XML 25 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated statements of operations - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenue:                      
Total revenue $ 174,359 $ 136,656 $ 140,550 $ 121,333 $ 134,028 $ 97,496 $ 107,316 $ 91,102 $ 572,898 $ 429,942 $ 378,241
Operating costs and expenses:                      
Cost of revenue                 162,646 129,266 122,317
Store operations                 75,005 60,657 60,121
Selling, general and administrative                 72,446 60,369 50,008
National advertising fund expense                 42,619 0 0
Depreciation and amortization                 35,260 31,761 31,502
Other (gain) loss                 878 353 (1,369)
Total operating costs and expenses                 388,854 282,406 262,579
Income from operations 52,742 43,573 48,811 38,918 42,277 33,954 38,250 33,055 184,044 147,536 115,662
Other income (expense), net:                      
Interest income                 4,681 54 21
Interest expense                 (50,746) (35,337) (27,146)
Other income (expense), net                 (6,175) 316,928 1,371
Total other expense, net                 (52,240) 281,645 (25,754)
Income before income taxes                 131,804 429,181 89,908
Provision for income taxes                 28,642 373,580 18,661
Net income 28,779 20,472 30,418 23,493 829 18,902 18,004 17,866 103,162 55,601 71,247
Less net income attributable to non-controlling interests                 15,141 22,455 49,747
Net income attributable to Planet Fitness, Inc. $ 24,796 $ 17,471 $ 25,874 $ 19,880 $ (3,453) $ 15,345 $ 12,412 $ 8,842 $ 88,021 $ 33,146 $ 21,500
Class A Common Stock                      
Net income attributable to Planet Fitness, Inc.                      
Basic (usd per share) $ 0.29 $ 0.20 $ 0.30 $ 0.23 $ (0.04) $ 0.18 $ 0.16 $ 0.14 $ 1.01 $ 0.42 $ 0.50
Diluted (usd per share) $ 0.29 $ 0.20 $ 0.29 $ 0.23 $ (0.04) $ 0.18 $ 0.16 $ 0.14 $ 1.00 $ 0.42 $ 0.50
Weighted-average shares of Class A common stock outstanding:                      
Basic (shares)                 87,235,021 78,910,390 43,300,288
Diluted (shares)                 87,674,903 78,971,550 43,304,685
Franchise                      
Revenue:                      
Total revenue                 $ 175,314 $ 131,983 $ 97,374
Commission income                      
Revenue:                      
Total revenue                 6,632 18,172 19,114
National advertising fund revenue                      
Revenue:                      
Total revenue                 42,194 0 0
Corporate-owned stores                      
Revenue:                      
Total revenue                 138,599 112,114 104,721
Equipment                      
Revenue:                      
Total revenue                 $ 210,159 $ 167,673 $ 157,032