Deferred income taxes - non-current assets
|
$
|
412,293
|
|
|
$
|
414,841
|
|
Deferred income taxes - non-current liabilities
|
(1,116
|
)
|
|
(2,303
|
)
|
||
Total deferred tax assets and liabilities
|
$
|
411,177
|
|
|
$
|
412,538
|
|
|
Year Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Balance at beginning of year
|
$
|
300
|
|
|
$
|
2,608
|
|
Increase related to current year tax positions
|
405
|
|
|
—
|
|
||
Decrease related to prior year tax positions
|
(285
|
)
|
|
(2,308
|
)
|
||
Balance at end of year
|
$
|
420
|
|
|
$
|
300
|
|
|
Amount
|
||
2020
|
$
|
26,379
|
|
2021
|
26,633
|
|
|
2022
|
27,195
|
|
|
2023
|
27,733
|
|
|
2024
|
28,372
|
|
|
Thereafter
|
290,904
|
|
|
Total
|
$
|
427,216
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Revenue
|
|
|
|
|
|
||||||
Franchise segment revenue - U.S.
|
$
|
271,375
|
|
|
$
|
219,506
|
|
|
$
|
147,787
|
|
Franchise segment revenue - International
|
6,207
|
|
|
4,634
|
|
|
2,368
|
|
|||
Franchise segment total
|
277,582
|
|
|
224,140
|
|
|
150,155
|
|
|||
Corporate-owned stores segment - U.S.
|
155,308
|
|
|
134,174
|
|
|
107,712
|
|
|||
Corporate-owned stores segment - International
|
4,389
|
|
|
4,425
|
|
|
4,402
|
|
|||
Corporate-owned stores segment total
|
159,697
|
|
|
138,599
|
|
|
112,114
|
|
|||
Equipment segment - U.S.
|
251,524
|
|
|
210,159
|
|
|
167,673
|
|
|||
Equipment segment total
|
251,524
|
|
|
210,159
|
|
|
167,673
|
|
|||
Total revenue
|
$
|
688,803
|
|
|
$
|
572,898
|
|
|
$
|
429,942
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Segment EBITDA
|
|
|
|
|
|
||||||
Franchise
|
$
|
192,281
|
|
|
$
|
152,571
|
|
|
$
|
126,459
|
|
Corporate-owned stores
|
65,613
|
|
|
56,704
|
|
|
46,855
|
|
|||
Equipment
|
59,618
|
|
|
47,607
|
|
|
38,539
|
|
|||
Corporate and other
|
(46,190
|
)
|
|
(43,753
|
)
|
|
284,372
|
|
|||
Total Segment EBITDA
|
$
|
271,322
|
|
|
$
|
213,129
|
|
|
$
|
496,225
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Total Segment EBITDA
|
$
|
271,322
|
|
|
$
|
213,129
|
|
|
$
|
496,225
|
|
Less:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
44,346
|
|
|
35,260
|
|
|
31,761
|
|
|||
Other income (expense)
|
(6,107
|
)
|
|
(6,175
|
)
|
|
316,928
|
|
|||
Income from operations
|
233,083
|
|
|
184,044
|
|
|
147,536
|
|
|||
Interest expense, net
|
(53,799
|
)
|
|
(46,065
|
)
|
|
(35,283
|
)
|
|||
Other income (expense)
|
(6,107
|
)
|
|
(6,175
|
)
|
|
316,928
|
|
|||
Income before income taxes
|
$
|
173,177
|
|
|
$
|
131,804
|
|
|
$
|
429,181
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Franchise
|
$
|
193,504
|
|
|
$
|
185,899
|
|
Corporate-owned stores
|
471,234
|
|
|
243,221
|
|
||
Equipment
|
197,656
|
|
|
210,462
|
|
||
Unallocated
|
854,796
|
|
|
713,834
|
|
||
Total consolidated assets
|
$
|
1,717,190
|
|
|
$
|
1,353,416
