XML 75 R64.htm IDEA: XBRL DOCUMENT v3.10.0.1
Revenue recognition - Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2018
Jan. 01, 2018
Dec. 31, 2017
Jun. 30, 2017
Dec. 31, 2016
Current assets:          
Cash and cash equivalents $ 147,784 $ 113,080 $ 113,080 $ 78,521 $ 40,393
Accounts receivable, net 14,932 37,272 37,272    
Due from related parties 0 3,020 3,020    
Inventory 3,193 2,692 2,692    
Restricted assets – national advertising fund 73 499 499    
Deferred expenses – national advertising fund 1,648   0    
Prepaid expenses 3,796 3,929 3,929    
Other receivables 23,343 9,562 9,562    
Other current assets 5,916 6,947 6,947    
Total current assets 200,685 177,001 177,001    
Property and equipment, net 87,570 83,327 83,327    
Intangible assets, net 237,092 235,657 235,657    
Goodwill 191,038 176,981 176,981    
Deferred income taxes 406,699 411,067 407,782    
Other assets, net 1,637 11,717 11,717    
Total assets 1,124,721 1,095,750 1,092,465    
Current liabilities:          
Current maturities of long-term debt 7,185 7,185 7,185    
Accounts payable 16,268 28,648 28,648    
Accrued expenses 14,715 18,590 18,590    
Equipment deposits 9,001 6,498 6,498    
Restricted liabilities – national advertising fund 73 490 490    
Deferred revenue, current 23,186 18,319 19,083    
Payable pursuant to tax benefit arrangements, current 25,578 31,062 31,062    
Other current liabilities 436 474 474    
Total current liabilities 96,442 111,266 112,030    
Long-term debt, net of current maturities 693,957 696,576 696,576    
Deferred rent, net of current portion 7,700 6,127 6,127    
Deferred revenue, net of current portion 23,255 21,681 8,440    
Deferred tax liabilities 1,389 1,629 1,629    
Payable pursuant to tax benefit arrangements, net of current portion 391,876 400,298 400,298    
Other liabilities 1,350 4,302 4,302    
Total noncurrent liabilities 1,119,527 1,130,613 1,117,372    
Stockholders' equity (deficit):          
Accumulated other comprehensive loss (385) (648) (648)    
Additional paid in capital 14,744 12,118 12,118    
Accumulated deficit (94,348) (140,158) (130,966)    
Total stockholders' deficit attributable to Planet Fitness Inc. (79,979) (128,678) (119,486)    
Non-controlling interests (11,269) (17,451) (17,451)    
Total stockholders' deficit (91,248) (146,129) (136,937)    
Total liabilities and stockholders' deficit 1,124,721 1,095,750 1,092,465    
Class A Common Stock          
Stockholders' equity (deficit):          
Common stock, value 9 9 9    
Class B Common Stock          
Stockholders' equity (deficit):          
Common stock, value 1 $ 1 1    
Calculated under Revenue Guidance in Effect before Topic 606          
Current assets:          
Cash and cash equivalents 147,784   113,080    
Accounts receivable, net 14,932   37,272    
Due from related parties 0   3,020    
Inventory 3,193   2,692    
Restricted assets – national advertising fund 73   499    
Deferred expenses – national advertising fund 1,648        
Prepaid expenses 3,796   3,929    
Other receivables 23,343   9,562    
Other current assets 5,916   6,947    
Total current assets 200,685   177,001    
Property and equipment, net 87,570   83,327    
Intangible assets, net 237,092   235,657    
Goodwill 191,038   176,981    
Deferred income taxes 403,414   407,782    
Other assets, net 1,637   11,717    
Total assets 1,121,436   1,092,465    
Current liabilities:          
Current maturities of long-term debt 7,185   7,185    
Accounts payable 16,268   28,648    
Accrued expenses 15,339   18,590    
Equipment deposits 9,001   6,498    
Restricted liabilities – national advertising fund 73   490    
Deferred revenue, current 23,492   19,083    
Payable pursuant to tax benefit arrangements, current 25,578   31,062    
Other current liabilities 436   474    
Total current liabilities 97,372   112,030    
Long-term debt, net of current maturities 693,957   696,576    
Deferred rent, net of current portion 7,700   6,127    
Deferred revenue, net of current portion 8,187   8,440    
Deferred tax liabilities 1,389   1,629    
Payable pursuant to tax benefit arrangements, net of current portion 391,876   400,298    
Other liabilities 1,350   4,302    
Total noncurrent liabilities 1,104,459   1,117,372    
Stockholders' equity (deficit):          
Accumulated other comprehensive loss (385)   (648)    
Additional paid in capital 14,744   12,118    
Accumulated deficit (83,774)   (130,966)    
Total stockholders' deficit attributable to Planet Fitness Inc. (69,405)   (119,486)    
Non-controlling interests (10,990)   (17,451)    
Total stockholders' deficit (80,395)   (136,937)    
Total liabilities and stockholders' deficit 1,121,436   1,092,465    
Calculated under Revenue Guidance in Effect before Topic 606 | Class A Common Stock          
Stockholders' equity (deficit):          
Common stock, value 9   9    
Calculated under Revenue Guidance in Effect before Topic 606 | Class B Common Stock          
Stockholders' equity (deficit):          
Common stock, value 1   1    
Total adjustments | Accounting Standards Update 2014-09          
Current assets:          
Cash and cash equivalents 0   0    
Accounts receivable, net 0   0    
Due from related parties 0   0    
Inventory 0   0    
Restricted assets – national advertising fund 0   0    
Deferred expenses – national advertising fund 0        
Prepaid expenses 0   0    
Other receivables 0   0    
Other current assets 0   0    
Total current assets 0   0    
Property and equipment, net 0   0    
Intangible assets, net 0   0    
Goodwill 0   0    
Deferred income taxes (3,285)   3,285    
Other assets, net 0   0    
Total assets (3,285)   3,285    
Current liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable 0   0    
Accrued expenses 624   0    
Equipment deposits 0   0    
Restricted liabilities – national advertising fund 0   0    
Deferred revenue, current 306   (764)    
Payable pursuant to tax benefit arrangements, current 0   0    
Other current liabilities 0   0    
Total current liabilities 930   (764)    
Long-term debt, net of current maturities 0   0    
Deferred rent, net of current portion 0   0    
Deferred revenue, net of current portion (15,068)   13,241    
Deferred tax liabilities 0   0    
Payable pursuant to tax benefit arrangements, net of current portion 0   0    
Other liabilities 0   0    
Total noncurrent liabilities (15,068)   13,241    
Stockholders' equity (deficit):          
Accumulated other comprehensive loss 0   0    
Additional paid in capital 0   0    
Accumulated deficit 10,574   (9,192)    
Total stockholders' deficit attributable to Planet Fitness Inc. 10,574   (9,192)    
Non-controlling interests 279   0    
Total stockholders' deficit 10,853   (9,192)    
Total liabilities and stockholders' deficit (3,285)   3,285    
Total adjustments | Accounting Standards Update 2014-09 | Class A Common Stock          
Stockholders' equity (deficit):          
Common stock, value 0   0    
Total adjustments | Accounting Standards Update 2014-09 | Class B Common Stock          
Stockholders' equity (deficit):          
Common stock, value $ 0   $ 0