XML 27 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated statements of cash flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities:      
Net income $ 71,247 $ 38,130 $ 37,295
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 31,502 32,158 32,341
Amortization of deferred financing costs 1,544 1,596 1,315
Amortization of favorable leases and asset retirement obligations 392 478 501
Amortization of interest rate caps 797 28  
Deferred tax expense (benefit) 15,606 6,135 (63)
Loss (gain) on re-measurement of tax benefit arrangement 72 (2,549)  
Provision for bad debts 59 667 139
Gain on disposal of property and equipment (514) (273) (545)
Loss on extinguishment of debt 606   4,697
Third party debt refinancing expense 3,001    
Equity-based compensation 1,728 4,877  
Changes in operating assets and liabilities, excluding effects of acquisitions:      
Accounts receivable (7,754) (414) (3,632)
Notes receivable and due from related parties 1,897 4,210 177
Inventory 2,755 (1,545) (769)
Other assets and other current assets (7,944) (5,720) (1,818)
Accounts payable and accrued expenses 7,428 263 5,042
Other liabilities and other current liabilities 2,747 99 (2)
Income taxes (5,993) 115 (1,670)
Payments to related parties pursuant to tax benefit arrangements (6,922)    
Equipment deposits (3,417) (1,088) 4,028
Deferred revenue (652) 2,994 842
Deferred rent 632 1,502 1,527
Net cash provided by operating activities 108,817 81,663 79,405
Cash flows from investing activities:      
Additions to property and equipment (15,377) (19,488) (16,650)
Acquisition of franchises     (38,638)
Proceeds from sale of property and equipment 683 327 926
Net cash used in investing activities (14,694) (19,161) (54,362)
Cash flows from financing activities:      
Proceeds from issuance of Class A common stock sold in initial public offering, net of underwriting discounts and commissions   156,946  
Use of proceeds from issuance of Class A common stock to purchase Holdings Units   (156,946)  
Proceeds from issuance of long-term debt 230,000 120,000 390,000
Proceeds from issuance of Class A common stock 136    
Principal payments on capital lease obligations (46) (376) (1,162)
Repayment of long-term debt (5,621) (14,800) (185,800)
Payment of deferred financing and other debt-related costs (5,220) (1,698) (7,785)
Premiums paid for interest rate caps   (880) (2,373)
Repurchase and retirement of Class B common stock (1,583)    
Distributions to variable interest entities     (458)
Dividend paid to holders of Class A common stock (169,282)    
Dividend equivalent paid to members of Pla-Fit Holdings (101,729) (140,000) (173,900)
Distributions to members of Pla-Fit Holdings (31,838) (36,486) (31,474)
Net cash used in financing activities (85,183) (74,240) (12,952)
Effects of exchange rate changes on cash and cash equivalents 23 (123) (67)
Net increase (decrease) in cash and cash equivalents 8,963 (11,861) 12,024
Cash and cash equivalents, beginning of period 31,430 43,291 31,267
Cash and cash equivalents, end of period 40,393 31,430 43,291
Supplemental cash flow information:      
Net cash paid for income taxes 7,040 2,834 1,604
Cash paid for interest 24,302 23,220 20,756
Non-cash investing activities:      
Non-cash consideration for acquisition of franchises     3,000
Non-cash additions to property and equipment 2,203 $ 207 1,049
Non-cash financing activities:      
Non-cash distributions to members     $ 901
Non-cash dividend equivalent payments $ 3,899