HAMPTON, N.H., Aug. 9, 2017 /PRNewswire/ -- Planet Fitness, Inc. (NYSE: PLNT) today reported financial results for its second quarter ended June 30, 2017.
Second Quarter Fiscal 2017 Highlights
- Total revenue increased from the prior year period by 17.3% to $107.3 million.
- System-wide same store sales increased 9.0%.
- Net income attributable to Planet Fitness, Inc. was $12.4 million, or $0.16 per diluted share, compared to net income attributable to Planet Fitness Inc. of $4.1 million, or $0.11 per diluted share in the prior year period.
- Net income was $18.0 million, compared to net income of $18.1 million in the prior year period.
- Adjusted net income(1) increased 28.9% to $21.7 million, or $0.22 per diluted share, compared to $16.8 million, or $0.17 per diluted share in the prior year period.
- Adjusted EBITDA(1) increased 30.3% to $47.9 million from $36.8 million in the prior year period.
- 37 new Planet Fitness franchise stores were opened during the period, bringing system-wide total stores to 1,403 at June 30, 2017.
(1) Adjusted net income and adjusted EBITDA are non-GAAP measures. For reconciliations of Adjusted EBITDA and Adjusted net income to U.S. GAAP ("GAAP") net income see "Non-GAAP Financial Measures" accompanying this press release.
Christopher Rondeau, Chief Executive Officer, commented, "We had a great second quarter driven by our relentless commitment to reaching more and more casual and first time gym users with our welcoming, non-intimidating fitness offering. Total revenue increased 17% driven by strong growth in all three of our business segments while system-wide same store sales rose 9%, marking our 42nd consecutive quarter of positive same store sales growth. Through our franchisees' new store openings along with over $100 million spent annually on national and local advertising programs, we continue to build on our leadership position by capturing additional market share as well as bringing new consumers into the fitness industry. Importantly, we've been able to expand Planet Fitness in a highly profitable manner evidenced by the 30% increase in second quarter adjusted EBITDA thanks to our asset-light business model that includes our fast-growing, high-margin Franchise segment. I am confident that our compelling concept and powerful brand recognition combined with unmatched system-wide leadership and resources will allow us to capitalize on opportunities that drive long-term value for our shareholders."
Operating Results for the Second Quarter Ended June 30, 2017
For the second quarter 2017, total revenue increased $15.8 million or 17.3% to $107.3 million from $91.5 million in the prior year period. By segment:
- Franchise segment revenue, which includes commission income, increased $8.3 million or 28.2% to $37.8 million from $29.5 million in the prior year period;
- Corporate-owned stores segment revenue increased $1.9 million or 7.2% to $28.3 million from $26.4 million in the prior year period; and
- Equipment segment revenue increased $5.6 million or 15.8% to $41.2 million from $35.6 million. This increase was driven by an increase in replacement equipment sales to existing franchisee-owned stores and equipment sales related to new store openings.
System-wide same store sales increased 9.0%. By segment, franchisee-owned same store sales increased 9.3% and corporate-owned same store sales increased 4.3%.
For the second quarter of 2017, net income was $18.0 million, or $0.16 per diluted share, compared to net income of $18.1 million, or $0.11 per diluted share, in the prior year period. Adjusted net income increased 28.9% to $21.7 million, or $0.22 per diluted share, from $16.8 million, in the prior year period. Adjusted net income has been adjusted to reflect a normalized federal income tax rate of 39.5% for the current year period and the comparable prior year period and excludes certain non-cash and other items that we do not consider in the evaluation of ongoing operational performance (see "Non-GAAP Financial Measures").
Adjusted EBITDA, which is defined as net income before interest, taxes, depreciation and amortization, adjusted for the impact of certain non-cash and other items that we do not consider in the evaluation of ongoing operational performance (see "Non-GAAP Financial Measures"), increased 30.3% to $47.9 million from $36.8 million in the prior year period.
Segment EBITDA represents our Total Segment EBITDA broken down by the Company's reportable segments. Total Segment EBITDA is equal to EBITDA, which is defined as net income before interest, taxes, depreciation and amortization (see "Non-GAAP Financial Measures").
- Franchise segment EBITDA increased $7.8 million or 31.6% to $32.5 million driven by royalties from new franchised stores opened since June 30, 2016 as well as higher same store sales and overall margin expansion;
- Corporate-owned stores segment EBITDA increased $3.3 million or 34.5% to $12.8 million driven primarily by higher monthly and annual revenue, including an increase in same store sales, and improved operating margin; and
- Equipment segment EBITDA increased by $2.0 million or 24.8% to $9.8 million driven by an increase in replacement equipment sales to existing franchisee-owned stores and equipment sales related to new store openings.
Secondary Offering
In May 2017, the Company completed a secondary offering of 16,085,510 shares of its Class A common stock at a price of $20.28 per share. All of the shares sold in the offering were offered by certain existing holders of limited liability company units of Pla-Fit Holdings, LLC and certain holders of Class A common stock affiliated with Consumer Partners, LLC, together referred to as the "Selling Stockholders." The Company did not receive any proceeds from the sale of shares of Class A common stock offered by the Selling Stockholders.