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Franchise
|
$
|
16,938
|
|
|
$
|
16,938
|
|
Corporate-owned stores
|
118,217
|
|
|
89,909
|
|
||
Equipment
|
92,666
|
|
|
92,666
|
|
||
Total consolidated goodwill
|
$
|
227,821
|
|
|
$
|
199,513
|
|
|
Year Ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
Franchisee-owned stores:
|
|
|
|
|
|
|||
Stores operated at beginning of period
|
1,666
|
|
|
1,456
|
|
|
1,255
|
|
New stores opened
|
255
|
|
|
226
|
|
|
206
|
|
Stores debranded, sold or consolidated(1)
|
(18
|
)
|
|
(16
|
)
|
|
(5
|
)
|
Stores operated at end of period
|
1,903
|
|
|
1,666
|
|
|
1,456
|
|
Corporate-owned stores:
|
|
|
|
|
|
|||
Stores operated at beginning of period
|
76
|
|
|
62
|
|
|
58
|
|
New stores opened
|
6
|
|
|
4
|
|
|
4
|
|
Stores acquired from franchisees
|
16
|
|
|
10
|
|
|
—
|
|
Stores operated at end of period
|
98
|
|
|
76
|
|
|
62
|
|
Total stores:
|
|
|
|
|
|
|||
Stores operated at beginning of period
|
1,742
|
|
|
1,518
|
|
|
1,313
|
|
New stores opened
|
261
|
|
|
230
|
|
|
210
|
|
Stores debranded, sold or consolidated(1)
|
(2
|
)
|
|
(6
|
)
|
|
(5
|
)
|
Stores operated at end of period
|
2,001
|
|
|
1,742
|
|
|
1,518
|
|
(1)
|
The term “debrand” refers to a franchisee-owned store whose right to use the Planet Fitness brand and marks has been terminated in accordance with the franchise agreement. We retain the right to prevent debranded stores from continuing to operate as fitness centers. The term “consolidated” refers to the combination of a franchisee’s store with another store located in close proximity with our prior approval. This often coincides with an enlargement, re-equipment and/or refurbishment of the remaining store.
|
|
For the quarter ended
|
||||||||||||||
|
March 31,
2019 |
|
June 30,
2019 |
|
September 30,
2019 |
|
December 31,
2019 |
||||||||
Total revenue
|
$
|
148,817
|
|
|
$
|
181,661
|
|
|
$
|
166,815
|
|
|
$
|
191,510
|
|
Income from operations
|
53,185
|
|
|
65,266
|
|
|
53,061
|
|
|
61,571
|
|
||||
Net income
|
31,639
|
|
|
39,827
|
|
|
29,692
|
|
|
34,255
|
|
||||
Net income attributable to Planet Fitness, Inc.
|
27,409
|
|
|
34,844
|
|
|
25,777
|
|
|
29,665
|
|
||||
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
Class A - Basic
|
$
|
0.33
|
|
|
$
|
0.41
|
|
|
$
|
0.31
|
|
|
$
|
0.37
|
|
Class A - Diluted
|
$
|
0.32
|
|
|
$
|
0.41
|
|
|
$
|
0.31
|
|
|
$
|
0.36
|
|
|
For the quarter ended
|
||||||||||||||
|
March 31,
2018 |
|
June 30,
2018 |
|
September 30,
2018 |
|
December 31,
2018 |
||||||||
Total revenue
|
$
|
121,333
|
|
|
$
|
140,550
|
|
|
$
|
136,656
|
|
|
$
|
174,359
|
|
Income from operations
|
38,918
|
|
|
48,811
|
|
|
43,573
|
|
|
52,742
|
|
||||
Net income
|
23,493
|
|
|
30,418
|
|
|
20,472
|
|
|
28,779
|
|
||||
Net income attributable to Planet Fitness, Inc.
