Cover
Cover - shares | 3 Months Ended | |
Mar. 31, 2024 | May 02, 2024 | |
Document Information [Line Items] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Mar. 31, 2024 | |
Document Transition Report | false | |
Entity File Number | 001-37534 | |
Entity Registrant Name | PLANET FITNESS, INC. | |
Entity Incorporation, State or Country Code | DE | |
Entity Tax Identification Number | 38-3942097 | |
Entity Address, Address Line One | 4 Liberty Lane West | |
Entity Address, City or Town | Hampton | |
Entity Address, State or Province | NH | |
Entity Address, Postal Zip Code | 03842 | |
City Area Code | 603 | |
Local Phone Number | 750-0001 | |
Title of 12(b) Security | Class A common stock, $0.0001 Par Value | |
Trading Symbol | PLNT | |
Security Exchange Name | NYSE | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Amendment Flag | false | |
Document Fiscal Year Focus | 2024 | |
Document Fiscal Period Focus | Q1 | |
Entity Central Index Key | 0001637207 | |
Current Fiscal Year End Date | --12-31 | |
Class A common stock | ||
Document Information [Line Items] | ||
Entity Common Stock, Shares Outstanding | 87,528,804 | |
Class B common stock | ||
Document Information [Line Items] | ||
Entity Common Stock, Shares Outstanding | 650,531 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets (Unaudited) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Current assets: | ||
Cash and cash equivalents | $ 301,707 | $ 275,842 |
Restricted cash | 46,190 | 46,279 |
Short-term marketable securities | 93,362 | 74,901 |
Accounts receivable, net of allowances for uncollectible amounts of $0 and $0 as of March 31, 2024 and December 31, 2023, respectively | 23,837 | 41,890 |
Inventory | 4,959 | 4,677 |
Restricted assets - national advertising fund | 17,945 | 0 |
Prepaid expenses | 18,945 | 13,842 |
Other receivables | 12,513 | 11,072 |
Income tax receivable | 1,324 | 3,314 |
Total current assets | 520,782 | 471,817 |
Long-term marketable securities | 45,165 | 50,886 |
Investments, net of allowance for expected credit losses of $18,164 and $17,689 as of March 31, 2024 and December 31, 2023, respectively | 76,360 | 77,507 |
Property and equipment, net of accumulated depreciation of $349,068 and $322,958, as of March 31, 2024 and December 31, 2023, respectively | 382,019 | 390,405 |
Right-of-use assets, net | 385,796 | 381,010 |
Intangible assets, net | 359,750 | 372,507 |
Goodwill | 719,074 | 717,502 |
Deferred income taxes | 499,839 | 504,188 |
Other assets, net | 3,993 | 3,871 |
Total assets | 2,992,778 | 2,969,693 |
Current liabilities: | ||
Current maturities of long-term debt | 20,750 | 20,750 |
Accounts payable | 20,560 | 23,788 |
Accrued expenses | 43,709 | 66,299 |
Equipment deposits | 7,594 | 4,506 |
Deferred revenue, current | 77,263 | 59,591 |
Payable pursuant to tax benefit arrangements, current | 41,294 | 41,294 |
Other current liabilities | 35,331 | 35,101 |
Total current liabilities | 246,501 | 251,329 |
Long-term debt, net of current maturities | 1,959,032 | 1,962,874 |
Lease liabilities, net of current portion | 390,399 | 381,589 |
Deferred revenue, net of current portion | 33,820 | 32,047 |
Deferred tax liabilities | 1,666 | 1,644 |
Payable pursuant to tax benefit arrangements, net of current portion | 456,700 | 454,368 |
Other liabilities | 3,891 | 4,833 |
Total noncurrent liabilities | 2,845,508 | 2,837,355 |
Commitments and contingencies (Note 13) | ||
Stockholders’ equity (deficit): | ||
Accumulated other comprehensive (loss) income | (435) | 172 |
Additional paid in capital | 581,332 | 575,631 |
Accumulated deficit | (677,321) | (691,461) |
Total stockholders’ deficit attributable to Planet Fitness, Inc. | (96,415) | (115,649) |
Non-controlling interests | (2,816) | (3,342) |
Total stockholders’ deficit | (99,231) | (118,991) |
Total liabilities and stockholders’ deficit | 2,992,778 | 2,969,693 |
Class A common stock | ||
Stockholders’ equity (deficit): | ||
Common stock, value | 9 | 9 |
Class B common stock | ||
Stockholders’ equity (deficit): | ||
Common stock, value | $ 0 | $ 0 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Unaudited) (Parenthetical) - USD ($) shares in Thousands, $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Current assets: | ||
Accounts receivable, allowance for bad debts | $ 0 | $ 0 |
Allowance for expected credit loss | 18,164 | 17,689 |
Accumulated depreciation | $ 349,068 | $ 322,958 |
Class A common stock | ||
Stockholders’ equity (deficit): | ||
Common stock, par value (in usd per share) | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized (in shares) | 300,000 | 300,000 |
Common stock, shares issued (in shares) | 86,832 | 86,760 |
Common stock, shares outstanding (in shares) | 86,832 | 86,760 |
Class B common stock | ||
Stockholders’ equity (deficit): | ||
Common stock, par value (in usd per share) | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized (in shares) | 100,000 | 100,000 |
Common stock, shares issued (in shares) | 1,071 | 1,397 |
Common stock, shares outstanding (in shares) | 1,071 | 1,397 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Revenue: | ||
Total revenue | $ 248,017 | $ 222,225 |
Operating costs and expenses: | ||
Cost of revenue | 18,993 | 19,354 |
Store operations | 74,353 | 66,015 |
Selling, general and administrative | 29,193 | 27,767 |
National advertising fund expense | 19,792 | 16,987 |
Depreciation and amortization | 39,380 | 36,010 |
Other losses, net | 484 | 3,936 |
Total operating costs and expenses | 182,195 | 170,069 |
Income from operations | 65,822 | 52,156 |
Other income (expense), net: | ||
Interest income | 5,461 | 3,931 |
Interest expense | (21,433) | (21,599) |
Other income, net | 647 | 113 |
Total other expense, net | (15,325) | (17,555) |
Income before income taxes | 50,497 | 34,601 |
Provision for income taxes | 14,324 | 9,567 |
Losses from equity-method investments, net of tax | (1,200) | (265) |
Net income | 34,973 | 24,769 |
Less net income attributable to non-controlling interests | 664 | 2,064 |
Net income attributable to Planet Fitness, Inc. | $ 34,309 | $ 22,705 |
Class A common stock | ||
Net income per share of Class A common stock: | ||
Basic (in usd per share) | $ 0.39 | $ 0.27 |
Diluted (in usd per share) | $ 0.39 | $ 0.27 |
Weighted-average shares of Class A common stock outstanding: | ||
Basic (in shares) | 86,909,383 | 84,444,003 |
Diluted (in shares) | 87,222,081 | 84,786,695 |
Franchise | ||
Revenue: | ||
Total revenue | $ 84,234 | $ 75,878 |
National advertising fund revenue | ||
Revenue: | ||
Total revenue | 19,786 | 16,804 |
Corporate-owned stores | ||
Revenue: | ||
Total revenue | 122,378 | 105,882 |
Equipment | ||
Revenue: | ||
Total revenue | $ 21,619 | $ 23,661 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Comprehensive Income (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Statement of Comprehensive Income [Abstract] | ||
Net income including non-controlling interests | $ 34,973 | $ 24,769 |
Other comprehensive income, net: | ||
Foreign currency translation adjustments | (212) | 81 |
Unrealized loss on marketable securities, net of tax | (395) | 0 |
Total other comprehensive (loss) income, net | (607) | 81 |
Total comprehensive income including non-controlling interests | 34,366 | 24,850 |
Less: total comprehensive income attributable to non-controlling interests | 664 | 2,064 |
Total comprehensive income attributable to Planet Fitness, Inc. | $ 33,702 | $ 22,786 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Cash flows from operating activities: | ||
Net income | $ 34,973 | $ 24,769 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 39,380 | 36,010 |
Amortization of deferred financing costs | 1,346 | 1,360 |
Accretion of marketable securities discount | (871) | 0 |
Losses from equity-method investments, net of tax | 1,200 | 265 |
Dividends accrued on held-to-maturity investment | (528) | (483) |
Credit loss on held-to-maturity investment | 475 | 255 |
Deferred tax expense | 11,367 | 8,082 |
Gain on re-measurement of tax benefit arrangement liability | (362) | 0 |
Loss on disposal of property and equipment | 867 | 0 |
Equity-based compensation expense | 975 | 2,049 |
Other | (41) | (44) |
Changes in operating assets and liabilities, net of acquisitions: | ||
Accounts receivable | 18,084 | 25,619 |
Inventory | (287) | 266 |
Other assets and other current assets | (6,444) | 2,010 |
Restricted assets - national advertising fund | (17,945) | (13,387) |
Accounts payable and accrued expenses | (18,530) | (19,928) |
Other liabilities and other current liabilities | (548) | 4,907 |
Income taxes | 1,943 | 2,736 |
Equipment deposits | 3,088 | 4,408 |
Deferred revenue | 19,519 | 19,395 |
Leases | 2,071 | (379) |
Net cash provided by operating activities | 89,732 | 97,910 |
Cash flows from investing activities: | ||
Additions to property and equipment | (26,311) | (22,997) |
Purchases of marketable securities | (34,922) | 0 |
Maturities of marketable securities | 22,589 | 0 |
Net cash used in investing activities | (38,644) | (22,997) |
Cash flows from financing activities: | ||
Proceeds from issuance of Class A common stock | 450 | 6,748 |
Principal payments on capital lease obligations | (36) | (56) |
Repayment of long-term debt and variable funding notes | (5,188) | (5,188) |
Repurchase and retirement of Class A common stock | (20,005) | (25,005) |
Distributions paid to members of Pla-Fit Holdings | (218) | (1,106) |
Net cash used in financing activities | (24,997) | (24,607) |
Effects of exchange rate changes on cash and cash equivalents | (315) | 198 |
Net increase in cash, cash equivalents and restricted cash | 25,776 | 50,504 |
Cash, cash equivalents and restricted cash, beginning of period | 322,121 | 472,499 |
Cash, cash equivalents and restricted cash, end of period | 347,897 | 523,003 |
Supplemental cash flow information: | ||
Cash paid for interest | 20,165 | 20,373 |
Net cash paid for (refund received) income taxes | 1,013 | (1,016) |
Non-cash investing activities: | ||
Non-cash additions to property and equipment included in accounts payable and accrued expenses | $ 11,400 | $ 11,682 |
Condensed Consolidated Statem_4
Condensed Consolidated Statements of Changes in Equity (Deficit) (Unaudited) - USD ($) $ in Thousands | Total | Class A common stock | Class B common stock | Common stock Class A common stock | Common stock Class B common stock | Accumulated other comprehensive income (loss) | Additional paid- in capital | Accumulated deficit | Non-controlling interests |
Beginning balance (in shares) at Dec. 31, 2022 | 83,430,000 | 6,146,000 | |||||||
Beginning balance at Dec. 31, 2022 | $ (211,561) | $ 8 | $ 1 | $ (448) | $ 505,144 | $ (703,717) | $ (12,549) | ||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||
Net income | 24,769 | 22,705 | 2,064 | ||||||
Equity-based compensation expense | 2,049 | 2,049 | |||||||
Repurchase and retirement of Class A common stock (in shares) | (318,000) | ||||||||
Repurchase and retirement of Class A common stock | (25,005) | (25,005) | |||||||
Exchanges of Class B common stock and other adjustments (in shares) | 1,901,000 | (1,901,000) | |||||||
Exchanges of Class B common stock and other adjustments | 0 | $ 1 | $ (1) | (4,353) | 4,353 | ||||
Exercise of stock options, vesting of restricted share units and ESPP share purchase (in shares) | 217,000 | ||||||||
Vesting of restricted share units and ESPP share purchase | 6,524 | 6,524 | |||||||
Tax benefit arrangement liability and deferred taxes arising from exchanges of Class B common stock | 45,903 | 45,903 | |||||||
Non-cash adjustments to VIEs | (233) | (233) | |||||||
Distributions paid to members of Pla-Fit Holdings | (1,106) | (1,106) | |||||||
Other comprehensive (loss) income | 81 | 81 | |||||||
Ending balance (in shares) at Mar. 31, 2023 | 85,230,000 | 4,245,000 | |||||||
Ending balance at Mar. 31, 2023 | (158,579) | $ 9 | $ 0 | (367) | 555,267 | (706,017) | (7,471) | ||