Debt Refinancing
In May 2017, the Company amended its credit facility to reduce the interest rate margin for term loan borrowings by 50 basis points, with an additional 25 basis point reduction in rate in the future if the Total Net Leverage Ratio (as defined in the credit agreement) is less than 3.50 to 1.00. The amendment also reduced the interest rate margin for revolving credit line borrowings by 25 basis points.
2017 Outlook
For the year ending December 31, 2017, the Company now expects:
- Total revenue between $409 million and $415 million;
- System-wide same store sales growth in the 8% to 9% range; and
- Adjusted net income of $75 million to $77 million, or $0.76 to $0.78 per diluted share.
Presentation of Financial Measures
Planet Fitness, Inc. (the "Company") was formed in March 2015 for the purpose of facilitating the initial public offering (the "IPO") and related recapitalization transactions that occurred in August 2015, and in order to carry on the business of Pla-Fit Holdings, LLC ("Pla-Fit Holdings") and its subsidiaries. As the sole managing member of Pla-Fit Holdings, the Company operates and controls all of the business and affairs of Pla-Fit Holdings, and through Pla-Fit Holdings, conducts its business. As a result, the Company consolidates Pla-Fit Holdings' financial results and reports a non-controlling interest related to the portion of Pla-Fit Holdings not owned by the Company.
The financial information presented in this press release includes non-GAAP financial measures such as EBITDA, Segment EBITDA, Adjusted EBITDA, Adjusted net income and Adjusted net income per share, diluted to provide measures that we believe are useful to investors in evaluating the Company's performance. These non-GAAP financial measures are supplemental measures of the Company's performance that are neither required by, nor presented in accordance with GAAP. These financial measures should not be considered in isolation or as substitutes for GAAP financial measures such as net income or any other performance measures derived in accordance with, GAAP. In addition, in the future, the Company may incur expenses or charges such as those added back to calculate Adjusted EBITDA, Adjusted net income and Adjusted net income per share, diluted. The Company's presentation of Adjusted EBITDA, Adjusted net income and Adjusted net income per share, diluted should not be construed as an inference that the Company's future results will be unaffected by similar amounts or other unusual or nonrecurring items. See the tables at the end of this press release for a reconciliation of EBITDA, Adjusted EBITDA, Total Segment EBITDA, Adjusted net income, and Adjusted net income per share, diluted, to their most directly comparable GAAP financial measure.
The non-GAAP financial measures used in our full-year outlook will differ from net income and net income per share, diluted, determined in accordance with GAAP in ways similar to those described in the reconciliations at the end of this press release. We do not provide guidance for net income or net income per share, diluted, determined in accordance with GAAP or a reconciliation of guidance for Adjusted net income and Adjusted net income per share, diluted, to the most directly comparable GAAP measure because we are not able to predict with reasonable certainty the amount or nature of all items that will be included in our net income and net income per share, diluted, for the year ended December 31, 2017. These items are uncertain, depend on many factors and could have a material impact on our net income and net income per share, diluted, for the year ended December 31, 2017.
Investor Conference Call
The Company will hold a conference call at 4:30 pm (ET) on August 9, 2017 to discuss the news announced in this press release. A live webcast of the conference call will be accessible at www.planetfitness.com via the "Investor Relations" link. The webcast will be archived on the website for one year.
About Planet Fitness
Founded in 1992 in Dover, N.H., Planet Fitness is one of the largest and fastest-growing franchisors and operators of fitness centers in the United States by number of members and locations. As of June 30, 2017, Planet Fitness had approximately 10.4 million members and 1,403 stores in 48 states, the District of Columbia, Puerto Rico, Canada and the Dominican Republic. The Company's mission is to enhance people's lives by providing a high-quality fitness experience in a welcoming, non-intimidating environment, which we call the Judgement Free Zone®. More than 95% of Planet Fitness stores are owned and operated by independent business men and women.
Forward-Looking Statements
This press release contains certain statements, approximations, estimates and projections with respect to our anticipated future performance, especially those under the heading "2017 Outlook," ("forward-looking statements"). Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on the Company's current beliefs, expectations and assumptions regarding the future of the business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of the Company's control. Actual results and financial condition may differ materially from those indicated in the forward-looking statements. Important factors that could cause our actual results to differ materially include risks and uncertainties associated with competition in the fitness industry, the Company's and franchisees' ability to attract and retain new members, changes in consumer demand, changes in equipment costs, the Company's ability to expand into new markets, operating costs for the Company and franchisees generally, availability and cost of capital for franchisees, acquisition activity, developments and changes in laws and regulations, our substantial indebtedness, our corporate structure and tax receivable agreements, general economic conditions and the other factors described in the Company's annual report on Form 10-K for the year ended December 31, 2016, and the Company's other filings with the Securities and Exchange Commission. Except as required by law, neither the Company nor any of its affiliates or representatives undertake any obligation to provide additional information or to correct or update any information set forth in this press release, whether as a result of new information, future developments or otherwise.