|
19,880
|
|
|
25,874
|
|
|
17,471
|
|
|
24,796
|
|
||||
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
Class A - Basic
|
$
|
0.23
|
|
|
$
|
0.30
|
|
|
$
|
0.20
|
|
|
$
|
0.29
|
|
Class A - Diluted
|
$
|
0.23
|
|
|
$
|
0.29
|
|
|
$
|
0.20
|
|
|
$
|
0.29
|
|
•
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the company;
|
•
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and
|
•
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s assets that could have a material effect on the financial statements.
|
(a)
|
The following documents are filed as part of this Annual Report on Form 10-K:
|
(1)
|
Financial statements (included in Item 8 of this Annual Report on Form 10-K):
|
•
|
Report of Independent Registered Public Accounting Firm
|
•
|
Consolidated Balance Sheets as of December 31, 2019 and 2018
|
•
|
Consolidated Statements of Operations and Comprehensive Income for the years ended December 31, 2019, 2018 and 2017
|
•
|
Consolidated Statements of Cash Flows for the years ended December 31, 2019, 2018 and 2017
|
•
|
Consolidated Statements of Changes in Equity for the years ended December 31, 2019, 2018 and 2017
|
•
|
Notes to Consolidated Financial Statements
|
(2)
|
Financial Statements Schedules
|
•
|
Schedule II – Valuation and Qualifying Accounts
|
(in thousands)
|
Balance at Beginning of Period
|
|
Provision for (recovery of) doubtful accounts, net
|
|
Write-offs and other
|
|
Balance at End of Period
|
||||||||
Allowance for doubtful accounts:
|
|
|
|
|
|
|
|
||||||||
December 31, 2019
|
$
|
84
|
|
|
$
|
87
|
|
|
$
|
(60
|
)
|
|
$
|
111
|
|
December 31, 2018
|
32
|
|
|
19
|
|
|
33
|
|
|
84
|
|
||||
December 31, 2017
|
$
|
687
|
|
|
$
|
(19
|
)
|
|
$
|
(636
|
)
|
|
$
|
32
|
|
(3)
|
Exhibits
|
|
|
|
|
|
|
Incorporated by Reference
|
||||||
Exhibit
number
|
|
Exhibit
description
|
|
Filed herewith
|
|
Form
|
|
File no.
|
|
Exhibit
|
|
Filing date
|
3.1
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
3.1
|
|
15-Jul-15
|
|
3.2
|
|
|
|
|
S-1
|
|
333-205141
|
|
3.2
|
|
22-Jun-15
|
|
4.1
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
4.1
|
|
27-Jul-15
|
|
4.2
|
|
|
|
|
8-K
|
|
001-37534
|
|
4.1
|
|
1-Aug-18
|
|
4.3
|
|
|
|
|
8-K
|
|
001-37534
|
|
4.2
|
|
1-Aug-18
|
|
|
|
|
|
|
Incorporated by Reference
|
||||||
Exhibit
number
|
|
Exhibit
description
|
|
Filed herewith
|
|
Form
|
|
File no.