Beginning balance (in shares) at Dec. 31, 2023 | 86,760,000 | 1,397,000 | 86,760,000 | 1,397,000 | |||||
Beginning balance at Dec. 31, 2023 | (118,991) | $ 9 | $ 0 | 172 | 575,631 | (691,461) | (3,342) | ||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||||
Net income | 34,973 | 34,309 | 664 | ||||||
Equity-based compensation expense | 975 | 975 | |||||||
Repurchase and retirement of Class A common stock (in shares) | (314,000) | ||||||||
Repurchase and retirement of Class A common stock | (20,169) | 774 | (20,169) | (774) | |||||
Exchanges of Class B common stock and other adjustments (in shares) | 326,073 | 326,000 | (326,000) | ||||||
Exchanges of Class B common stock and other adjustments | 0 | (854) | 854 | ||||||
Exercise of stock options, vesting of restricted share units and ESPP share purchase (in shares) | 60,000 | ||||||||
Vesting of restricted share units and ESPP share purchase | 381 | 381 | |||||||
Tax benefit arrangement liability and deferred taxes arising from exchanges of Class B common stock | 4,425 | 4,425 | |||||||
Distributions paid to members of Pla-Fit Holdings | (218) | (218) | |||||||
Other comprehensive (loss) income | (607) | (607) | |||||||
Ending balance (in shares) at Mar. 31, 2024 | 86,832,000 | 1,071,000 | 86,832,000 | 1,071,000 | |||||
Ending balance at Mar. 31, 2024 | $ (99,231) | $ 9 | $ 0 | $ (435) | $ 581,332 | $ (677,321) | $ (2,816) |
Business organization
Business organization | 3 Months Ended |
Mar. 31, 2024 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Business organization | Business organization Planet Fitness, Inc. (the “Company”), through its subsidiaries, is a franchisor and operator of fitness centers, with approximately 19.6 million members and 2,599 owned and franchised locations (referred to as stores) in all 50 states, the District of Columbia, Puerto Rico, Canada, Panama, Mexico and Australia as of March 31, 2024. The Company serves as the reporting entity for its various subsidiaries that operate three distinct lines of business: • Licensing and selling franchises under the Planet Fitness trade name; • Owning and operating fitness centers under the Planet Fitness trade name; and • Selling fitness-related equipment to franchisee-owned stores. In 2012 investment funds affiliated with TSG Consumer Partners, LLC (“TSG”), purchased interests in Pla-Fit Holdings. The Company was formed as a Delaware corporation on March 16, 2015 for the purpose of facilitating an initial public offering (the “IPO”) and related transactions in order to carry on the business of Pla-Fit Holdings, LLC and its subsidiaries (“Pla-Fit Holdings”). As of August 5, 2015, in connection with the recapitalization transactions, the Company became the sole managing member and holder of 100% of the voting power of Pla-Fit Holdings. Pla-Fit Holdings owns 100% of Planet Intermediate, LLC, which has no operations but is the 100% owner of Planet Fitness Holdings, LLC, a franchisor and operator of fitness centers. With respect to the Company, Pla-Fit Holdings and Planet Intermediate, LLC, each entity owns nothing other than the respective entity below it in the corporate structure and each entity has no other material operations. The Company is a holding company whose principal asset is a controlling equity interest in the membership units (“Holdings Units”) in Pla-Fit Holdings. As the sole managing member of Pla-Fit Holdings, the Company operates and controls all of the business and affairs of Pla-Fit Holdings, and through Pla-Fit Holdings, conducts its business. As a result, the Company consolidates Pla-Fit Holdings’ financial results and reports a non-controlling interest related to the portion of Holdings Units not owned by the Company. As of March 31, 2024, the Company held 100.0% of the voting interest and approximately 98.8% of the economic interest in Pla-Fit Holdings and the owners of Holdings Units other than the Company (the “Continuing LLC Owners”) held the remaining 1.2% economic interest in Pla-Fit Holdings. As future exchanges of Holdings Units occur, the economic interest in Pla-Fit Holdings held by Planet Fitness, Inc. will increase. |
Summary of significant accounti
Summary of significant accounting policies | 3 Months Ended |
Mar. 31, 2024 | |
Accounting Policies [Abstract] | |
Summary of significant accounting policies | Summary of significant accounting policies (a) Basis of presentation and consolidation The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Accordingly, these interim financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the results of operations, financial position and cash flows for the periods presented have been reflected. All significant intercompany balances and transactions have been eliminated in consolidation. The condensed consolidated financial statements as of and for the three months ended March 31, 2024 and 2023 are unaudited. The condensed consolidated balance sheet as of December 31, 2023 has been derived from the audited financial statements at that date but does not include all of the disclosures required by GAAP. These interim condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 29, 2024. The Company’s significant interim accounting policies include the proportional recognition of national advertising fund expenses within interim periods. Operating results for the interim periods are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024. (b) Use of estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. Although these estimates are based on management’s knowledge of current events and actions it may undertake in the future, they may ultimately differ from actual results. Significant areas where estimates and judgments are relied upon by management in the preparation of the condensed consolidated financial statements include revenue recognition, valuation of equity-based compensation awards, valuation of assets and liabilities acquired in business combinations, the evaluation of the recoverability of goodwill and long-lived assets, including intangible assets, allowance for expected credit losses, the present value of lease liabilities, income taxes, including deferred tax assets and liabilities, and the liability for the Company’s tax benefit arrangements. (c) Fair Value ASC 820, Fair Value Measurements and Disclosures , establishes a three-level valuation hierarchy for disclosure of fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. Categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels are defined as follows: Level 1—Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. Level 2—Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. Level 3—Inputs to the valuation methodology are unobservable and significant to the fair value measurement. Certain of the Company’s financial instruments, including cash and cash equivalents, restricted cash, accounts receivable, accounts payable, accrued expenses and other current liabilities are carried at cost, which approximates their fair value because of their short-term nature. See Note 3 for investments that are measured at fair value on a recurring basis. The carrying value and estimated fair value of long-term debt were as follows: March 31, 2024 December 31, 2023 Carrying value Estimated fair value (1) Carrying value Estimated fair value (1) Long-term debt (1) $ 1,999,250 $ 1,851,357 $ 2,004,438 $ 1,829,286 (1) The estimated fair value of the Company’s fixed rate long-term debt is estimated primarily based on current bid prices for the long-term debt. Judgment is required to develop these estimates. As such, the fair value of long-term debt is classified within Level 2, as defined under GAAP. (d) Recent accounting pronouncements The FASB issued ASU No. 2023-05, Business Combinations-Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement , in August 2023. The standard addresses the accounting for contributions made to a joint venture, upon formation, in a joint venture's separate financial statements. The new standard is effective prospectively for all joint ventures with a formation date on or after January 1, 2025. The Company will apply the standard to any relevant transactions subsequent to the adoption date. The FASB issued ASU No. 2023-07, Improvements to Reportable Segment Disclosures , in November 2023. The standard expands reportable segment disclosures by requiring disclosure of significant segment expenses that are regularly provided to the Chief Operating Decision Maker (“CODM”) and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items, and interim disclosures of a reportable segment’s profit or loss and assets. The new standard is effective for annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company is currently evaluating the impact of adoption on our financial disclosures. The FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures , in December 2023. The standard requires disaggregated information about a reporting entity's effective tax rate reconciliation as well as information on income taxes paid. The standard is intended to benefit investors by providing more detailed income tax disclosures that would be useful in making capital allocation decisions and applies to all entities subject to income taxes. The new standard is effective for annual periods beginning after December 15, 2024. The Company is currently evaluating the impact of adoption on our financial disclosures. |
Investments
Investments | 3 Months Ended |
Mar. 31, 2024 | |
Investments, Debt and Equity Securities [Abstract] | |
Investments | Investments Marketable securities The following tables summarize the amortized cost, net unrealized gains and losses, fair value, and the level in the fair value hierarchy of the Company’s available-for-sale investments in marketable securities. As of March 31, 2024, the marketable securities had maturity dates that range from less than 1 month to approximately 24 months. Realized gains and losses were insignificant for the three months ended March 31, 2024 and 2023. Amortized Cost Unrealized Gains Unrealized Losses Fair Value (1) Level 1 Level 2 March 31, 2024 Cash equivalents Money market funds $ 863 $ — $ — $ 863 $ 863 $ — U.S. treasury securities 10,922 — — 10,922 10,922 Commercial paper 10,460 — (8) 10,452 — 10,452 Total cash equivalents 22,245 — (8) 22,237 863 21,374 Short-term marketable securities Commercial paper 44,100 — (29) 44,071 — 44,071 Corporate debt securities 42,917 — (28) 42,889 — 42,889 U.S. government agency securities 6,394 8 — 6,402 — 6,402 Total short-term marketable securities 93,411 8 (57) 93,362 — 93,362 Long-term marketable securities Corporate debt securities 41,659 10 — 41,669 — 41,669 U.S. government agency securities 3,500 — (4) 3,496 — 3,496 Total long-term marketable securities 45,159 10 (4) 45,165 — 45,165 Total marketable securities $ 160,815 $ 18 $ (69) $ 160,764 $ 863 $ 159,901 Amortized Cost Unrealized Gains Unrealized Losses Fair Value (1) Level 1 Level 2 December 31, 2023 Cash equivalents Money market funds $ 761 $ — $ — $ 761 $ 761 $ — U.S. treasury securities 2,997 1 — 2,998 — 2,998 Total cash equivalents 3,758 1 — 3,759 761 2,998 Short-term marketable securities Commercial paper 37,063 24 — 37,087 — 37,087 Corporate debt securities 34,632 — (38) 34,594 — 34,594 U.S. government agency securities 3,210 10 — 3,220 — 3,220 Total short-term marketable securities 74,905 34 (38) 74,901 — 74,901 Long-term marketable securities Corporate debt securities 47,388 328 — 47,716 — 47,716 U.S. government agency securities 3,151 19 — 3,170 — 3,170 Total long-term marketable securities 50,539 347 — 50,886 — 50,886 Total marketable securities $ 129,202 $ 382 $ (38) $ 129,546 $ 761 $ 128,785 (1) Fair values were determined using market prices obtained from third-party pricing sources. For marketable securities with unrealized loss positions, the Company does not intend to sell these securities and it is more likely than not that the Company will hold these