|
Planet Fitness, Inc. and subsidiaries
|
|
Condensed consolidated statements of operations
|
|
(Unaudited)
|
|
(Amounts in thousands, except per share amounts)
|
|
|
For the three months ended
June 30,
|
|
|
For the six months ended
June 30,
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
|
$
|
32,791
|
|
|
$
|
25,506
|
|
|
$
|
63,072
|
|
|
$
|
46,997
|
|
|
Commission income
|
|
5,003
|
|
|
|
3,973
|
|
|
|
11,519
|
|
|
|
10,159
|
|
|
Corporate-owned stores
|
|
28,285
|
|
|
|
26,383
|
|
|
|
55,326
|
|
|
|
52,080
|
|
|
Equipment
|
|
41,237
|
|
|
|
35,610
|
|
|
|
68,501
|
|
|
|
65,579
|
|
|
Total revenue
|
|
107,316
|
|
|
|
91,472
|
|
|
|
198,418
|
|
|
|
174,815
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
31,452
|
|
|
|
27,801
|
|
|
|
52,576
|
|
|
|
51,440
|
|
|
Store operations
|
|
14,604
|
|
|
|
15,760
|
|
|
|
29,788
|
|
|
|
30,492
|
|
|
Selling, general and administrative
|
|
14,768
|
|
|
|
12,381
|
|
|
|
28,588
|
|
|
|
24,226
|
|
|
Depreciation and amortization
|
|
7,894
|
|
|
|
7,678
|
|
|
|
15,845
|
|
|
|
15,382
|
|
|
Other loss (gain)
|
|
348
|
|
|
|
21
|
|
|
|
316
|
|
|
|
(165)
|
|
|
Total operating costs and expenses
|
|
69,066
|
|
|
|
63,641
|
|
|
|
127,113
|
|
|
|
121,375
|
|
|
Income from operations
|
|
38,250
|
|
|
|
27,831
|
|
|
|
71,305
|
|
|
|
53,440
|
|
|
Other expense, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
(9,028)
|
|
|
|
(6,161)
|
|
|
|
(17,791)
|
|
|
|
(12,528)
|
|
|
Other (expense) income
|
|
(933)
|
|
|
|
(160)
|
|
|
|
(251)
|
|
|
|
234
|
|
|
Total other expense, net
|
|
(9,961)
|
|
|
|
(6,321)
|
|
|
|
(18,042)
|
|
|
|
(12,294)
|
|
|
Income before income taxes
|
|
28,289
|
|
|
|
21,510
|
|
|
|
53,263
|
|
|
|
41,146
|
|
|
Provision for income taxes
|
|
10,285
|
|
|
|
3,419
|
|
|
|
17,393
|
|
|
|
6,709
|
|
|
Net income
|
|
18,004
|
|
|
|
18,091
|
|
|
|
35,870
|
|
|
|
34,437
|
|
|
Less net income attributable to non-controlling interests
|
|
5,592
|
|
|
|
13,959
|
|
|
|
14,616
|
|
|
|
26,936
|
|
|
Net income attributable to Planet Fitness, Inc.
|
$
|
12,412
|
|
|
$
|
4,132
|
|
|
$
|
21,254
|
|
|
$
|
7,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share of Class A common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.16
|
|
|
$
|
0.11
|
|
|
$
|
0.30
|
|
|
$
|
0.20
|
|
|
Diluted
|
$
|
0.16
|
|
|
$
|
0.11
|
|
|
$
|
0.30
|
|
|
$
|
0.20
|
|
|
Weighted-average shares of Class A common stock outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
79,154
|
|
|
|
36,771
|
|
|
|
71,679
|
|
|
|
36,685
|
|
|
Diluted
|
|
79,193
|
|
|
|
36,773
|
|
|
|
71,713
|
|
|
|
36,686
|
|
|
Planet Fitness, Inc. and subsidiaries
|
|
Condensed consolidated balance sheets
|
|
(Unaudited)
|
|
(Amounts in thousands, except per share amounts)
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2017
|
|
|
2016
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
78,521
|
|
|
$
|
40,393
|
|
|
Accounts receivable, net of allowance for bad debts of $79 and $687 at June 30, 2017 and December 31, 2016, respectively
|
|
|
15,721
|
|
|
|
26,873
|
|
|
Due from related parties
|
|
|
2,925
|
|
|
|
2,864
|
|
|
Inventory
|
|
|
1,447
|
|
|
|
1,802
|
|
|
Restricted assets – national advertising fund
|
|
|
859
|
|
|
|
3,074
|
|
|
Other receivables
|
|
|
10,550
|
|
|
|
7,935
|
|
|
Other current assets
|
|
|
7,330
|
|
|
|
8,284
|
|
|
Total current assets
|
|
|
117,353
|
|
|
|
91,225
|
|
|
Property and equipment, net of accumulated depreciation of $32,700 as of June 30, 2017 and $30,987 as of December 31, 2016
|
|
|
67,564
|
|
|
|
61,238
|
|
|
Intangible assets, net
|
|
|
244,437
|
|
|
|
253,862
|
|
|
Goodwill
|
|
|
176,981
|
|
|
|
176,981
|
|
|
Deferred income taxes
|
|
|
737,953
|
|
|
|
410,407
|
|
|
Other assets, net
|
|
|
10,353
|
|
|
|
7,729
|
|
|
Total assets
|
|
$
|
1,354,641
|
|
|
$
|
1,001,442
|
|
|
Liabilities and stockholders' equity (deficit)
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
7,185
|
|
|
$
|
7,185
|
|
|
Accounts payable
|
|
|
18,532
|
|
|
|
28,507
|
|
|
Accrued expenses
|
|
|
12,215
|
|
|
|
19,190
|
|
|
Equipment deposits
|
|
|
7,560
|
|
|
|
2,170
|
|
|
Deferred revenue, current
|
|
|
20,271
|
|
|
|
17,780
|
|
|
Payable to related parties pursuant to tax benefit arrangements, current
|
|
|
24,487