|
|
Exhibit
|
|
Filing date
|
4.4
|
|
|
|
|
|
8-K
|
|
001-37534
|
|
4.1
|
|
3-Dec-19
|
4.5
|
|
|
X
|
|
|
|
|
|
|
|
|
|
10.1
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
10.4
|
|
15-Jul-15
|
|
10.2
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
10.5
|
|
15-Jul-15
|
|
10.3
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
10.6
|
|
15-Jul-15
|
|
10.4
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
10.7
|
|
15-Jul-15
|
|
10.5
|
|
|
|
|
10-Q
|
|
001-37534
|
|
10.2
|
|
03-Nov-16
|
|
10.6
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
10.9
|
|
15-Jul-15
|
|
10.7
|
|
|
|
|
10-Q
|
|
001-37534
|
|
10.1
|
|
03-Nov-16
|
|
10.8
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
10.10
|
|
15-Jul-15
|
|
10.9
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
10.11
|
|
15-Jul-15
|
|
10.10
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
10.12
|
|
15-Jul-15
|
|
10.11
|
|
|
|
|
10-Q
|
|
001-37534
|
|
10.1
|
|
8-May-19
|
|
10.12
|
|
|
|
|
10-Q
|
|
001-37534
|
|
10.3
|
|
8-May-19
|
|
10.13
|
|
|
X
|
|
|
|
|
|
|
|
|
|
10.14
|
|
|
|
|
S-1
|
|
333-205141
|
|
10.14
|
|
22-Jun-15
|
|
10.15
|
|
|
|
|
S-1
|
|
333-205141
|
|
10.15
|
|
22-Jun-15
|
|
10.16
|
|
|
|
|
S-1/A
|
|
333-205141
|
|
10.16
|
|
15-Jul-15
|
|
10.17
|
|
|
|
|
S-1
|
|
333-205141
|
|
10.17
|
|
22-Jun-15
|
|
10.18
|
|
|
X
|
|
|
|
|
|
|
|
|
|
10.19
|
|
|
|
X
|
|
|
|
|
|
|
|
|
10.20
|
|
|
|
|
8-K
|
|
001-37534
|
|
10.1
|
|
14-Nov-18
|
|
|
|
|
|
|
Incorporated by Reference
|
||||||
Exhibit
number
|
|
Exhibit
description
|
|
Filed herewith
|
|
Form
|
|
File no.
|
|
Exhibit
|
|
Filing date
|
10.21
|
|
|
|
|
8-K
|
|
001-37534
|
|
10.1
|
|
20-Jul-18
|
|
10.22
|
|
|
|
|
8-K
|
|
001-37534
|
|
10.1
|
|
1-Aug-18
|
|
10.23
|
|
|
|
|
8-K
|
|
001-37534
|
|
10.2
|
|
1-Aug-18
|
|
10.24
|
|
|
|
|
8-K
|
|
001-37534
|
|
10.1
|
|
20-Nov-19
|
|
10.25
|
|
|
|
|
8-K
|
|
001-37534
|
|
10.1
|
|
4-Dec-19
|
|
21.1
|
|
|
X
|
|
|
|
|
|
|
|
|
|
23.1
|
|
|
X
|
|
|
|
|
|
|
|
|
|
31.1
|
|
|
X
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
X
|
|
|
|
|
|
|
|
|
|
32.1
|
|
|
X
|
|
|
|
|
|
|
|
|
|
32.2
|
|
|
X
|
|
|
|
|
|
|
|
|
|
101
|
|
Interactive Data Files Pursuant to Rule 405 of Regulation S-T: (i) Consolidated Statements of Operations, (ii) Consolidated Statements of Comprehensive Income, (iii) Consolidated Balance Sheets, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial Statements
|
|
X
|
|
|
|
|
|
|
|
|
104
|
|
Cover Page Interactive Data File XBRL and contained in Exhibit 101
|
|
X
|
|
|
|
|
|
|
|
|
|
Planet Fitness, Inc.
|
|
|
|
|
Date: February 28, 2020
|
|
/s/ Thomas Fitzgerald
|
|
|
Thomas Fitzgerald
|
|
|
Chief Financial Officer
|
Name
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ Christopher Rondeau
|
|
Chief Executive Officer and Director
|
|
February 28, 2020
|
Christopher Rondeau
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ Thomas Fitzgerald
|
|
Chief Financial Officer
|
|
February 28, 2020
|
Thomas Fitzgerald
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
/s/ Brian O’Donnell
|
|
Chief Accounting Officer
|
|
February 28, 2020
|
Brian O’Donnell
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
|
|
/s/ David Berg
|
|
Director
|
|
February 28, 2020
|
David Berg
|
|
|
|
|
|
|
|
|
|
/s/ Frances Rathke
|
|
Director
|
|
February 28, 2020
|
Frances Rathke
|
|
|
|
|
|
|
|
|
|
/s/ Craig Benson
|
|
Director
|
|
February 28, 2020
|
Craig Benson
|
|
|
|
|
|
|
|
|
|
/s/ Cammie Dunaway
|
|
Director
|
|
February 28, 2020
|
Cammie Dunaway
|
|
|
|
|
|
|
|
|
|
/s/ Stephen Spinelli, Jr.
