XML 89 R68.htm IDEA: XBRL DOCUMENT v3.10.0.1
Revenue recognition - Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2018
Jan. 01, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Current assets:          
Cash and cash equivalents $ 289,431 $ 113,080 $ 113,080    
Restricted cash 30,708   0    
Accounts receivable, net 38,960 37,272 37,272    
Due from related parties 0 3,020 3,020    
Inventory 5,122 2,692 2,692    
Restricted assets – national advertising fund 0 499 499    
Prepaid expenses 4,947 3,929 3,929    
Other receivables 12,548 9,562 9,562    
Other current assets   6,947      
Income tax receivable 6,824   6,947    
Total current assets 388,540 177,001 177,001    
Property and equipment, net 114,367 83,327 83,327    
Intangible assets, net 234,330 235,657 235,657    
Goodwill 199,513 176,981 176,981 $ 176,981  
Deferred income taxes 414,841 411,067 407,782    
Other assets, net 1,825 11,717 11,717    
Total assets 1,353,416 1,095,750 1,092,465    
Current liabilities:          
Current maturities of long-term debt 12,000 7,185 7,185    
Accounts payable 30,428 28,648 28,648    
Accrued expenses 32,384 18,590 18,590    
Equipment deposits 7,908 6,498      
Restricted liabilities – national advertising fund 0 490 490    
Deferred revenue, current 23,488 18,319 19,083    
Payable pursuant to tax benefit arrangements, current 24,765 31,062      
Other current liabilities 430 474 474    
Total current liabilities 131,403 111,266 112,030    
Long-term debt, net of current maturities 1,160,127 696,576 696,576    
Deferred rent, net of current portion 10,083 6,127 6,127    
Deferred revenue, net of current portion 26,374 21,681 8,440    
Deferred tax liabilities 2,303 1,629 1,629    
Payable pursuant to tax benefit arrangements, net of current portion 404,468 400,298      
Other liabilities 1,447 4,302 4,302    
Total noncurrent liabilities 1,604,802 1,130,613 1,117,372    
Stockholders' equity (deficit):          
Accumulated other comprehensive loss 94 (648) (648)    
Additional paid in capital 19,732 12,118 12,118    
Accumulated deficit (394,410) (140,158) (130,966)    
Total stockholders' deficit attributable to Planet Fitness, Inc. (374,574) (128,678) (119,486)    
Non-controlling interests (8,215) (17,451) (17,451)    
Total stockholders' deficit (382,789) (146,129) (136,937) $ (214,755) $ (1,080)
Total liabilities and stockholders' deficit 1,353,416 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    
Total adjustments | Accounting Standards Update 2014-09          
Current assets:          
Cash and cash equivalents 0   0    
Restricted cash 0        
Accounts receivable, net 0   0    
Due from related parties 0   0    
Inventory 0   0    
Restricted assets – national advertising fund 425   0    
Prepaid expenses 0   0    
Other receivables 0   0    
Other current assets     0    
Income tax receivable (1,437)        
Total current assets (1,012)   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 (4,297)   3,285    
Current liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable 0   0    
Accrued expenses 0   0    
Equipment deposits 0   0    
Restricted liabilities – national advertising fund 0   0    
Deferred revenue, current 118   (764)    
Payable pursuant to tax benefit arrangements, current 0   0    
Other current liabilities 0   0    
Total current liabilities 118   (764)    
Long-term debt, net of current maturities 0   0    
Deferred rent, net of current portion 0   0    
Deferred revenue, net of current portion (18,448)   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 (18,448)   13,241    
Stockholders' equity (deficit):          
Accumulated other comprehensive loss 0   0    
Additional paid in capital 0   0    
Accumulated deficit 13,391   (9,192)    
Total stockholders' deficit attributable to Planet Fitness, Inc. 13,391   (9,192)    
Non-controlling interests 642   0    
Total stockholders' deficit 14,033   (9,192)    
Total liabilities and stockholders' deficit (4,297)   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    
Amounts under Previous Standards          
Current assets:          
Cash and cash equivalents 289,431   113,080    
Restricted cash 30,708        
Accounts receivable, net 38,960   37,272    
Due from related parties 0   3,020    
Inventory 5,122   2,692    
Restricted assets – national advertising fund 425   499    
Prepaid expenses 4,947   3,929    
Other receivables 12,548   9,562    
Other current assets     6,947    
Income tax receivable 5,387        
Total current assets 387,528   177,001    
Property and equipment, net 114,367   83,327    
Intangible assets, net 234,330   235,657    
Goodwill 199,513   176,981    
Deferred income taxes 411,556   407,782    
Other assets, net 1,825   11,717    
Total assets 1,349,119   1,092,465    
Current liabilities:          
Current maturities of long-term debt 12,000   7,185    
Accounts payable 30,428   28,648    
Accrued expenses 32,384   18,590    
Equipment deposits 7,908   6,498    
Restricted liabilities – national advertising fund 0   490    
Deferred revenue, current 23,606   19,083    
Payable pursuant to tax benefit arrangements, current 24,765   31,062    
Other current liabilities 430   474    
Total current liabilities 131,521   112,030    
Long-term debt, net of current maturities 1,160,127   696,576    
Deferred rent, net of current portion 10,083   6,127    
Deferred revenue, net of current portion 7,926   8,440    
Deferred tax liabilities 2,303   1,629    
Payable pursuant to tax benefit arrangements, net of current portion 404,468   400,298    
Other liabilities 1,447   4,302    
Total noncurrent liabilities 1,586,354   1,117,372    
Stockholders' equity (deficit):          
Accumulated other comprehensive loss 94   (648)    
Additional paid in capital 19,732   12,118    
Accumulated deficit (381,019)   (130,966)    
Total stockholders' deficit attributable to Planet Fitness, Inc. (361,183)   (119,486)    
Non-controlling interests (7,573)   (17,451)    
Total stockholders' deficit (368,756)   (136,937)    
Total liabilities and stockholders' deficit 1,349,119   1,092,465    
Amounts under Previous Standards | Class A Common Stock          
Stockholders' equity (deficit):          
Common stock, value 9   9    
Amounts under Previous Standards | Class B Common Stock          
Stockholders' equity (deficit):          
Common stock, value $ 1   $ 1