|
|
|
|
8,072
|
|
|
Other current liabilities
|
|
|
565
|
|
|
|
369
|
|
|
Total current liabilities
|
|
|
90,815
|
|
|
|
83,273
|
|
|
Long-term debt, net of current maturities
|
|
|
699,175
|
|
|
|
702,003
|
|
|
Deferred rent, net of current portion
|
|
|
5,166
|
|
|
|
5,108
|
|
|
Deferred revenue, net of current portion
|
|
|
7,746
|
|
|
|
8,351
|
|
|
Deferred tax liabilities
|
|
|
1,142
|
|
|
|
1,238
|
|
|
Payable to related parties pursuant to tax benefit arrangements, net of current portion
|
|
|
702,566
|
|
|
|
410,999
|
|
|
Other liabilities
|
|
|
4,786
|
|
|
|
5,225
|
|
|
Total noncurrent liabilities
|
|
|
1,420,581
|
|
|
|
1,132,924
|
|
|
Commitments and contingencies (note 11)
|
|
|
|
|
|
|
|
|
|
Stockholders' equity (deficit):
|
|
|
|
|
|
|
|
|
|
Class A common stock, $.0001 par value - 300,000 shares authorized, 85,649 and 61,314 shares issued and outstanding as of June 30, 2017 and December 31, 2016, respectively
|
|
|
9
|
|
|
|
6
|
|
|
Class B common stock, $.0001 par value - 100,000 shares authorized, 12,701 and 37,185 shares issued and outstanding as of June 30, 2017 and December 31, 2016, respectively
|
|
|
1
|
|
|
|
4
|
|
|
Accumulated other comprehensive loss
|
|
|
(1,332)
|
|
|
|
(1,174)
|
|
|
Additional paid in capital
|
|
|
10,629
|
|
|
|
34,467
|
|
|
Accumulated deficit
|
|
|
(142,864)
|
|
|
|
(164,062)
|
|
|
Total stockholders' deficit attributable to Planet Fitness Inc.
|
|
|
(133,557)
|
|
|
|
(130,759)
|
|
|
Non-controlling interests
|
|
|
(23,198)
|
|
|
|
(83,996)
|
|
|
Total stockholders' deficit
|
|
|
(156,755)
|
|
|
|
(214,755)
|
|
|
Total liabilities and stockholders' deficit
|
|
$
|
1,354,641
|
|
|
$
|
1,001,442
|
|
|
Planet Fitness, Inc. and subsidiaries
|
|
Condensed consolidated statements of cash flows
|
|
(Unaudited)
|
|
(Amounts in thousands)
|
|
|
|
For the six months ended
June 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
35,870
|
|
|
$
|
34,437
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
15,845
|
|
|
|
15,382
|
|
|
Amortization of deferred financing costs
|
|
|
942
|
|
|
|
741
|
|
|
Amortization of favorable leases and asset retirement obligations
|
|
|
184
|
|
|
|
198
|
|
|
Amortization of interest rate caps
|
|
|
954
|
|
|
|
221
|
|
|
Deferred tax expense
|
|
|
14,589
|
|
|
|
6,703
|
|
|
Loss on extinguishment of debt
|
|
|
79
|
|
|
|
—
|
|
|
Third party debt refinancing expense
|
|
|
1,021
|
|
|
|
—
|
|
|
Gain on re-measurement of tax benefit arrangement
|
|
|
(541)
|
|
|
|
—
|
|
|
Provision for bad debts
|
|
|
28
|
|
|
|
13
|
|
|
Gain on disposal of property and equipment
|
|
|
(323)
|
|
|
|
(165)
|
|
|
Equity-based compensation
|
|
|
1,012
|
|
|
|
960
|
|
|
Changes in operating assets and liabilities, excluding effects of acquisitions:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
11,542
|
|
|
|
7,785
|
|
|
Due to and due from related parties
|
|
|
(289)
|
|
|
|
7,531
|
|
|
Inventory
|
|
|
355
|
|
|
|
3,664
|
|
|
Other assets and other current assets
|
|
|
(3,239)
|
|
|
|
(3,074)
|
|
|
Accounts payable and accrued expenses
|
|
|
(14,144)
|
|
|
|
(13,931)
|
|
|
Other liabilities and other current liabilities
|
|
|
(33)
|
|
|
|
4
|
|
|
Income taxes
|
|
|
(406)
|
|
|
|
(5,822)
|
|
|
Payable to related parties pursuant to tax benefit arrangements
|
|
|
(7,909)
|
|
|
|
(6,007)
|
|
|
Equipment deposits
|
|
|
5,390
|
|
|
|
(1,068)
|
|
|
Deferred revenue
|
|
|
1,826
|
|
|
|
2,232
|
|
|
Deferred rent
|
|
|
245
|
|
|
|
282
|
|
|
Net cash provided by operating activities
|
|
|
62,998
|
|
|
|
50,086
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Additions to property and equipment
|
|
|
(14,127)
|
|
|
|
(4,487)
|
|
|
Proceeds from sale of property and equipment
|
|
|
—
|
|
|
|
142
|
|
|
Net cash used in investing activities
|
|
|
(14,127)
|
|
|
|
(4,345)
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Principal payments on capital lease obligations
|
|
|
—
|
|
|
|
(25)
|
|
|
Repayment of long-term debt
|
|
|
(3,592)
|
|
|
|
(2,550)
|
|
|
Payment of deferred financing and other debt-related costs
|
|
|
(1,278)
|
|
|
|
—
|
|
|
Premiums paid for interest rate caps
|
|
|
(366)
|
|
|
|
—
|
|
|
Proceeds from issuance of Class A common stock
|
|
|
26
|
|
|
|
—
|
|
|