|
|
Director
|
|
February 28, 2020
|
Stephen Spinelli, Jr.
|
|
|
|
|
•
|
Classified board. Our certificate of incorporation provides that our board of directors is divided into three classes of directors. As a result, approximately one-third of our board of directors is elected each year. The classification of directors has the effect of making it more difficult for stockholders to change the composition of our board.
|
•
|
No cumulative voting. The DGCL provides that stockholders are not entitled to the right to cumulate votes in the election of directors unless the certificate of incorporation specifically authorizes cumulative voting. Our certificate of incorporation does not authorize cumulative voting.
|
•
|
Requirements for removal of directors. Directors may only be removed for cause by the affirmative vote of the holders of at least 75% of the voting power of our outstanding shares of capital stock entitled to vote thereon.
|
•
|
Advance notice procedures. Our bylaws establish an advance notice procedure for stockholder proposals to be brought before an annual meeting of our stockholders, including proposed nominations of persons for election to the board of directors. Stockholders at an annual meeting will only be able to consider proposals or nominations specified in the notice of meeting or brought before the meeting by or at the direction of the board of directors or by a stockholder who was a stockholder of record on the record date for the meeting, who is entitled to vote at the meeting and who has given our secretary timely written notice, in proper form, of the stockholder’s intention to bring that business before the meeting. Although the bylaws do not give the board of directors the power to approve or disapprove stockholder nominations of candidates or proposals regarding other business to be conducted at a special or annual meeting, the bylaws may have the effect of precluding the conduct of certain business at a meeting if the proper procedures are not followed or may discourage or deter a potential acquiror from conducting a solicitation of proxies to elect its own slate of directors or otherwise attempting to obtain control of our Company.
|
•
|
Actions by written consent; special meetings of stockholders. Our certificate of incorporation provides that stockholder action can be taken only at an annual or special meeting of stockholders and cannot be taken by written consent in lieu of a meeting. Our certificate of incorporation also provides that, except as otherwise required by law, special meetings of the stockholders can only be called by or at the direction of the chairman of the board, a majority of the board of directors, or by the secretary at the request of the holders of 50% or more of our outstanding shares of common stock.
|
•
|
Supermajority approval requirements. Certain amendments to our certificate of incorporation and shareholder amendments to our bylaws will require the affirmative vote of at least 75% of the voting power of the outstanding shares of our capital stock entitled to vote thereon.
|
•
|
Authorized but unissued shares. Our authorized but unissued shares of common and preferred stock are available for future issuance without stockholder approval. The existence of authorized but unissued shares of preferred stock could render more difficult or discourage an attempt to obtain control of us by means of a proxy contest, tender offer, merger or otherwise.
|
•
|
Business combinations with interested stockholders. We have elected in our certificate of incorporation not to be subject to Section 203 of the DGCL, an antitakeover law. In general, Section 203 prohibits a publicly held Delaware corporation from engaging in a business combination, such as a merger, with a person or group owning 15% or more of the corporation’s voting stock for a period of three years following the date the person became an interested stockholder, unless (with certain exceptions) the business combination or the transaction in which the person became an interested stockholder is approved in a prescribed manner. However, while we are not subject to any anti-takeover effects of Section 203, our certificate of incorporation contains provisions that have the same general effect as Section 203.