securities until maturity or a recovery of the cost basis and they are therefore all categorized as available for sale. No allowance for credit losses was recorded for these securities as of March 31, 2024. Held-to-maturity debt security As of March 31, 2024, the Company’s debt security investment consists of redeemable preferred shares that are accounted for as a held-to-maturity investment. The Company’s investment is measured at amortized cost within investments in the condensed consolidated balance sheets. The Company reviews its held-to-maturity securities for expected credit losses under ASC Topic 326, Financial Instruments – Credit Losses , on an ongoing basis. During the three months ended March 31, 2024 and 2023, the Company’s review of the investment indicated that an adjustment to its allowance for expected credit losses was necessary. The Company utilized probability-of-default (“PD”) and loss-given-default (“LGD”) methodologies to calculate the allowance for expected credit losses. The Company derived its estimates using historical lifetime loss information for assets with similar risk characteristics, adjusted for management’s expectations. Adjustments for management’s expectations were based on the investee’s recent financial results, current financial position, and forward-looking financial forecasts. Based upon its analysis, the Company recorded a credit loss expense of $475 and $255 for the three months ended March 31, 2024 and 2023, respectively, on the adjustment of its allowance for credit losses within other (income) expense, net on the condensed consolidated statements of operations. The amortized cost, including accrued dividends, of the Company’s held-to-maturity debt security investment was $30,871 and $30,343 and the allowance for expected credit losses was $18,164 and $17,689, as of March 31, 2024 and December 31, 2023, respectively. The amortized cost, net of the allowance for expected credit losses, approximates fair value. The Company recognized dividend income of $528 and $483 during the three months ended March 31, 2024 and 2023, respectively, within other income (expense), net on the condensed consolidated statements of operations. As of March 31, 2024, the Company’s held-to-maturity investment had a contractual maturity in 2026. A roll forward of the Company’s allowance for expected credit losses on its held-to-maturity investment is as follows: Three Months Ended March 31, 2024 2023 Beginning allowance for expected credit losses $ 17,689 $ 14,957 Loss on adjustment of allowance for expected credit losses 475 255 Write-offs, net of recoveries — — Ending allowance for expected credit losses $ 18,164 $ 15,212 Equity method investments For the following investments, the Company recorded its proportionate share of the investees’ earnings, prepared in accordance with GAAP, on a one-month lag, with an adjustment to eliminate unrealized profits on intra-entity sales, if any, and the amortization of basis differences, within losses from equity-method investments, net of tax on the condensed consolidated statements of operations. As of March 31, 2024, the Company determined that no impairment of its equity method investments existed. As of March 31, 2024 and December 31, 2023, the Company held a 21.8% ownership interest in Bravo Fit Holdings Pty Ltd, a franchisee of the Company and store operator in Australia, which is deemed to be a related party, for a total investment carrying value of $12,912 and $13,220, respectively. The difference between the carrying amount of the Company’s investment and the underlying amount of equity in net assets of the investment was $6,326 and $6,812 as of March 31, 2024 and December 31, 2023, respectively. These basis differences are attributable to intangible assets, which are being amortized on a straight-line basis over a weighted-average life of 9 years, and equity method goodwill. For the three months ended March 31, 2024 and 2023, the Company’s proportionate share of the earnings in accordance with the equity method was a loss of $308 and $265, respectively, which included amortization of basis difference of $66 and $65, respectively. As of March 31, 2024 and December 31, 2023, the Company held a 33.2% ownership interest in Planet Fitmex, LLC, a franchisee of the Company and store operator in Mexico, which is deemed to be a related party and classified as an equity method investment as a result of its organizational structure, for a total investment carrying value of $50,741 and $51,633, respectively. The difference between the carrying amount of the Company’s investment and the underlying amount of equity in net assets of the investment was $16,390 and $17,458 as of March 31, 2024 and December 31, 2023, respectively. This basis difference is attributable to intangible assets, which are being amortized on a straight-line basis over a weighted-average life of 9 years, and equity method goodwill. For the three months ended March 31, 2024, the Company’s proportionate share of the earnings in accordance with the equity method was a loss of $892, which included amortization of basis difference of $163. |
Acquisition
Acquisition | 3 Months Ended |
Mar. 31, 2024 | |
Business Combination and Asset Acquisition [Abstract] | |
Acquisition | Acquisition Florida Acquisition On April 16, 2023, the Company purchased from one of its franchisees a majority of the assets associated with four franchisee stores operating in Florida (the “Florida Acquisition”) for cash consideration of $26,264. As a result of the transaction, the Company incurred a loss on unfavorable reacquired franchise rights of $110, which is included in other losses, net on the condensed consolidated statement of operations. The loss incurred reduced the net purchase price to $26,154. The Company financed the purchase through cash on hand. The acquired stores are included in the Corporate-owned stores segment. The allocation of the purchase consideration was as follows: Amount Property and equipment $ 3,851 Right of use assets 5,424 Other long-term assets 95 Intangible assets 6,880 Goodwill 14,812 Deferred revenue (687) Other current liabilities (17) Lease liabilities (4,204) Total $ 26,154 The goodwill created through the purchase is attributable to the assumed future value of the cash flows from the stores acquired. The goodwill is amortizable and deductible for tax purposes over 15 years . The following table sets forth the components of identifiable intangible assets acquired in the Florida Acquisition and their estimated useful lives in years as of the date of the acquisition: Fair value Useful life Reacquired franchise rights (1) $ 6,650 6.8 Customer relationships (2) 230 6.0 Total intangible assets subject to amortization $ 6,880 (1) Reacquired franchise rights represent the fair value of the reacquired franchise agreements using the income approach, specifically, the multi-period excess earnings method. (2) Customer relationships represent the fair value of the existing contractual customer relationships using the income approach, specifically, the multi-period excess earnings method. The acquisition did not have a material effect on the results of operations of the Company. |
Goodwill and intangible assets
Goodwill and intangible assets | 3 Months Ended |
Mar. 31, 2024 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Goodwill and intangible assets | Goodwill and intangible assets Goodwill and related changes in its carrying amount were as follows: Amount Goodwill at December 31, 2023 $ 717,502 Acquisition 1,572 Goodwill at March 31, 2024 $ 719,074 The Company completed an immaterial acquisition of an operating entity in Spain during the first quarter of fiscal 2024, which resulted in the addition of $1,572 in the carrying value of goodwill. The Company intends to open corporate-owned stores through this entity. A summary of intangible assets is as follows: March 31, 2024 December 31, 2023 Gross Accumulated Net carrying Gross Accumulated Net carrying Finite-lived intangible assets: Customer relationships $ 199,043 $ (173,087) $ 25,956 $ 199,043 $ (169,155) $ 29,888 Reacquired franchise rights 274,708 (87,514) 187,194 274,708 (78,689) 196,019 Total finite-lived intangible assets 473,751 (260,601) 213,150 473,751 (247,844) 225,907 Indefinite-lived intangible assets: Trade and brand names 146,600 — 146,600 146,600 — 146,600 Total intangible assets $ 620,351 $ (260,601) $ 359,750 $ 620,351 $ (247,844) $ 372,507 The Company determined that no impairment charges were required during any periods presented. Amortization expense related to the finite-lived intangible assets totaled $12,768 and $12,587 for the three months ended March 31, 2024 and 2023 , respectively . The anticipated amortization expense related to intangible assets to be recognized in future periods as of March 31, 2024 is as follows: Amount Remainder of 2024 $ 36,433 2025 36,713 2026 32,079 2027 27,956 2028 27,300 Thereafter 52,669 Total $ 213,150 |
Long-term debt
Long-term debt | 3 Months Ended |
Mar. 31, 2024 | |
Debt Disclosure [Abstract] | |
Long-term debt | Long-term debt Long-term debt consists of the following: March 31, 2024 December 31, 2023 2018-1 Class A-2-II notes $ 590,625 $ 592,187 2019-1 Class A-2 notes 526,625 528,000 2022-1 Class A-2-I notes 416,500 417,563 2022-1 Class A-2-II notes 465,500 466,688 Total debt, excluding deferred financing costs 1,999,250 2,004,438 Deferred financing costs, net of accumulated amortization (19,468) (20,814) Total debt, net 1,979,782 1,983,624 Current portion of long-term debt 20,750 20,750 Long-term debt, net of current portion $ 1,959,032 $ 1,962,874 Future principal payments of long-term debt as of March 31, 2024 are as follows: Amount Remainder of 2024 $ 15,562 2025 600,438 2026 419,313 2027 10,250 2028 10,250 Thereafter 943,437 Total $ 1,999,250 On August 1, 2018, Planet Fitness Master Issuer LLC (the “Master Issuer”), a limited-purpose, bankruptcy remote, wholly-owned indirect subsidiary of Pla-Fit Holdings, LLC, entered into a base indenture and a related supplemental indenture (collectively, the “2018 Indenture”) under which the Master Issuer may issue multiple series of notes. On the same date, the Master Issuer issued Series 2018-1 4.262% Fixed Rate Senior Secured Notes, Class A-2-I (the “2018 Class A-2-I Notes”) with an initial principal amount of $575,000 and Series 2018-1 4.666% Fixed Rate Senior Secured Notes, Class A-2-II (the “2018 Class A-2-II Notes” and, together with the 2018 Class A-2-I Notes, the “2018 Notes”) with an initial principal amount of $625,000. In connection with the issuance of the 2018 Notes, the Master Issuer also entered into a revolving financing facility that allows for the incurrence of up to $75,000 in revolving loans and/or certain letters of credit (the “Letters of Credit”) under the Master Issuer’s Series 2018-1 Variable Funding Senior Notes, Class A-1 (the “2018 Variable Funding Notes”). The Company fully drew down on the 2018 Variable Funding Notes on March 20, 2020. On December 3, 2019, the Master Issuer issued Series 2019-1 3.858% Fixed Rate Senior Secured Notes, Class A-2 (the “2019 Notes” and, together with the 2018 Notes, the “Notes”) with an initial principal amount of $550,000. The 2019 Notes were issued under the 2018 Indenture and a related supplemental indenture dated December 3, 2019 (together, the “2019 Indenture”). On February 10, 2022, the Company completed a prepayment in full of its 2018 Class A-2-I Notes and an issuance of Series 2022-1 3.251% Fixed Rate Senior Secured Notes, Class A-2-I with an initial principal amount of $425,000 and Series 2022-1 4.008% Fixed Rate Senior Secured Notes, Class A-2-II with an initial principal amount of $475,000 (the “2022 Notes” and, together with the 2018 Notes and 2019 Notes, the “Notes”), and also entered into a new revolving financing facility that allows for the issuance of up to $75,000 in Variable Funding Notes (“2022 Variable Funding Notes”) and certain Letters of Credit (the issuance of such notes, the “Series 2022-I Issuance”). The 2022 Notes were issued under the 2018 Indenture and a related supplemental indenture dated February 10, 2022 (together, with the 2019 Indenture, the “Indenture”). Together, the Notes, 2018 Variable Funding Notes and 2022 Variable Funding Notes will be referred to as the “Securitized Senior Notes”. The Notes were issued in securitization transactions pursuant to which most of the Company’s domestic revenue-generating assets, consisting principally of franchise-related agreements, certain corporate-owned store assets, equipment supply agreements and intellectual property and license agreements for the use of intellectual property, were assigned to the Master Issuer and certain other limited-purpose, bankruptcy remote, wholly-owned indirect subsidiaries of the Company that act as guarantors of the Securitized Senior Notes and that have pledged substantially all of their assets to secure the Securitized Senior Notes. Interest and principal payments on the Notes are payable on a quarterly basis. The requirement to make such quarterly principal payments on the Notes is subject to certain financial conditions set forth in the Indenture. The legal final maturity date of the 2018 Class A-2-II Notes is in September 2048, but it is anticipated that, unless earlier prepaid to the extent permitted under the Indenture, the 2018 Class A-2-II Notes will be repaid in or prior to September 2025. The legal final maturity date of the 2019 Notes is in December 2049, but it is anticipated that, unless earlier prepaid to the extent permitted under the Indenture, the 2019 Notes will be repaid in or prior to December 2029. The legal final maturity date of the 2022 Notes is in February 2052, but it is anticipated that, unless earlier prepaid to the extent permitted under the Indenture, the 2022 Class A-2-I Notes will be repaid in or prior to December 2026 and the 2022 Class A-2-II Notes will be repaid in or prior to December 2031 (together, the “Anticipated Repayment Dates”). If the Master Issuer has not repaid or refinanced the Notes prior to the respective Anticipated Repayment Dates, additional interest will accrue pursuant to the Indenture. If outstanding, the 2022 Variable Funding Notes will accrue interest at a variable interest rate based on (i) the prime rate, (ii) overnight federal funds rates, (iii) the secured overnight financing rate for U.S. Dollars, or (iv) with respect to advances made by conduit investors, the weighted average cost of, or related to, the issuance of commercial paper allocated to fund or maintain such advances, in each case plus any applicable margin and as specified in the 2022 Variable Funding Notes. There is a commitment fee on the unused portion of the 2022 Variable Funding Notes of 0.5% based on utilization. It is anticipated that the principal and interest on the 2022 Variable Funding Notes, if any, will be repaid in full on or prior to December 2026, subject to two additional one-year extension options. Following the anticipated repayment date (and any extensions thereof), additional interest will accrue on the 2022 Variable Funding Notes equal to 5.0% per year. In connection with the issuance of the 2018 Notes, 2019 Notes, and 2022 Notes, the Company incurred debt issuance costs of $27,133, $10,577, and $16,193 respectively. The debt issuance costs are being amortized to interest expense through the Anticipated Repayment Dates of the Notes utilizing the effective interest rate method. The Securitized Senior Notes are subject to covenants and restrictions customary for transactions of this type, including (i) that the Master Issuer maintains specified reserve accounts to be used to make required payments in respect of the Securitized Senior Notes, (ii) provisions relating to optional and mandatory prepayments and the related payment of specified amounts, including specified make-whole payments in the case of the Notes under certain circumstances, (iii) certain indemnification payments in the event, among other things, the assets pledged as collateral for the Securitized Senior Notes are in stated ways defective or ineffective, (iv) a cap on non-securitized indebtedness of $50,000 (provided that the Company may incur non-securitized indebtedness in excess of such amount, subject to the leverage ratio cap described below, under certain conditions, including if the relevant lenders execute a non-disturbance agreement that acknowledges the bankruptcy-remote status of the Master Issuer and its subsidiaries and of their respective assets), (v) a leverage ratio cap incurrence test on the Company of 7.0x (calculated without regard for any indebtedness subject to the $50,000 cap) and (vi) covenants relating to recordkeeping, access to information and similar matters. Pursuant to a parent company support agreement, the Company has agreed to cause its subsidiary to perform each of its obligations (including any indemnity obligations) and duties under the Management Agreement and under the contribution agreements entered into in connection with the securitized financing facility, in each case as and when due. To the extent that such subsidiary has not performed any such obligation or duty within the prescribed time frame after such obligation or duty was required to be performed, the Company has agreed to either (i) perform such obligation or duty or (ii) cause such obligations or duties to be performed on the Company’s behalf. The Securitized Senior Notes are also subject to customary rapid amortization events provided for in the Indenture, including events tied to failure to maintain stated debt service coverage ratios, certain manager termination events, an event of default, and the failure to repay or refinance the Notes on the applicable scheduled Anticipated Repayment Dates. The Securitized Senior Notes are also subject to certain customary events of default, including events relating to non-payment of required interest, principal, or other amounts due on or with respect to the Securitized Senior Notes, failure to comply with covenants within certain time frames, certain bankruptcy events, breaches of specified representations and warranties, failure of security interests to be effective, and certain judgments. In accordance with the Indenture, certain cash accounts have been established with the Indenture trustee (the “Trustee”) for the benefit of the trustee and the noteholders, and are restricted in their use. The Company holds restricted cash which primarily represents cash collections held by the Trustee, interest, principal, and commitment fee reserves held by the Trustee related to the Securitized Senior Notes. As of March 31, 2024, the Company had restricted cash held by the Trustee of $46,190. |
Leases
Leases | 3 Months Ended |
Mar. 31, 2024 | |
Leases [Abstract] | |
Leases | Leases The right-of-use assets and lease liabilities for operating and finance leases, including their classification in the condensed consolidated balance sheets, were as follows: Leases Balance Sheet Classification March 31, 2024 December 31, 2023 Assets Operating Right of use asset, net $ 385,796 $ 381,010 Finance Property and equipment, net 144 179 Total lease assets $ 385,940 $ 381,189 Liabilities Current: Operating Other current liabilities $ 31,895 $ 33,849 Finance Other current liabilities 109 125 Noncurrent: Operating Lease liabilities, net of current portion 390,399 381,589 Finance Other liabilities 42 63 Total lease liabilities $ 422,445 $ 415,626 Weighted-average remaining lease term - operating leases 8.0 years 8.0 years Weighted-average discount rate - operating leases 5.5% 5.4% The components of lease cost were as follows: Three Months Ended March 31, 2024 2023 Operating lease cost $ 17,475 $ 14,904 Variable lease cost 6,203 5,751 Total lease cost $ 23,678 $ 20,655 The Company’s costs related to short-term leases, those with a duration between one and twelve months, were immaterial. Supplemental disclosures of cash flow information related to leases were as follows: Three Months Ended March 31, 2024 2023 Cash paid for lease liabilities $ 15,303 $ 13,302 Operating lease ROU assets obtained in exchange for operating lease liabilities $ 16,064 $ 4,661 Maturities of lease liabilities as of March 31, 2024 were as follows: Amount Remainder of 2024 $ 34,723 2025 72,448 2026 73,431 2027 71,432 2028 66,344 Thereafter 212,861 Total lease payments $ 531,239 Less: imputed interest (108,794) Present value of lease liabilities $ 422,445 As of March 31, 2024, future operating lease payments exclude approximately $32,239 of legally binding minimum lease payments for leases signed but not yet commenced. |
Leases | Leases The right-of-use assets and lease liabilities for operating and finance leases, including their classification in the condensed consolidated balance sheets, were as follows: Leases Balance Sheet Classification March 31, 2024 December 31, 2023 Assets Operating Right of use asset, net $ 385,796 $ 381,010 Finance Property and equipment, net 144 179 Total lease assets $ 385,940 $ 381,189 Liabilities Current: Operating Other current liabilities $ 31,895 $ 33,849 Finance Other current liabilities 109 125 Noncurrent: Operating Lease liabilities, net of current portion 390,399 381,589 Finance Other liabilities 42 63 Total lease liabilities $ 422,445 $ 415,626 Weighted-average remaining lease term - operating leases 8.0 years 8.0 years Weighted-average discount rate - operating leases 5.5% 5.4% The components of lease cost were as follows: Three Months Ended March 31, 2024 2023 Operating lease cost $ 17,475 $ 14,904 Variable lease cost 6,203 5,751 Total lease cost $ 23,678 $ 20,655 The Company’s costs related to short-term leases, those with a duration between one and twelve months, were immaterial. Supplemental disclosures of cash flow information related to leases were as follows: Three Months Ended March 31, 2024 2023 Cash paid for lease liabilities $ 15,303 $ 13,302 Operating lease ROU assets obtained in exchange for operating lease liabilities $ 16,064 $ 4,661 Maturities of lease liabilities as of March 31, 2024 were as follows: Amount Remainder of 2024 $ 34,723 2025 72,448 2026 73,431 2027 71,432 2028 66,344 Thereafter 212,861 Total lease payments $ 531,239 Less: imputed interest (108,794) Present value of lease liabilities $ 422,445 As of March 31, 2024, future operating lease payments exclude approximately $32,239 of legally binding minimum lease payments for leases signed but not yet commenced. |
Revenue from contract with cust
Revenue from contract with customers | 3 Months Ended |
Mar. 31, 2024 | |
Revenue from Contract with Customer [Abstract] | |
Revenue from contract with customers | Revenue from contracts with customers Contract liabilities consist primarily of deferred revenue resulting from initial and renewal franchise fees and area development agreement (“ADA”) fees paid by franchisees, as well as transfer fees, which are generally recognized on a straight-line basis over the term of the underlying franchise agreement, and national advertising fund (“NAF”) revenue collected in advance of satisfaction of the Company’s performance obligation. Also included are corporate-owned store enrollment fees, annual fees and monthly fees as well as deferred equipment rebates relating to its equipment business. The Company classifies these contract liabilities as deferred revenue in its condensed consolidated balance sheets. The following table reflects the change in contract liabilities between December 31, 2023 and March 31, 2024: Amount Balance at December 31, 2023 $ 91,638 Revenue recognized that was included in the contract liability at the beginning of the year (34,438) Increase, excluding amounts recognized as revenue during the period 53,883 Balance at March 31, 2024 $ 111,083 The following table illustrates estimated revenues expected to be recognized in the future related to performance obligations that are unsatisfied, or partially unsatisfied, as of March 31, 2024. The Company has elected to exclude short-term contracts, sales and usage-based royalties and any other variable consideration recognized on an “as invoiced” basis. Contract liabilities to be recognized in: Amount Remainder of 2024 $ 72,982 2025 7,970 2026 3,630 2027 3,325 2028 3,071 Thereafter 20,105 Total $ 111,083 Equipment deposits received in advance of delivery as of March 31, 2024 were $7,594 and are expected to be recognized as revenue within the next 12 months. |