Repurchase and retirement of Class B common stock
|
|
|
—
|
|
|
|
(1,583)
|
|
|
Dividend equivalent payments
|
|
|
(139)
|
|
|
|
—
|
|
|
Distributions to Continuing LLC Members
|
|
|
(5,592)
|
|
|
|
(17,472)
|
|
|
Net cash used in financing activities
|
|
|
(10,941)
|
|
|
|
(21,630)
|
|
|
Effects of exchange rate changes on cash and cash equivalents
|
|
|
198
|
|
|
|
123
|
|
|
Net increase in cash and cash equivalents
|
|
|
38,128
|
|
|
|
24,234
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
40,393
|
|
|
|
31,430
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
78,521
|
|
|
$
|
55,664
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
|
Net cash paid for income taxes
|
|
$
|
2,914
|
|
|
$
|
5,971
|
|
|
Cash paid for interest
|
|
$
|
15,890
|
|
|
$
|
11,479
|
|
|
Non-cash investing activities:
|
|
|
|
|
|
|
|
|
|
Non-cash additions to property and equipment
|
|
$
|
988
|
|
|
$
|
226
|
|
Planet Fitness, Inc. and subsidiaries
Non-GAAP Financial Measures
(Unaudited)
(Amounts in thousands, except per share amounts)
To supplement its consolidated financial statements, which are prepared and presented in accordance with GAAP, the Company uses the following non-GAAP financial measures: EBITDA, Total Segment EBITDA, Adjusted EBITDA, Adjusted net income and Adjusted net income per share, diluted (collectively, the "non-GAAP financial measures"). The Company believes that these non-GAAP financial measures, when used in conjunction with GAAP financial measures, are useful to investors in evaluating our operating performance. These non-GAAP financial measures presented in this release are supplemental measures of the Company's performance that are neither required by, nor presented in accordance with GAAP. These financial measures should not be considered in isolation or as substitutes for GAAP financial measures such as net income or any other performance measures derived in accordance with GAAP. In addition, in the future, the Company may incur expenses or charges such as those added back to calculate Adjusted EBITDA, Adjusted net income and Adjusted net income per share, diluted. The Company's presentation of Adjusted EBITDA, Adjusted net income, and Adjusted net income per share, diluted, should not be construed as an inference that the Company's future results will be unaffected by unusual or nonrecurring items.
EBITDA, Segment EBITDA and Adjusted EBITDA
We refer to EBITDA and Adjusted EBITDA as we use these measures to evaluate our operating performance and we believe these measures provide useful information to investors in evaluating our performance. We have also disclosed Segment EBITDA as an important financial metric utilized by the Company to evaluate performance and allocate resources to segments in accordance with ASC 280, Segment Reporting. We define EBITDA as net income before interest, taxes, depreciation and amortization. Segment EBITDA sums to Total Segment EBITDA which is equal to the Non-GAAP financial metric EBITDA. We believe that EBITDA, which eliminates the impact of certain expenses that we do not believe reflect our underlying business performance, provides useful information to investors to assess the performance of our segments as well as the business as a whole. Our Board of Directors also uses EBITDA as a key metric to assess the performance of management. We define Adjusted EBITDA as net income before interest, taxes, depreciation and amortization, adjusted for the impact of certain additional non-cash and other items that we do not consider in our evaluation of ongoing performance of the Company's core operations. These items include certain purchase accounting adjustments, stock offering-related costs, and certain other charges and gains. We believe that Adjusted EBITDA is an appropriate measure of operating performance in addition to EBITDA because it eliminates the impact of other items that we believe reduce the comparability of our underlying core business performance from period to period and is therefore useful to our investors in comparing the core performance of our business from period to period.
A reconciliation of Adjusted EBITDA to net income, the most directly comparable GAAP measure, is set forth below.