|
Name:
|
[●]
|
Number of Shares of Stock subject to Option:
|
[●]
|
Exercise Price Per Share:
|
$[●]
|
Date of Grant:
|
[●]
|
(a)
|
Vesting. As used herein with respect to the Stock Option or any portion thereof, the term “vest” means to become exercisable and the term “vested” as applied to the Stock Option (or any portion thereof) means that the Stock Option is then exercisable, subject in each case to the terms of the Plan. Unless earlier terminated, forfeited, relinquished or expired, the Stock Option will vest as to one-fourth (1/4) of the Shares subject to the Stock Option on each of the first, second, third and fourth anniversaries of the Date of Grant (each, a “vesting anniversary date” and the fourth anniversary of the Date of Grant, the “final vesting anniversary date”). The number of Shares that vest on any of the foregoing dates will be rounded down to the nearest whole Share, with the Stock Option becoming vested as to 100% of the Shares on the final vesting anniversary date. Notwithstanding the foregoing, Shares subject to the Stock Option shall not vest on any vesting anniversary date unless the Optionee has remained in continuous employment with the Company from the Date of Grant through the applicable vesting anniversary date.
|
(b)
|
Exercise of the Stock Option. No portion of the Stock Option may be exercised until such portion vests. Each election to exercise any vested portion of the Stock Option will be subject to the terms and conditions of the Plan and shall be in writing, signed by the Optionee or a permitted transferee, if any (or in such other form as is acceptable to the Administrator). Each such exercise election must be received by the Company at its principal office or by
|
(c)
|
Treatment of the Stock Option upon Cessation of Employment. If the Optionee’s Employment ceases, the Stock Option, to the extent not already vested will be immediately forfeited, and any vested portion of the Stock Option that is then outstanding will be treated as follows:
|
(a)
|
The Administrator may cancel, rescind, withhold or otherwise limit or restrict the Stock Option at any time if the Optionee is not in compliance with all applicable provisions of this Agreement and the Plan.
|
(b)
|
By accepting the Stock Option, the Optionee expressly acknowledges and agrees that his or her rights (and those of any permitted transferee), under the Stock Option, including to any Shares acquired under the Stock Option or proceeds from the disposition thereof, are subject to Section 6(a)(5) of the Plan (including any successor provision). Nothing in the preceding sentence shall be construed as limiting the general application of Section 8 of this Agreement.
|
Name:
|
[●]
|
Target Number of [INSERT TYPE OF UNITS] subject to Award:
|
[●]
|
Date of Grant:
|
[●]
|
(a)
|
The Administrator may cancel, rescind, withhold or otherwise limit or restrict the Award at any time if the Grantee is not in compliance with all applicable provisions of the Agreement and the Plan.
|
(b)
|
By accepting the Award the Grantee expressly acknowledges and agrees that his or her rights (and those of any permitted transferee) under the Award, including any Shares acquired under the Award or any proceeds from the disposition thereof, are subject to Section 6(a)(5) of the Plan (including any successor provision). Nothing in the preceding sentence shall be construed as limiting the general application of Section 9 of this Agreement.
|
(a)
|
The Grantee expressly acknowledges and agrees that the Grantee’s rights hereunder, including the right to be issued Shares upon vesting, are subject to the Grantee promptly paying to the Company in cash (or by such other means as may be acceptable to the Administrator in its discretion) all taxes required to be withheld. No Shares will be transferred pursuant to the vesting of the [INSERT TYPE OF UNITS] unless and until the Grantee has remitted to the Company an amount sufficient to satisfy any federal, state or local withholding tax requirements, or has made other arrangements satisfactory to the Administrator with respect to such taxes. The Grantee authorizes the Company and its Affiliates to withhold such amounts from any amounts otherwise owed to the Grantee, but nothing in this sentence shall be construed as relieving the Grantee of any liability for satisfying his or her obligations under the preceding provisions of this Section. The Company shall have no liability or obligation relating to the foregoing.
|
(b)
|
The Grantee expressly acknowledges that because this Award consists of an unfunded and unsecured promise by the Company to deliver Shares in the future, subject to the terms hereof, it is not possible to make a so-called “83(b) election” with respect to the Award.
|
(c)
|
The Award is intended to be exempt from the requirements of Section 409A and the Plan and this Agreement shall be administered and interpreted in a manner consistent with this intent. Notwithstanding the foregoing, in no event shall the Company or any of its Affiliates be liable for all or any portion of any taxes, penalties, interest or other expenses that may be incurred by the Grantee on account of non-compliance with Section 409A.
