XML 65 R4.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed consolidated statements of operations - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Revenue:        
Franchise $ 16,148 $ 13,009 $ 51,806 $ 40,834
Commission income 3,646 2,771 11,624 9,873
Corporate-owned stores 25,153 22,692 73,674 62,823
Equipment 23,870 24,995 87,588 70,228
Total revenue 68,817 63,467 224,692 183,758
Operating costs and expenses:        
Cost of revenue 18,858 20,163 70,104 57,837
Store operations 14,305 12,494 43,354 35,818
Selling, general and administrative 17,348 8,582 43,840 23,296
Depreciation and amortization 7,976 8,542 24,160 23,585
Other (gain) loss (9) (269) (76) 1,024
Total operating costs and expenses 58,478 49,512 181,382 141,560
Income from operations 10,339 13,955 43,310 42,198
Other expense, net:        
Interest expense, net (6,556) (5,097) (17,872) (16,705)
Other expense (1,815) (447) (2,627) (1,089)
Total other expense, net (8,371) (5,544) (20,499) (17,794)
Income before income taxes 1,968 8,411 22,811 24,404
Provision for income taxes 1,230 108 1,921 892
Net income 738 8,303 20,890 23,512
Less net income attributable to non-controlling interests 4,631 176 4,857 494
Net income (loss) attributable to Planet Fitness, Inc. $ (3,893) $ 8,127 $ 16,033 $ 23,018
Class A Common Stock [Member]        
Net income (loss) per share of Class A common stock:        
Basic [1] $ 0.05   $ 0.05  
Diluted [1] $ 0.04   $ 0.04  
Weighted-average shares of Class A common stock outstanding:        
Basic [1] 35,661,000   35,661,000  
Diluted [1] 98,710,000   98,710,000  
[1] Represents earnings per share of Class A common stock and weighted-average shares of Class A common stock outstanding for the period from August 6, 2015 through September 30, 2015, the period following the recapitalization transactions and IPO (see Note 14).