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Planet Fitness, Inc.
|
|
$
|
12,412
|
|
|
$
|
4,132
|
|
|
$
|
21,254
|
|
|
$
|
7,501
|
|
|
Net income attributable to non-controlling interests
|
|
|
5,592
|
|
|
|
13,959
|
|
|
|
14,616
|
|
|
|
26,936
|
|
|
Net income
|
|
$
|
18,004
|
|
|
$
|
18,091
|
|
|
$
|
35,870
|
|
|
$
|
34,437
|
|
|
Interest expense, net
|
|
|
9,028
|
|
|
|
6,161
|
|
|
|
17,791
|
|
|
|
12,528
|
|
|
Provision for income taxes
|
|
|
10,285
|
|
|
|
3,419
|
|
|
|
17,393
|
|
|
|
6,709
|
|
|
Depreciation and amortization
|
|
|
7,894
|
|
|
|
7,678
|
|
|
|
15,845
|
|
|
|
15,382
|
|
|
EBITDA
|
|
|
45,211
|
|
|
|
35,349
|
|
|
|
86,899
|
|
|
|
69,056
|
|
|
Purchase accounting adjustments-revenue(1)
|
|
|
444
|
|
|
|
8
|
|
|
|
780
|
|
|
|
8
|
|
|
Purchase accounting adjustments-rent(2)
|
|
|
191
|
|
|
|
280
|
|
|
|
387
|
|
|
|
462
|
|
|
Transaction fees(3)
|
|
|
1,021
|
|
|
|
-
|
|
|
|
1,021
|
|
|
|
-
|
|
|
Stock offering-related costs(4)
|
|
|
329
|
|
|
|
1,027
|
|
|
|
937
|
|
|
|
1,027
|
|
|
Severance costs(5)
|
|
|
-
|
|
|
|
43
|
|
|
|
-
|
|
|
|
423
|
|
|
Early lease termination costs(6)
|
|
|
719
|
|
|
|
-
|
|
|
|
719
|
|
|
|
-
|
|
|
Other(7)
|
|
|
-
|
|
|
|
72
|
|
|
|
(573)
|
|
|
|
72
|
|
|
Adjusted EBITDA
|
|
$
|
47,915
|
|
|
$
|
36,779
|
|
|
$
|
90,170
|
|
|
$
|
71,048
|
|
|
|
|
(1)
|
Represents the impact of revenue-related purchase accounting adjustments associated with the acquisition of Pla-Fit Holdings on November 8, 2012 by TSG (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. These amounts represent the additional revenue that would have been recognized in these periods if the write-down to deferred revenue had not occurred in connection with the application of acquisition pushdown accounting.
|
|
(2)
|
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 was recorded on a straight-line basis from the acquisition date through the end of the lease term. This resulted in higher overall recorded 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 $104, $183, $207, and $268 in the three and six months ended June 30, 2017 and 2016, 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 $88, $97, $181, and $194 for the three and six months ended June 30, 2017 and 2016, respectively, are due to the amortization of favorable and unfavorable lease intangible assets which were recorded in connection with the 2012 Acquisition and the acquisition of eight franchisee-owned stores on March 31, 2014. 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.
|
|
(3)
|
Represents transaction fees and expenses related to the amendment of our credit facility in the three months ended June 30, 2017.
|
|
(4)
|
Represents legal, accounting and other costs incurred in connection with offerings of the Company's Class A common stock.
|
|
(5)
|
Represents severance expense recorded in connection with an equity award modification.
|
|
(6)
|
Represents charges and expenses incurred in connection with the early termination of the lease for our previous headquarters.
|
|
(7)
|
Represents certain other charges and gains that we do not believe reflect our underlying business performance. In the six months ended June 30, 2017, this amount includes a gain of $541 related to the adjustment of our tax benefit arrangements primarily due to changes in our effective tax rate.
|
A reconciliation of Segment EBITDA to Total Segment EBITDA is set forth below.
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
Segment EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
|
|
$
|
32,487
|
|
|
$
|
24,682
|
|
|
$
|
64,519
|
|
|
$
|
48,494
|
|
|
Corporate-owned stores
|
|
|
12,840
|
|
|
|
9,547
|
|
|
|
23,533
|
|
|
|
19,709
|
|
|
Equipment
|
|
|
9,809
|
|
|
|
7,859
|
|
|
|
15,904
|
|
|
|
14,177
|
|
|
Corporate and other
|
|
|
(9,925)
|
|
|
|
(6,739)
|
|
|
|
(17,057)
|
|
|
|
(13,324)
|
|
|
Total Segment EBITDA(1)
|
|
$
|
45,211
|
|
|
$
|
35,349
|
|
|
$
|
86,899
|
|
|
$
|
69,056
|
|
|
|
(1) Total Segment EBITDA is equal to EBITDA.
