XML 90 R69.htm IDEA: XBRL DOCUMENT v3.10.0.1
Revenue recognition - Income Statement (Details) - USD ($)
$ / shares in Units, $ 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 loss (gain)                 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 expense, net:                      
Interest income                 4,681 54 21
Interest expense                 (50,746) (35,337) (27,146)
Other (expense) income                 (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
Total adjustments | Accounting Standards Update 2014-09                      
Revenue:                      
Total revenue                 $ (36,528)    
Operating costs and expenses:                      
Cost of revenue                 0    
Store operations                 0    
Selling, general and administrative                 0    
National advertising fund expense                 (42,619)    
Depreciation and amortization                 0    
Other loss (gain)                 0    
Total operating costs and expenses                 (42,619)    
Income from operations                 6,091    
Other expense, net:                      
Interest income                 0    
Interest expense                 0    
Other (expense) income                 0    
Total other expense, net                 0    
Income before income taxes                 6,091    
Provision for income taxes                 1,437    
Net income                 4,654    
Less net income attributable to non-controlling interests                 642    
Net income attributable to Planet Fitness, Inc.                 4,012    
Amounts under Previous Standards                      
Revenue:                      
Total revenue                 536,370    
Operating costs and expenses:                      
Cost of revenue                 162,646    
Store operations                 75,005    
Selling, general and administrative                 72,446    
National advertising fund expense                 0    
Depreciation and amortization                 35,260    
Other loss (gain)                 878    
Total operating costs and expenses                 346,235    
Income from operations                 190,135    
Other expense, net:                      
Interest income                 4,681    
Interest expense                 (50,746)    
Other (expense) income                 (6,175)    
Total other expense, net                 (52,240)    
Income before income taxes                 137,895    
Provision for income taxes                 30,079    
Net income                 107,816    
Less net income attributable to non-controlling interests                 15,783    
Net income attributable to Planet Fitness, Inc.                 $ 92,033    
Amounts under Previous Standards | Class A Common Stock                      
Net income attributable to Planet Fitness, Inc.                      
Basic (usd per share)                 $ 1.06    
Diluted (usd per share)                 $ 1.05    
Franchise                      
Revenue:                      
Total revenue                 $ 175,314 $ 131,983 $ 97,374
Franchise | Total adjustments | Accounting Standards Update 2014-09                      
Revenue:                      
Total revenue                 5,666    
Franchise | Amounts under Previous Standards                      
Revenue:                      
Total revenue                 180,980    
Commission income                      
Revenue:                      
Total revenue                 6,632 18,172 19,114
Commission income | Total adjustments | Accounting Standards Update 2014-09                      
Revenue:                      
Total revenue                 0    
Commission income | Amounts under Previous Standards                      
Revenue:                      
Total revenue                 6,632    
National advertising fund revenue                      
Revenue:                      
Total revenue                 42,194 0 0
National advertising fund revenue | Total adjustments | Accounting Standards Update 2014-09                      
Revenue:                      
Total revenue                 (42,194)    
National advertising fund revenue | Amounts under Previous Standards                      
Revenue:                      
Total revenue                 0    
Corporate-owned stores                      
Revenue:                      
Total revenue                 138,599 112,114 104,721
Corporate-owned stores | Total adjustments | Accounting Standards Update 2014-09                      
Revenue:                      
Total revenue                 0    
Corporate-owned stores | Amounts under Previous Standards                      
Revenue:                      
Total revenue                 138,599    
Equipment                      
Revenue:                      
Total revenue                 210,159 $ 167,673 $ 157,032
Equipment | Total adjustments | Accounting Standards Update 2014-09                      
Revenue:                      
Total revenue                 0    
Equipment | Amounts under Previous Standards                      
Revenue:                      
Total revenue                 $ 210,159