XML 28 R7.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated statement of changes in equity - USD ($)
$ in Thousands
Total
Members' Equity [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Additional Paid-in capital [Member]
Accumulated Deficit [Member]
Non-Controlling Interests [Member]
Class A Common Stock [Member]
Class A Common Stock [Member]
Common Stock [Member]
Class B Common Stock [Member]
Class B Common Stock [Member]
Common Stock [Member]
Beginning balance at Dec. 31, 2013 $ 321,915 $ 315,623 $ 92     $ 6,200        
Net income including non-controlling interests 37,295 36,808       487        
Other comprehensive loss (728)   (728)              
Distributions to members (206,733) (206,275)       (458)        
Ending balance at Dec. 31, 2014 151,749 146,156 (636)     6,229        
Net income including non-controlling interests 38,130                  
Other comprehensive loss (1,074)                  
Distributions to members prior to the recapitalization transactions (164,693) (164,693)                
Net income prior to the recapitalization transactions 14,676 14,412       264        
Other comprehensive loss prior to the recapitalization transactions (1,054)   (1,054)              
Equity-based compensation expense recorded in connection with recapitalization transactions 4,525 4,525                
Effect of the recapitalization transactions   $ (400)     $ 138 252   $ 3   $ 7
Effect of the recapitalization transactions, shares             26,107,000   72,603,000  
Issuance of Class A common stock in IPO, net of commissions               1   (1)
Issuance of Class A common stock in IPO, net of commissions, shares             10,491,000   (10,491,000)  
Tax benefit arrangement liability and deferred taxes arising from the recapitalization transactions and IPO (18,276)       (18,276)          
Net income subsequent to the recapitalization transactions 23,454       4,106 19,348        
Equity-based compensation expense 352     $ 352            
Distributions to members of Pla-Fit Holdings subsequent to the recapitalization transactions (11,793)         (11,793)        
Other comprehensive loss subsequent to the recapitalization transactions (20)   (20)              
Ending balance at Dec. 31, 2015 (1,080)   (1,710) 352 (14,032) 14,300   4   6
Ending balance (shares) at Dec. 31, 2015             36,598,000   62,112,000  
Net income including non-controlling interests 71,247       21,500 49,747        
Other comprehensive loss (150)   37     (187)        
Distributions to members (31,838)         (31,838)        
Issuance of Class A common stock in IPO, net of commissions, shares             1,271,146      
Equity-based compensation expense 1,728     1,749 (21)          
Repurchase and retirement of Class B common stock (1,583)     (441) (1,142)       $ (222)  
Exchanges of Class B common stock     499 10,976   (11,475)   2   (2)
Exchanges of Class B common stock, shares             24,705,000   (24,705,000)  
Tax benefit arrangement liability and deferred taxes arising from secondary offerings and other exchanges 21,695     21,695            
Exercise of stock options and vesting of restricted share units 136     136            
Exercise of stock options and vesting of restricted share units, shares             11,000      
Dividend paid to holders of Class A common stock (169,282)       (169,282)          
Dividend equivalents paid or payable (105,628)       (1,085) (104,543)        
Ending balance at Dec. 31, 2016 $ (214,755)   $ (1,174) $ 34,467 $ (164,062) $ (83,996)   $ 6   $ 4
Ending balance (shares) at Dec. 31, 2016             61,314,000   37,185,000