|
Adjusted Net Income and Adjusted Net Income per Diluted Share
As a result of the recapitalization transactions that occurred prior to our IPO, the limited liability company agreement of Pla-Fit Holdings that was amended and restated (the "New LLC Agreement") designated Planet Fitness, Inc. as the sole managing member of Pla-Fit Holdings. As sole managing member, Planet Fitness, Inc. exclusively operates and controls the business and affairs of Pla-Fit Holdings, LLC. As a result of the recapitalization transactions and the New LLC Agreement, Planet Fitness, Inc. now consolidates Pla-Fit Holdings, and Pla-Fit Holdings is considered the predecessor to Planet Fitness, Inc. for accounting purposes. Our presentation of Adjusted net income and Adjusted net income per share, diluted, gives effect to the consolidation of Pla-Fit Holdings with Planet Fitness, Inc. resulting from the recapitalization transactions and the New LLC Agreement as if they had occurred on January 1, 2016. In addition, Adjusted net income assumes that all net income is attributable to Planet Fitness, Inc., which assumes the full exchange of all outstanding Holdings Units for shares of Class A common stock of Planet Fitness, Inc., adjusted for certain non-recurring items that we do not believe directly reflect our core operations. Adjusted net income per share, diluted, is calculated by dividing Adjusted net income by the total shares of Class A common stock outstanding plus any dilutive options and restricted stock units as calculated in accordance with GAAP and assuming the full exchange of all outstanding Holdings Units and corresponding Class B common stock as of the beginning of each period presented. Adjusted net income and Adjusted net income per share, diluted, are supplemental measures of operating performance that do not represent, and should not be considered, alternatives to net income and earnings per share, as calculated in accordance with GAAP. We believe Adjusted net income and Adjusted net income per share, diluted, supplement GAAP measures and enable us to more effectively evaluate our performance period-over-period. A reconciliation of Adjusted net income to net income, the most directly comparable GAAP measure, and the computation of Adjusted net income per share, diluted, are set forth below.
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Planet Fitness, Inc.
|
|
$
|
12,412
|
|
|
$
|
4,132
|
|
|
$
|
21,254
|
|
|
$
|
7,501
|
|
|
Net income attributable to non-controlling interests
|
|
|
5,592
|
|
|
|
13,959
|
|
|
|
14,616
|
|
|
|
26,936
|
|
|
Net income
|
|
$
|
18,004
|
|
|
$
|
18,091
|
|
|
$
|
35,870
|
|
|
$
|
34,437
|
|
|
Provision for income taxes, as reported
|
|
|
10,285
|
|
|
|
3,419
|
|
|
|
17,393
|
|
|
|
6,709
|
|
|
Purchase accounting adjustments-revenue(1)
|
|
|
444
|
|
|
|
8
|
|
|
|
780
|
|
|
|
8
|
|
|
Purchase accounting adjustments-rent(2)
|
|
|
191
|
|
|
|
280
|
|
|
|
387
|
|
|
|
462
|
|
|
Transaction fees(3)
|
|
|
1,021
|
|
|
|
-
|
|
|
|
1,021
|
|
|
|
-
|
|
|
Stock offering-related costs(4)
|
|
|
329
|
|
|
|
1,027
|
|
|
|
937
|
|
|
|
1,027
|
|
|
Severance costs(5)
|
|
|
-
|
|
|
|
43
|
|
|
|
-
|
|
|
|
423
|
|
|
Early lease termination costs(6)
|
|
|
912
|
|
|
|
-
|
|
|
|
1,143
|
|
|
|
-
|
|
|
Other(7)
|
|
|
-
|
|
|
|
72
|
|
|
|
(573)
|
|
|
|
72
|
|
|
Purchase accounting amortization(8)
|
|
|
4,622
|
|
|
|
4,843
|
|
|
|
9,244
|
|
|
|
9,686
|
|
|
Adjusted income before income taxes
|
|
$
|
35,808
|
|
|
$
|
27,783
|
|
|
$
|
66,202
|
|
|
$
|
52,824
|
|
|
Adjusted income taxes(9)
|
|
|
14,144
|
|
|
|
10,974
|
|
|
|
26,150
|
|
|
|
20,865
|
|
|
Adjusted net income
|
|
$
|
21,664
|
|
|
$
|
16,809
|
|
|
$
|
40,052
|
|
|
$
|
31,959
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per share, diluted
|
|
$
|
0.22
|
|
|
$
|
0.17
|
|
|
$
|
0.41
|
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted weighted-average shares outstanding(10)
|
|
|
98,391
|
|
|
|
98,569
|
|
|
|
98,459
|
|
|
|
98,638
|
|
|
|
|
(1)
|
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. These amounts represent the additional revenue that would have been recognized in these periods if the write-down to deferred revenue had not occurred in connection with the application of acquisition pushdown accounting.
|
|
(2)
|
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 was recorded on a straight-line basis from the acquisition date through the end of the lease term. This resulted in higher overall recorded 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 $104, $183, $207, and $268 in the three and six months ended June 30, 2017 and 2016, 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 $88, $97, $181, and $194 for the three and six months ended June 30, 2017 and 2016, respectively, are due to the amortization of favorable and unfavorable lease intangible assets which were recorded in connection with the 2012 Acquisition and the acquisition of eight franchisee-owned stores on March 31, 2014. 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.
|
|
(3)
|
Represents transaction fees and expenses related to the amendment of our credit facility in the three months ended June 30, 2017.
|
|
(4)
|
Represents legal, accounting and other costs incurred in connection with offerings of the Company's Class A common stock.
|
|
(5)
|
Represents severance expense recorded in connection with an equity award modification.
|
|
(6)
|
Represents charges and expenses incurred in connection with the early termination of the lease for our previous headquarters.
|
|
(7)
|
Represents certain other charges and gains that we do not believe reflect our underlying business performance. In the six months ended June 30, 2017, this amount includes a gain of $541 related to the adjustment of our tax benefit arrangements primarily due to changes in our effective tax rate.