|
ENTITY
|
|
JURISDICTION
|
Pla-Fit Holdings, LLC
|
|
Delaware
|
Planet Intermediate, LLC
|
|
Delaware
|
Planet Fitness Holdings, LLC
|
|
New Hampshire
|
Planet Fitness SPV Guarantor LLC
|
|
Delaware
|
Planet Fitness Master Issuer LLC
|
|
Delaware
|
Planet Fitness Franchising LLC
|
|
Delaware
|
Planet Fitness Distribution LLC
|
|
Delaware
|
Planet Fitness Assetco LLC
|
|
Delaware
|
Planet Fitness Australia Pty Ltd
|
|
Australia
|
Planet Fitness Australia Franchise Pty Ltd
|
|
Australia
|
Planet Fitness Australia Equipment Pty Ltd
|
|
Australia
|
Planet Fitness Realco, LLC
|
|
Delaware
|
Pla-Fit Health LLC
|
|
New Hampshire
|
PF Coventry, LLC
|
|
New Hampshire
|
Pla-Fit Health NJNY LLC
|
|
New Hampshire
|
Bayonne Fitness Group, LLC
|
|
New Jersey
|
Bayshore Fitness Group LLC
|
|
New York
|
601 Washington Street Fitness Group, LLC
|
|
New York
|
Levittown Fitness Group, LLC
|
|
New York
|
Long Island Fitness Group, LLC
|
|
New York
|
Melville Fitness Group, LLC
|
|
New York
|
Peekskill Fitness Group, LLC
|
|
New York
|
Carle Place Fitness LLC
|
|
New York
|
Edison Fitness Group LLC
|
|
New Jersey
|
1040 South Broadway Fitness Group
|
|
New York
|
JFZ LLC
|
|
New Hampshire
|
Pla-Fit Colorado LLC
|
|
New Hampshire
|
PF Derry LLC
|
|
New Hampshire
|
PFCA LLC
|
|
New Hampshire
|
PF Vallejo, LLC
|
|
California
|
Pizzazz, LLC
|
|
Pennsylvania
|
PFPA, LLC
|
|
New Hampshire
|
PF Kingston, LLC
|
|
New Hampshire
|
Pla-Fit Warminster LLC
|
|
New Hampshire
|
Pizzazz II, LLC
|
|
Pennsylvania
|
PF Greensburg LLC
|
|
Pennsylvania
|
PF Erie LLC
|
|
Pennsylvania
|
PFIP International
|
|
Cayman Islands
|
Planet Fitness International Franchise
|
|
Cayman Islands
|
Planet Fitness Equipment LLC
|
|
New Hampshire
|
Pla-Fit Canada Inc.
|
|
British Columbia
|
Pla-Fit Canada Franchise Inc.
|
|
British Columbia
|
Pla-Fit Franchise LLC
|
|
New Hampshire
|
PFIP, LLC
|
|
New Hampshire
|
Planet Fitness NAF, LLC
|
|
New Hampshire
|
1.
|
I have reviewed this annual report on Form 10-K of Planet Fitness, Inc. (the “registrant”);
|
2.
|
Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Christopher Rondeau
|
Christopher Rondeau
|
Chief Executive Officer
|
(Principal Executive Officer)
|
1.
|
I have reviewed this annual report on Form 10-K of Planet Fitness, Inc. (the “registrant”);
|
2.
|
Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this annual report based on such evaluation; and
|
(d)
|
Disclosed in this annual report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Thomas Fitzgerald
|
Thomas Fitzgerald
|
Chief Financial Officer
|
(Principal Financial Officer)
|
•
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
•
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company for the periods presented therein.
|
/s/ Christopher Rondeau
|
Christopher Rondeau
|
Chief Executive Officer
|
(Principal Executive Officer)
|
•
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
•
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company for the periods presented therein.
|
/s/ Thomas Fitzgerald
|
Thomas Fitzgerald
|
Chief Financial Officer
|
(Principal Financial Officer)
|