Related party transactions
Related party transactions | 3 Months Ended |
Mar. 31, 2024 | |
Related Party Transactions [Abstract] | |
Related party transactions | Related party transactions Activity with franchisees considered to be related parties is summarized below: Three Months Ended March 31, 2024 2023 Franchise revenue - interim CEO $ 1,280 $ 1,006 Franchise revenue - other 884 241 Equipment revenue - interim CEO 1,012 5 Equipment revenue - other 2,990 — Total revenue from related parties $ 6,166 $ 1,252 The Company had $5,247 and $2,916 of accounts receivable attributable to a related party as of March 31, 2024 and December 31, 2023, respectively. Additionally, the Company had deferred ADA and franchise agreement revenue from related parties of $695 and $719 as of March 31, 2024 and December 31, 2023, respectively, of which $140 and $142 is from a franchisee in which the Company’s interim CEO has a financial interest. As of March 31, 2024 and December 31, 2023, the Company had $81,474 and $98,494, respectively, payable to related parties pursuant to tax benefit arrangements. See Note 12 for further discussion of these arrangements. The Company provides administrative services to the NAF and typically charges the NAF a fee for providing these services. The services provided, which include accounting, information technology, data processing, product development, legal and administrative support, and other operating expenses, amounted to $1,461 and $917 for the three months ended March 31, 2024 and 2023, respectively. The Company incurred approximately $181 for the three months ended March 31, 2023 for corporate travel to a third-party company which is affiliated with our former Chief Executive Officer, which is included within selling, general and administrative expense on the condensed consolidated statements of operations. A member of the Company’s board of directors, who is also the Company’s interim Chief Executive Officer and a franchisee, holds an approximate 10.5% ownership of a company that sells amenity tracking compliance software to Planet Fitness stores to which the Company made payments of approximately $65 and $91 during the three months ended March 31, 2024 and 2023, respectively. |
Stockholders' equity
Stockholders' equity | 3 Months Ended |
Mar. 31, 2024 | |
Equity [Abstract] | |
Stockholders' equity | Stockholders’ equity Pursuant to the exchange agreement between the Company and the Continuing LLC Owners, the Continuing LLC Owners (or certain permitted transferees thereof) have the right, from time to time and subject to the terms of the exchange agreement, to exchange their Holdings Units, along with a corresponding number of shares of Class B common stock, for shares of Class A common stock (or cash at the option of the Company) on a one-for-one basis, subject to customary conversion rate adjustments for stock splits, stock dividends, reclassifications and similar transactions. In connection with any exchange of Holdings Units for shares of Class A common stock by a Continuing LLC Owner, the number of Holdings Units held by the Company is correspondingly increased as it acquires the exchanged Holdings Units, and a corresponding number of shares of Class B common stock are canceled. During the three months ended March 31, 2024, certain existing holders of Holdings Units exercised their exchange rights and exchanged 326,073 Holdings Units for 326,073 newly-issued shares of Class A common stock. Simultaneously, and in connection with these exchanges, 326,073 shares of Class B common stock were surrendered by the holders of Holdings Units that exercised their exchange rights and canceled. Additionally, in connection with these exchanges, Planet Fitness, Inc. received 326,073 Holdings Units, increasing its total ownership interest in Pla-Fit Holdings. As a result of the above transactions, as of March 31, 2024: • Holders of Class A common stock owned 86,831,728 shares of Class A common stock, representing 98.8% of the voting power in the Company and, through the Company, 86,831,728 Holdings Units representing 98.8% of the economic interest in Pla-Fit Holdings; and • the Continuing LLC Owners collectively owned 1,071,094 Holdings Units, representing 1.2% of the economic interest in Pla-Fit Holdings, and 1,071,094 shares of Class B common stock, representing 1.2% of the voting power in the Company. Share repurchase program On November 4, 2022, the Company’s board of directors approved a share repurchase program of up to $500,000, which replaced the 2019 share repurchase program. During the three months ended March 31, 2024, the Company repurchased and retired 313,834 shares of Class A common stock for a total cost of $20,005. A share repurchase excise tax of $163 was also incurred. As of March 31, 2024, there is $354,965 remaining under the 2022 share repurchase program. The timing of purchases and amount of stock repurchased are subject to the Company’s discretion and dependent upon market and business conditions, the Company’s general working capital needs, stock price, applicable legal requirements and other factors. The ability to repurchase shares at any particular time is also subject to the terms of the Indenture governing the Securitized Senior Notes. Purchases may be effected through one or more open market transactions, privately negotiated transactions, transactions structured through investment banking institutions, or a combination of the foregoing. Preferred stock The Company had 50,000,000 shares of preferred stock authorized and none issued or outstanding as of March 31, 2024 and December 31, 2023. |
Earnings per share
Earnings per share | 3 Months Ended |
Mar. 31, 2024 | |
Earnings Per Share [Abstract] | |
Earnings per share | Earnings per share Basic earnings per share of Class A common stock is computed by dividing net income attributable to Planet Fitness, Inc. by the weighted-average number of shares of Class A common stock outstanding. Diluted earnings per share of Class A common stock is computed by dividing net income attributable to Planet Fitness, Inc. by the weighted-average number of shares of Class A common stock outstanding adjusted to give effect to potentially dilutive securities. Shares of the Company’s Class B common stock do not share in the earnings attributable to Planet Fitness, Inc. and are therefore not participating securities. As such, separate presentation of basic and diluted earnings per share of Class B common stock under the two-class method has not been presented. Shares of the Company’s Class B common stock are, however, considered potentially dilutive shares of Class A common stock because shares of Class B common stock, together with the related Holdings Units, are exchangeable into shares of Class A common stock on a one-for-one basis. The following table sets forth reconciliations of the numerators and denominators used to compute basic and diluted earnings per share of Class A common stock: Three Months Ended March 31, 2024 2023 Numerator Net income $ 34,973 $ 24,769 Less: net income attributable to non-controlling interests 664 2,064 Net income attributable to Planet Fitness, Inc. $ 34,309 $ 22,705 Denominator Weighted-average shares of Class A common stock outstanding - basic 86,909,383 84,444,003 Effect of dilutive securities: Stock options 223,244 271,680 Restricted stock units 63,276 63,358 Performance stock units 26,178 7,654 Weighted-average shares of Class A common stock outstanding - diluted 87,222,081 84,786,695 Earnings per share of Class A common stock - basic $ 0.39 $ 0.27 Earnings per share of Class A common stock - diluted $ 0.39 $ 0.27 The number of weighted-average common stock equivalents excluded from the computation of diluted net income per share because either the effect would have been anti-dilutive, or the performance criteria related to the units had not yet been met, were as follows: Three Months Ended March 31, 2024 2023 Class B common stock 1,176,568 5,007,448 Stock options 554 196,209 Restricted stock units 2 — Performance stock units — 53 Total 1,177,124 5,203,710 |
Income taxes
Income taxes | 3 Months Ended |
Mar. 31, 2024 | |
Income Tax Disclosure [Abstract] | |
Income taxes | Income taxes The Company is the sole managing member of Pla-Fit Holdings, which is treated as a partnership for U.S. federal and certain state and local income taxes. As a partnership, Pla-Fit Holdings is not subject to U.S. federal and certain state and local income taxes. Any taxable income or loss generated by Pla-Fit Holdings is passed through to and included in the taxable income or loss of its members, including the Company, on a pro-rata basis. Planet Fitness, Inc. is subject to U.S. federal income taxes, in addition to state and local income taxes with respect to the allocable share of any taxable income of Pla-Fit Holdings. The Company’s effective tax rate was 28.4% and 27.6% for the three months ended March 31, 2024 and 2023, respectively, which differed from the U.S. federal statutory rate of 21% primarily due to state and local taxes, partially offset by income attributable to non-controlling interests. The Company is also subject to taxes in foreign jurisdictions. Net deferred tax assets of $498,173 and $502,544 as of March 31, 2024 and December 31, 2023, respectively, relate primarily to the tax effects of temporary differences in the book basis as compared to the tax basis of the investment in Pla-Fit Holdings as a result of the secondary offerings, other exchanges, recapitalization transactions and the IPO. As of March 31, 2024 and December 31, 2023, the total liability related to uncertain tax positions was $242 and $273, respectively. The Company recognizes accrued interest and penalties, if applicable, related to unrecognized tax benefits in income tax expense. Interest and penalties for the three months ended March 31, 2024 and 2023 were not material. Tax benefit arrangements The Company’s acquisition of Holdings Units in connection with the IPO and future and certain past exchanges of Holdings Units for shares of the Company’s Class A common stock (or cash at the option of the Company) are expected to produce and have produced favorable tax attributes. In connection with the IPO, the Company entered into two tax receivable agreements, pursuant to which, the Company is required to make payments to certain holders of equity interests or their successors-in-interest (“TRA Holders”). Under the first of those arrangements, the Company generally is required to pay certain existing and previous equity owners of Pla-Fit Holdings, LLC 85% of the applicable tax savings, if any, in U.S. federal and state income tax that the Company is deemed to realize as a result of certain tax attributes of their Holdings Units sold to the Company (or exchanged in a taxable sale) and that are created as a result of (i) the sales of their Holdings Units for shares of Class A common stock and (ii) tax benefits attributable to payments made under the tax receivable agreement (including imputed interest). Under the second tax receivable agreement, the Company generally is required to pay 85% of the amount of tax savings, if any, that the Company is deemed to realize as a result of the tax attributes of certain equity interests previously held by affiliates of TSG