|
|
(8)
|
Includes $4,086, $4,219, $8,172 and $8,438 of amortization of intangible assets, other than favorable leases, for the three and six months ended June 30, 2017 and 2016, respectively, recorded in connection with the 2012 Acquisition, and $536, $624, $1,072 and $1,248 of amortization of intangible assets for the three and six months ended June 30, 2017 and 2016, respectively, recorded in connection with the acquisition of eight franchisee-owned stores on March 31, 2014. The adjustment represents the amount of actual non-cash amortization expense recorded, in accordance with GAAP, in each period.
|
|
(9)
|
Represents corporate income taxes at an assumed effective tax rate of 39.5% for the three and six months ended June 30, 2017 and 2016 applied to adjusted income before income taxes.
|
|
(10)
|
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.
|
A reconciliation of net income per share, diluted, to Adjusted net income per share, diluted is set forth below for the three and six months ended June 30, 2017 and 2016:
|
|
For the Three Months Ended
June 30, 2017
|
|
|
For the Three Months Ended
June 30, 2016
|
|
|
|
Net income
|
|
|
Weighted Average Shares
|
|
|
Net income per share, diluted
|
|
|
Net income
|
|
|
Weighted Average Shares
|
|
|
Net income per share, diluted
|
|
|
Net income attributable to Planet Fitness Inc.(1)
|
|
$
|
12,412
|
|
|
|
79,193
|
|
|
$
|
0.16
|
|
|
$
|
4,132
|
|
|
|
36,773
|
|
|
$
|
0.11
|
|
|
Assumed exchange of shares(2)
|
|
|
5,592
|
|
|
|
19,198
|
|
|
|
|
|
|
|
13,959
|
|
|
|
61,796
|
|
|
|
|
|
|
Net Income
|
|
|
18,004
|
|
|
|
|
|
|
|
|
|
|
|
18,091
|
|
|
|
|
|
|
|
|
|
|
Adjustments to arrive at adjusted income before income taxes(3)
|
|
|
17,804
|
|
|
|
|
|
|
|
|
|
|
|
9,692
|
|
|
|
|
|
|
|
|
|
|
Adjusted income before income taxes
|
|
|
35,808
|
|
|
|
|
|
|
|
|
|
|
|
27,783
|
|
|
|
|
|
|
|
|
|
|
Adjusted income taxes(4)
|
|
|
14,144
|
|
|
|
|
|
|
|
|
|
|
|
10,974
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income
|
|
$
|
21,664
|
|
|
|
98,391
|
|
|
$
|
0.22
|
|
|
$
|
16,809
|
|
|
|
98,569
|
|
|
$
|
0.17
|
|
|
|
|
(1)
|
Represents net income attributable to Planet Fitness, Inc. and the associated weighted average shares, diluted of Class A common stock outstanding.
|
|
(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 Class B common shares 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% for the three months ended June 30, 2017 and 2016, applied to adjusted income before income taxes.
|
|
|
For the Six Months Ended
June 30, 2017
|
|
|
For the Six Months Ended
June 30, 2016
|
|
|
|
Net income
|
|
|
Weighted Average Shares
|
|
|
Net income per share, diluted
|
|
|
Net income
|
|
|
Weighted Average Shares
|
|
|
Net income per share, diluted
|
|
|
Net income attributable to Planet Fitness Inc.(1)
|
|
$
|
21,254
|
|
|
|
71,713
|
|
|
$
|
0.30
|
|
|
$
|
7,501
|
|
|
|
36,686
|
|
|
$
|
0.20
|
|
|
Assumed exchange of shares(2)
|
|
|
14,616
|
|
|
|
26,746
|
|
|
|
|
|
|
|
26,936
|
|
|
|
61,952
|
|
|
|
|
|
|
Net Income
|
|
|
35,870
|
|
|
|
|
|
|
|
|
|
|
|
34,437
|
|
|
|
|
|
|
|
|
|
|
Adjustments to arrive at adjusted income before income taxes(3)
|
|
|
30,332
|
|
|
|
|
|
|
|
|
|
|
|
18,387
|
|
|
|
|
|
|
|
|
|
|
Adjusted income before income taxes
|
|
|
66,202
|
|
|
|
|
|
|
|
|
|
|
|
52,824
|
|
|
|
|
|
|
|
|
|
|
Adjusted income taxes(4)
|
|
|
26,150
|
|
|
|
|
|
|
|
|
|
|
|
20,865
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income
|
|
$
|
40,052
|
|
|
|
98,459
|
|
|
$
|
0.41
|
|
|
$
|
31,959
|
|
|
|
98,638
|
|
|
$
|
0.32
|
|
|
|
|
(1)
|
Represents net income attributable to Planet Fitness, Inc. and the associated weighted average shares, diluted of Class A common stock outstanding.
|
|
(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 Class B common shares 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% for the six months ended June 30, 2017 and 2016, applied to adjusted income before income taxes.
|
View original content with multimedia:http://www.prnewswire.com/news-releases/planet-fitness-inc-announces-second-quarter-2017-results-300502089.html
SOURCE Planet Fitness, Inc.
Investor Contact: Brendon Frey, ICR , brendon.frey@icrinc.com , 203-682-8200 ; Media Contacts: McCall Gosselin, Planet Fitness , mccall.gosselin@pfhq.com , 603-957-4650; Julia Young, ICR , julia.young@icrinc.com , 646-277-1280