XML 17 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed consolidated statements of operations - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenue:        
Franchise $ 23,046 $ 16,148 $ 70,042 $ 51,806
Commission income 4,179 3,646 14,338 11,624
Corporate-owned stores 26,675 25,153 78,756 73,674
Equipment 33,107 23,870 98,686 87,588
Total revenue 87,007 68,817 261,822 224,692
Operating costs and expenses:        
Cost of revenue 25,925 18,858 77,365 70,104
Store operations 15,181 14,305 45,673 43,354
Selling, general and administrative 12,244 17,348 36,470 43,840
Depreciation and amortization 7,745 7,976 23,127 24,160
Other gain (241) (9) (406) (76)
Total operating costs and expenses 60,854 58,478 182,229 181,382
Income from operations 26,153 10,339 79,593 43,310
Other expense, net:        
Interest expense, net (6,291) (6,556) (18,819) (17,872)
Other income (expense) (204) (1,815) 30 (2,627)
Total other expense, net (6,495) (8,371) (18,789) (20,499)
Income before income taxes 19,658 1,968 60,804 22,811
Provision for income taxes 4,795 1,230 11,504 1,921
Net income 14,863 738 49,300 20,890
Less net income attributable to non-controlling interests 11,438 4,631 38,374 4,857
Net income (loss) attributable to Planet Fitness, Inc. $ 3,425 $ (3,893) $ 10,926 $ 16,033
Class A Common Stock [Member]        
Net income per share of Class A common stock:        
Basic [1] $ 0.08 $ 0.05 $ 0.28 $ 0.05
Diluted [1] $ 0.08 $ 0.04 $ 0.28 $ 0.04
Weighted-average shares of Class A common stock outstanding(1):        
Basic [1] 44,668,875 35,661 39,394,318 35,661
Diluted [1] 44,685,696 98,710 39,397,486 98,710
[1] For the three and nine months ended September 30, 2015, 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 9).