that resulted from TSG’s purchase of interests in Pla-Fit Holdings in 2012, and certain other tax benefits. Under both agreements, the Company generally retains the remaining 15% benefit of the applicable tax savings. In connection with the exchanges that occurred during the three months ended March 31, 2024 and 2023, 326,073 and 1,900,309 Holding Units, respectively, were redeemed by the Continuing LLC Owners for newly-issued shares of Class A common stock, resulting in an increase in the tax basis of the net assets of Pla-Fit Holdings. As a result of the change in the Company’s ownership percentage of Pla-Fit Holdings that occurred in conjunction with the exchanges and issuance of Holding Units, the Company recorded a decrease of $400 and $2,605 to net deferred tax assets, during the three months ended March 31, 2024 and 2023, respectively. As a result of these exchanges and other activity during the three months ended March 31, 2024 and 2023, the Company also recognized deferred tax assets in the amount of $7,519 and $50,823, respectively, and corresponding tax benefit arrangement liabilities of $2,694 and $2,315, respectively, representing approximately 85% of the tax benefits due to the TRA Holders for shares exchanged that were subject to tax benefit arrangements. The offset to the entries recorded in connection with exchanges was to additional paid in capital within stockholders’ deficit. The Company had a liability of $497,994 and $495,662 as of March 31, 2024 and December 31, 2023, respectively, related to its projected obligations under the tax benefit arrangements. Projected future payments under the tax benefit arrangements were as follows: Amount Remainder of 2024 $ 41,135 2025 50,385 2026 52,814 2027 48,624 2028 41,973 Thereafter 263,063 Total $ 497,994 |
Commitments and contingencies
Commitments and contingencies | 3 Months Ended |
Mar. 31, 2024 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and contingencies | Commitments and contingencies From time to time, and in the ordinary course of business, the Company is subject to various claims, charges, and litigation, such as employment-related claims and slip and fall cases. Mexico Acquisition On March 19, 2020, a franchisee in Mexico exercised a put option that required the Company to acquire their franchisee-owned stores in Mexico. In February 2023, the Company and the franchisee agreed on a summary of terms for a settlement agreement and a release of all claims by all parties. In connection with the settlement agreement, the Company recorded an update to its estimated liability for the legal settlement of $3,300, inclusive of legal fees paid, within other losses, net on the condensed consolidated statement of operations during the three months ended March 31, 2023. On October 20, 2023, the Company finalized its settlement with the franchisee in Mexico for $31,619, which included the acquisition by the Company of five stores in Mexico and the settlement of all claims. The Company is not currently aware of any other legal proceedings or claims that the Company believes will have, individually or in the aggregate, a material adverse effect on the Company’s financial position or result of operations. |
Segments
Segments | 3 Months Ended |
Mar. 31, 2024 | |
Segment Reporting [Abstract] | |
Segments | Segments The Company has three reportable segments: (i) Franchise; (ii) Corporate-owned stores; and (iii) Equipment. The Company’s operations are organized and managed by type of products and services and segment information is reported accordingly. The Company’s chief operating decision maker (the “CODM”) is its interim Chief Executive Officer. The CODM reviews financial performance and allocates resources by reportable segment. There have been no operating segments aggregated to arrive at the Company’s reportable segments. The Franchise segment includes operations related to the Company’s franchising business in the United States, Puerto Rico, Canada, Panama, Mexico and Australia. The Company records all revenues and expenses of the NAF within the franchise segment. The Corporate-owned stores segment includes operations with respect to all corporate-owned stores throughout the United States and Canada. The Equipment segment includes the sale of equipment to franchisee-owned stores. The accounting policies of the reportable segments are the same as those described in Note 2. The Company evaluates the performance of its segments and allocates resources to them based on revenue and earnings before interest, taxes, depreciation, and amortization, referred to as Segment EBITDA. Revenues for all operating segments include only transactions with unaffiliated customers and include no intersegment revenues. The tables below summarize the financial information for the Company’s reportable segments. Three Months Ended March 31, 2024 2023 Revenue Franchise segment revenue - U.S. $ 100,528 $ 90,288 Franchise segment revenue - International 3,492 2,394 Franchise segment total 104,020 92,682 Corporate-owned stores segment - U.S. 121,158 104,808 Corporate-owned stores segment - International 1,220 1,074 Corporate-owned stores segment total 122,378 105,882 Equipment segment - U.S. 16,417 23,105 Equipment segment - International 5,202 556 Equipment segment total 21,619 23,661 Total revenue $ 248,017 $ 222,225 Franchise revenue includes revenue generated from placement services of $1,837 and $1,613 for the three months ended March 31, 2024 and 2023, respectively. Three Months Ended March 31, 2024 2023 Segment EBITDA Franchise $ 76,311 $ 64,735 Corporate-owned stores 42,104 33,530 Equipment 4,760 5,571 Corporate and other (1) (18,526) (15,822) Total Segment EBITDA $ 104,649 $ 88,014 (1) Corporate and other primarily includes corporate overhead costs, such as payroll and related benefit costs and professional services which are not directly attributable to any individual segment. The following table reconciles total Segment EBITDA to income before taxes: Three Months Ended March 31, 2024 2023 Total Segment EBITDA $ 104,649 $ 88,014 Less: Depreciation and amortization 39,380 36,010 Other income 647 113 Losses from equity-method investments, net of tax (1,200) (265) Income from operations 65,822 52,156 Interest income 5,461 3,931 Interest expense (21,433) (21,599) Other income, net 647 113 Income before income taxes $ 50,497 $ 34,601 The following table summarizes the Company’s assets by reportable segment: March 31, 2024 December 31, 2023 Franchise $ 185,046 $ 169,836 Corporate-owned stores 1,638,909 1,637,146 Equipment 164,917 176,249 Unallocated 1,003,906 986,462 Total consolidated assets $ 2,992,778 $ 2,969,693 The table above includes $5,956 and $3,609 of long-lived assets located in the Company’s international corporate-owned stores as of March 31, 2024 and December 31, 2023, respectively. All other assets are located in the U.S. The following table summarizes the Company’s goodwill by reportable segment: March 31, 2024 December 31, 2023 Franchise $ 16,938 $ 16,938 Corporate-owned stores 609,470 607,898 Equipment 92,666 92,666 Consolidated goodwill $ 719,074 $ 717,502 |
Corporate-owned and franchisee-
Corporate-owned and franchisee-owned stores | 3 Months Ended |
Mar. 31, 2024 | |
Franchisors [Abstract] | |
Corporate-owned and franchisee-owned stores | Corporate-owned and franchisee-owned stores The following table shows changes in corporate-owned and franchisee-owned stores: Three Months Ended March 31, 2024 2023 Franchisee-owned stores: Stores operated at beginning of period 2,319 2,176 New stores opened 23 35 Stores debranded, sold, closed or consolidated (1) (1) — Stores operated at end of period 2,341 2,211 Corporate-owned stores: Stores operated at beginning of period 256 234 New stores opened 2 1 Stores operated at end of period 258 235 Total stores: Stores operated at beginning of period 2,575 2,410 New stores opened 25 36 Stores debranded, sold, closed or consolidated (1) (1) — Stores operated at end of period 2,599 2,446 (1) The term “debranded” refers to a franchisee-owned store whose right to use the Planet Fitness brand and marks has been terminated in accordance with the franchise agreement. We retain the right to prevent debranded stores from continuing to operate as fitness centers. The term “consolidated” refers to the combination of a franchisee’s store with another store located in close proximity with our prior approval. This often coincides with an enlargement, re-equipment and/or refurbishment of the remaining store. |
Summary of significant accoun_2
Summary of significant accounting policies (Policies) | 3 Months Ended |
Mar. 31, 2024 | |
Accounting Policies [Abstract] | |
Basis of presentation and consolidation | Basis of presentation and consolidation The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Accordingly, these interim financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the results of operations, financial position and cash flows for the periods presented have been reflected. All significant intercompany balances and transactions have been eliminated in consolidation. The condensed consolidated financial statements as of and for the three months ended March 31, 2024 and 2023 are unaudited. The condensed consolidated balance sheet as of December 31, 2023 has been derived from the audited financial statements at that date but does not include all of the disclosures required by GAAP. These interim condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 29, 2024. The Company’s significant interim accounting policies include the proportional recognition of national advertising fund expenses within interim periods. Operating results for the interim periods are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024. |
Use of estimates | Use of estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. Although these estimates are based on management’s knowledge of current events and actions it may undertake in the future, they may ultimately differ from actual results. Significant areas where estimates and judgments are relied upon by management in the preparation of the condensed consolidated financial statements include revenue recognition, valuation of equity-based compensation awards, valuation of assets and liabilities acquired in business combinations, the evaluation of the recoverability of goodwill and long-lived assets, including intangible assets, allowance for expected credit losses, the present value of lease liabilities, income taxes, including deferred tax assets and liabilities, and the liability for the Company’s tax benefit arrangements. |
Fair Value | Fair Value ASC 820, Fair Value Measurements and Disclosures , establishes a three-level valuation hierarchy for disclosure of fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. Categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels are defined as follows: Level 1—Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. Level 2—Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. Level 3—Inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
Recent accounting pronouncements | Recent accounting pronouncements The FASB issued ASU No. 2023-05, Business Combinations-Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement , in August 2023. The standard addresses the accounting for contributions made to a joint venture, upon formation, in a joint venture's separate financial statements. The new standard is effective prospectively for all joint ventures with a formation date on or after January 1, 2025. The Company will apply the standard to any relevant transactions subsequent to the adoption date. The FASB issued ASU No. 2023-07, Improvements to Reportable Segment Disclosures , in November 2023. The standard expands reportable segment disclosures by requiring disclosure of significant segment expenses that are regularly provided to the Chief Operating Decision Maker (“CODM”) and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items, and interim disclosures of a reportable segment’s profit or loss and assets. The new standard is effective for annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company is currently evaluating the impact of adoption on our financial disclosures. The FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures , in December 2023. The standard requires disaggregated information about a reporting entity's effective tax rate reconciliation as well as information on income taxes paid. The standard is intended to benefit investors by providing more detailed income tax disclosures that would be useful in making capital allocation decisions and applies to all entities subject to income taxes. The new standard is effective for annual periods beginning after December 15, 2024. The Company is currently evaluating the impact of adoption on our financial disclosures. |
Held-to-maturity debt security | As of March 31, 2024, the Company’s debt security investment consists of redeemable preferred shares that are accounted for as a held-to-maturity investment. The Company’s investment is measured at amortized cost within investments in the condensed consolidated balance sheets. The Company reviews its held-to-maturity securities for expected credit losses under ASC Topic 326, Financial Instruments – Credit Losses , on an ongoing basis. |
Summary of significant accoun_3
Summary of significant accounting policies (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Accounting Policies [Abstract] | |
Schedule of Carrying Value and Estimated Fair Value of Long-term Debt | The carrying value and estimated fair value of long-term debt were as follows: March 31, 2024 December 31, 2023 Carrying value Estimated fair value (1) Carrying value Estimated fair value (1) Long-term debt (1) $ 1,999,250 $ 1,851,357 $ 2,004,438 $ 1,829,286 (1) The estimated fair value of the Company’s fixed rate long-term debt is estimated primarily based on current bid prices for the long-term debt. Judgment is required to develop these estimates. As such, the fair value of long-term debt is classified within Level 2, as defined under GAAP. |
Investments (Tables)
Investments (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Investments, Debt and Equity Securities [Abstract] | |
Schedule of Amortized Cost, Gross Unrealized Gains (Losses), and Fair Value of Cash Equivalents and Marketable Securities | The following tables summarize the amortized cost, net unrealized gains and losses, fair value, and the level in the fair value hierarchy of the Company’s available-for-sale investments in marketable securities. As of March 31, 2024, the marketable securities had maturity dates that range from less than 1 month to approximately 24 months. Realized gains and losses were insignificant for the three months ended March 31, 2024 and 2023. Amortized Cost Unrealized Gains Unrealized Losses Fair Value (1) Level 1 Level 2 March 31, 2024 Cash equivalents Money market funds $ 863 $ — $ — $ 863 $ 863 $ — U.S. treasury securities 10,922 — — 10,922 10,922 Commercial paper 10,460 — (8) 10,452 — 10,452 Total cash equivalents 22,245 — (8) 22,237 863 21,374 Short-term marketable securities Commercial paper 44,100 — (29) 44,071 — 44,071 Corporate debt securities 42,917 — (28) 42,889 — 42,889 U.S. government agency securities 6,394 8 — 6,402 — 6,402 Total short-term marketable securities 93,411 8 (57) 93,362 — 93,362 Long-term marketable securities Corporate debt securities 41,659 10 — 41,669 — 41,669 U.S. government agency securities 3,500 — (4) 3,496 — 3,496 Total long-term marketable securities 45,159 10 (4) 45,165 — 45,165 Total marketable securities $ 160,815 $ 18 $ (69) $ 160,764 $ 863 $ 159,901 Amortized Cost Unrealized Gains Unrealized Losses Fair Value (1) Level 1 Level 2 December 31, 2023 Cash equivalents Money market funds $ 761 $ — $ — $ 761 $ 761 $ — U.S. treasury securities 2,997 1 — 2,998 — 2,998 Total cash equivalents 3,758 1 — 3,759 761 2,998 Short-term marketable securities Commercial paper 37,063 24 — 37,087 — 37,087 Corporate debt securities 34,632 — (38) 34,594 — 34,594 U.S. government agency securities 3,210 10 — 3,220 — 3,220 Total short-term marketable securities 74,905 34 (38) 74,901 — 74,901 Long-term marketable securities Corporate debt securities 47,388 328 — 47,716 — 47,716 U.S. government agency securities 3,151 19 — 3,170 — 3,170 Total long-term marketable securities 50,539 347 — 50,886 — 50,886 Total marketable securities $ 129,202 $ 382 $ (38) $ 129,546 $ 761 $ 128,785 (1) Fair values were determined using market prices obtained from third-party pricing sources. |
Rollforward of Allowance for Expected Credit Losses on Held-to-maturity Investments | A roll forward of the Company’s allowance for expected credit losses on its held-to-maturity investment is as follows: Three Months Ended March 31, 2024 2023 Beginning allowance for expected credit losses $ 17,689 $ 14,957 Loss on adjustment of allowance for expected credit losses 475 255 Write-offs, net of recoveries — — Ending allowance for expected credit losses $ 18,164 $ 15,212 |
Acquisition (Tables)
Acquisition (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Business Combination and Asset Acquisition [Abstract] | |
Schedule of Purchase Consideration Allocation | The allocation of the purchase consideration was as follows: Amount Property and equipment $ 3,851 Right of use assets 5,424 Other long-term assets 95 Intangible assets 6,880 Goodwill 14,812 Deferred revenue (687) Other current liabilities (17) Lease liabilities (4,204) Total $ 26,154 |
Schedule of Components of Identifiable Intangible Assets Acquired | The following table sets forth the components of identifiable intangible assets acquired in the Florida Acquisition and their estimated useful lives in years as of the date of the acquisition: Fair value Useful life Reacquired franchise rights (1) $ 6,650 6.8 Customer relationships (2) 230 6.0 Total intangible assets subject to amortization $ 6,880 (1) Reacquired franchise rights represent the fair value of the reacquired franchise agreements using the income approach, specifically, the multi-period excess earnings method. (2) Customer relationships represent the fair value of the existing contractual customer relationships using the income approach, specifically, the multi-period excess earnings method. |
Goodwill and intangible assets
Goodwill and intangible assets (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Summary of Goodwill and Related Changes in Carrying Amount | Goodwill and related changes in its carrying amount were as follows: Amount Goodwill at December 31, 2023 $ 717,502 Acquisition 1,572 Goodwill at March 31, 2024 $ 719,074 The following table summarizes the Company’s goodwill by reportable segment: March 31, 2024 December 31, 2023 Franchise $ 16,938 $ 16,938 Corporate-owned stores 609,470 607,898 Equipment 92,666 92,666 Consolidated goodwill $ 719,074 $ 717,502 |
Schedule of Finite-Lived Intangible Assets, | A summary of intangible assets is as follows: March 31, 2024 December 31, 2023 Gross Accumulated Net carrying Gross Accumulated Net carrying Finite-lived intangible assets: Customer relationships $ 199,043 $ (173,087) $ 25,956 $ 199,043 $ (169,155) $ 29,888 Reacquired franchise rights 274,708 (87,514) 187,194 274,708 (78,689) 196,019 Total finite-lived intangible assets 473,751 (260,601) 213,150 473,751 (247,844) 225,907 Indefinite-lived intangible assets: Trade and brand names 146,600 — 146,600 146,600 — 146,600 Total intangible assets $ 620,351 $ (260,601) $ 359,750 $ 620,351 $ (247,844) $ 372,507 |
Schedule of Indefinite-Lived Intangible Assets | A summary of intangible assets is as follows: March 31, 2024 December 31, 2023 Gross Accumulated Net carrying Gross Accumulated Net carrying Finite-lived intangible assets: Customer relationships $ 199,043 $ (173,087) $ 25,956 $ 199,043 $ (169,155) $ 29,888 Reacquired franchise rights 274,708 (87,514) 187,194 274,708 (78,689) 196,019 Total finite-lived intangible assets 473,751 (260,601) 213,150 473,751 (247,844) 225,907 Indefinite-lived intangible assets: Trade and brand names 146,600 — 146,600 146,600 — 146,600 Total intangible assets $ 620,351 $ (260,601) $ 359,750 $ 620,351 $ (247,844) $ 372,507 |
Summary of Amortization expenses | The anticipated amortization expense related to intangible assets to be recognized in future periods as of March 31, 2024 is as follows: Amount Remainder of 2024 $ 36,433 2025 36,713 2026 32,079 2027 27,956 2028 27,300 Thereafter 52,669 Total $ 213,150 |
Long-term debt (Tables)
Long-term debt (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Debt Disclosure [Abstract] | |
Schedule of Long-Term Debt | Long-term debt consists of the following: March 31, 2024 December 31, 2023 2018-1 Class A-2-II notes $ 590,625 $ 592,187 2019-1 Class A-2 notes 526,625 528,000 2022-1 Class A-2-I notes 416,500 417,563 2022-1 Class A-2-II notes 465,500 466,688 Total debt, excluding deferred financing costs 1,999,250 2,004,438 Deferred financing costs, net of accumulated amortization (19,468) (20,814) Total debt, net 1,979,782 1,983,624 Current portion of long-term debt 20,750 20,750 Long-term debt, net of current portion $ 1,959,032 $ 1,962,874 |
Schedule of Future Annual Payments of Long-term Debt | Future principal payments of long-term debt as of March 31, 2024 are as follows: Amount Remainder of 2024 $ 15,562 2025 600,438 2026 419,313 2027 10,250 2028 10,250 Thereafter 943,437 Total $ 1,999,250 |
Leases (Tables)
Leases (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Leases [Abstract] | |
Schedule of Balance Sheet Classification of Lease Assets and Liabilities | The right-of-use assets and lease liabilities for operating and finance leases, including their classification in the condensed consolidated balance sheets, were as follows: Leases Balance Sheet Classification March 31, 2024 December 31, 2023 Assets Operating Right of use asset, net $ 385,796 $ 381,010 Finance Property and equipment, net 144 179 Total lease assets $ 385,940 $ 381,189 Liabilities Current: Operating Other current liabilities $ 31,895 $ 33,849 Finance Other current liabilities 109 125 Noncurrent: Operating Lease liabilities, net of current portion 390,399 381,589 Finance Other liabilities 42 63 Total lease liabilities $ 422,445 $ 415,626 Weighted-average remaining lease term - operating leases 8.0 years 8.0 years Weighted-average discount rate - operating leases 5.5% 5.4% |
Schedule of Components of Lease Cost | The components of lease cost were as follows: Three Months Ended March 31, 2024 2023 Operating lease cost $ 17,475 $ 14,904 Variable lease cost 6,203 5,751 Total lease cost $ 23,678 $ 20,655 Supplemental disclosures of cash flow information related to leases were as follows: Three Months Ended March 31, 2024 2023 Cash paid for lease liabilities $ 15,303 $ 13,302 Operating lease ROU assets obtained in exchange for operating lease liabilities $ 16,064 $ 4,661 |
Schedule of Maturities of Lease Liabilities | Maturities of lease liabilities as of March 31, 2024 were as follows: Amount Remainder of 2024 $ 34,723 2025 72,448 2026 73,431 2027 71,432 2028 66,344 Thereafter 212,861 Total lease payments $ 531,239 Less: imputed interest (108,794) Present value of lease liabilities $ 422,445 |
Schedule of Maturities of Lease Liabilities | Maturities of lease liabilities as of March 31, 2024 were as follows: Amount Remainder of 2024 $ 34,723 2025 72,448 2026 73,431 2027 71,432 2028 66,344 Thereafter 212,861 Total lease payments $ 531,239 Less: imputed interest (108,794) Present value of lease liabilities $ 422,445 |
Revenue from contract with cu_2
Revenue from contract with customers (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Revenue from Contract with Customer [Abstract] | |
Schedule of Contract Liabilities | The following table reflects the change in contract liabilities between December 31, 2023 and March 31, 2024: Amount Balance at December 31, 2023 $ 91,638 Revenue recognized that was included in the contract liability at the beginning of the year (34,438) Increase, excluding amounts recognized as revenue during the period 53,883 Balance at March 31, 2024 $ 111,083 |
Schedule of Remaining Performance Obligations | The following table illustrates estimated revenues expected to be recognized in the future related to performance obligations that are unsatisfied, or partially unsatisfied, as of March 31, 2024. The Company has elected to exclude short-term contracts, sales and usage-based royalties and any other variable consideration recognized on an “as invoiced” basis. Contract liabilities to be recognized in: Amount Remainder of 2024 $ 72,982 2025 7,970 2026 3,630 2027 3,325 2028 3,071 Thereafter 20,105 Total $ 111,083 |
Related party transactions (Tab
Related party transactions (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Related Party Transactions [Abstract] | |
Schedule of Related Party Transactions | Activity with franchisees considered to be related parties is summarized below: Three Months Ended March 31, 2024 2023 Franchise revenue - interim CEO $ 1,280 $ 1,006 Franchise revenue - other 884 241 Equipment revenue - interim CEO 1,012 5 Equipment revenue - other 2,990 — Total revenue from related parties $ 6,166 $ 1,252 |
Earnings per share (Tables)
Earnings per share (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Earnings Per Share [Abstract] | |
Schedule of Reconciliation of Numerators and Denominators Used to Compute Basic and Diluted Earnings per Share | The following table sets forth reconciliations of the numerators and denominators used to compute basic and diluted earnings per share of Class A common stock: Three Months Ended March 31, 2024 2023 Numerator Net income $ 34,973 $ 24,769 Less: net income attributable to non-controlling interests 664 2,064 Net income attributable to Planet Fitness, Inc. $ 34,309 $ 22,705 Denominator Weighted-average shares of Class A common stock outstanding - basic 86,909,383 84,444,003 Effect of dilutive securities: Stock options 223,244 271,680 Restricted stock units 63,276 63,358 Performance stock units 26,178 7,654 Weighted-average shares of Class A common stock outstanding - diluted 87,222,081 84,786,695 Earnings per share of Class A common stock - basic $ 0.39 $ 0.27 Earnings per share of Class A common stock - diluted $ 0.39 $ 0.27 |
Schedule Of Common Stock Equivalents Excluded From The Computation Of Diluted Net Income Per Share | The number of weighted-average common stock equivalents excluded from the computation of diluted net income per share because either the effect would have been anti-dilutive, or the performance criteria related to the units had not yet been met, were as follows: Three Months Ended March 31, 2024 2023 Class B common stock 1,176,568 5,007,448 Stock options 554 196,209 Restricted stock units 2 — Performance stock units — 53 Total 1,177,124 5,203,710 |
Income taxes (Tables)
Income taxes (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Income Tax Disclosure [Abstract] | |
Schedule of Future Payments Under Tax Benefit Arrangements | Projected future payments under the tax benefit arrangements were as follows: Amount Remainder of 2024 $ 41,135 2025 50,385 2026 52,814 2027 48,624 2028 41,973 Thereafter 263,063 Total $ 497,994 |
Segments (Tables)
Segments (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Segment Reporting [Abstract] | |
Summary of Financial Information for the Company's Reportable Segments | The tables below summarize the financial information for the Company’s reportable segments. Three Months Ended March 31, 2024 2023 Revenue Franchise segment revenue - U.S. $ 100,528 $ 90,288 Franchise segment revenue - International 3,492 2,394 Franchise segment total 104,020 92,682 Corporate-owned stores segment - U.S. 121,158 104,808 Corporate-owned stores segment - International 1,220 1,074 Corporate-owned stores segment total 122,378 105,882 Equipment segment - U.S. 16,417 23,105 Equipment segment - International 5,202 556 Equipment segment total 21,619 23,661 Total revenue $ 248,017 $ 222,225 Three Months Ended March 31, 2024 2023 Segment EBITDA Franchise $ 76,311 $ 64,735 Corporate-owned stores 42,104 33,530 Equipment 4,760 5,571 Corporate and other (1) (18,526) (15,822) Total Segment EBITDA $ 104,649 $ 88,014 (1) Corporate and other primarily includes corporate overhead costs, such as payroll and related benefit costs and professional services which are not directly attributable to any individual segment. |
Reconciliation of Total Segment EBITDA to Income Before Taxes | The following table reconciles total Segment EBITDA to income before taxes: Three Months Ended March 31, 2024 2023 Total Segment EBITDA $ 104,649 $ 88,014 Less: Depreciation and amortization 39,380 36,010 Other income 647 113 Losses from equity-method investments, net of tax (1,200) (265) Income from operations 65,822 52,156 Interest income 5,461 3,931 Interest expense (21,433) (21,599) Other income, net 647 113 Income before income taxes $ 50,497 $ 34,601 |
Summary of Company's Assets by Reportable Segment | The following table summarizes the Company’s assets by reportable segment: March 31, 2024 December 31, 2023 Franchise $ 185,046 $ 169,836 Corporate-owned stores 1,638,909 1,637,146 Equipment 164,917 176,249 Unallocated 1,003,906 986,462 Total consolidated assets $ 2,992,778 $ 2,969,693 |
Summary of Company's Goodwill by Reportable Segment | Goodwill and related changes in its carrying amount were as follows: Amount Goodwill at December 31, 2023 $ 717,502 Acquisition 1,572 Goodwill at March 31, 2024 $ 719,074 The following table summarizes the Company’s goodwill by reportable segment: March 31, 2024 December 31, 2023 Franchise $ 16,938 $ 16,938 Corporate-owned stores 609,470 607,898 Equipment 92,666 92,666 Consolidated goodwill $ 719,074 $ 717,502 |
Corporate-owned and franchise_2
Corporate-owned and franchisee-owned stores (Tables) | 3 Months Ended |
Mar. 31, 2024 | |
Franchisors [Abstract] | |
Schedule of Changes in Corporate-Owned and Franchisee-Owned Stores | The following table shows changes in corporate-owned and franchisee-owned stores: Three Months Ended March 31, 2024 2023 Franchisee-owned stores: Stores operated at beginning of period 2,319 2,176 New stores opened 23 35 Stores debranded, sold, closed or consolidated (1) (1) — Stores operated at end of period 2,341 2,211 Corporate-owned stores: Stores operated at beginning of period 256 234 New stores opened 2 1 Stores operated at end of period 258 235 Total stores: Stores operated at beginning of period 2,575 2,410 New stores opened 25 36 Stores debranded, sold, closed or consolidated (1) (1) — Stores operated at end of period 2,599 2,446 (1) The term “debranded” refers to a franchisee-owned store whose right to use the Planet Fitness brand and marks has been terminated in accordance with the franchise agreement. We retain the right to prevent debranded stores from continuing to operate as fitness centers. The term “consolidated” refers to the combination of a franchisee’s store with another store located in close proximity with our prior approval. This often coincides with an enlargement, re-equipment and/or refurbishment of the remaining store. |
Business organization (Details)
Business organization (Details) member in Millions | 3 Months Ended | ||||
Mar. 31, 2024 store segment member state | Dec. 31, 2023 store | Mar. 31, 2023 store | Dec. 31, 2022 store | Aug. 05, 2015 | |
Organization Consolidation And Presentation Of Financial Statements Disclosure [Line Items] | |||||
Number of members | member | 19.6 | ||||
Number of owned and franchised locations | store | 2,599 | 2,575 | 2,446 | 2,410 | |
Number of states in which entity operates | state | 50 | ||||
Number of reportable segments | segment | 3 | ||||
Pla-Fit Holdings, LLC | |||||
Organization Consolidation And Presentation Of Financial Statements Disclosure [Line Items] | |||||
Percentage of voting power (in percentage) | 100% | 100% | |||
Percentage of ownership (in percentage) | 98.80% | ||||
Economic interest | 1.20% | ||||
Planet Intermediate, LLC | Pla-Fit Holdings, LLC | |||||
Organization Consolidation And Presentation Of Financial Statements Disclosure [Line Items] | |||||
Percentage of ownership (in percentage) | 100% | ||||
Planet Fitness Holdings, LLC | Planet Intermediate, LLC | |||||
Organization Consolidation And Presentation Of Financial Statements Disclosure [Line Items] | |||||
Percentage of ownership (in percentage) | 100% |
Summary of significant accoun_4
Summary of significant accounting policies - Schedule of Carrying Value and Estimated Fair Value of Long-term Debt (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Carrying value | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Long-term debt | $ 1,999,250 | $ 2,004,438 |
Estimated fair value | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Long-term debt | $ 1,851,357 | $ 1,829,286 |
Investments - Narrative (Detail
Investments - Narrative (Details) - USD ($) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | Dec. 31, 2022 | |
Schedule of Equity Method Investments [Line Items] | ||||
Credit loss on held-to-maturity investment | $ 475 | $ 255 | ||
Amortized cost of held-to-maturity debt security investments | 30,871 | $ 30,343 | ||
Allowance for expected credit loss | 18,164 | 15,212 | $ 17,689 | $ 14,957 |
Dividends accrued on held-to-maturity investment | 528 | 483 | ||
Losses from equity-method investments, net of tax | 1,200 | 265 | ||
Basis difference amortization | $ 12,768 | 12,587 | ||
Minimum | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Maturity dates | 1 month | 1 month | ||
Maximum | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Maturity dates | 24 months | 24 months | ||
Bravo Fit Holdings Pty Ltd | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Total investment | $ 12,912 | $ 13,220 | ||
Ownership percentage | 21.80% | 21.80% | ||
Underlying equity in net assets | $ 6,326 | $ 6,812 | ||
Losses from equity-method investments, net of tax | 308 | 265 | ||
Basis difference amortization | $ 66 | $ 65 | ||
Useful life | 9 years | |||
Planet Fitmex, LLC | ||||
Schedule of Equity Method Investments [Line Items] | ||||
Total investment | $ 50,741 | $ 51,633 | ||
Ownership percentage | 33.20% | 33.20% | ||
Underlying equity in net assets | $ 16,390 | $ 17,458 | ||
Losses from equity-method investments, net of tax | 892 | |||
Basis difference amortization | $ 163 | |||
Useful life | 9 years |
Investments - Amortized Cost, G
Investments - Amortized Cost, Gross Unrealized Gains (Losses), and Fair Value of Cash Equivalents and Marketable Securities (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended |
Mar. 31, 2024 | Dec. 31, 2023 | |
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | $ 160,815 | $ 129,202 |
Unrealized Gains | 18 | 382 |
Unrealized Losses | (69) | (38) |
Fair Value | 160,764 | 129,546 |
Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 22,245 | 3,758 |
Unrealized Gains | 0 | 1 |
Unrealized Losses | (8) | 0 |
Fair Value | 22,237 | 3,759 |
Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 93,411 | 74,905 |
Unrealized Gains | 8 | 34 |
Unrealized Losses | (57) | (38) |
Fair Value | 93,362 | 74,901 |
Long-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 45,159 | 50,539 |
Unrealized Gains | 10 | 347 |
Unrealized Losses | (4) | 0 |
Fair Value | 45,165 | 50,886 |
Level 1 | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 863 | 761 |
Level 1 | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 863 | 761 |
Level 1 | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 0 | 0 |
Level 1 | Long-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 0 | 0 |
Level 2 | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 159,901 | 128,785 |
Level 2 | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 21,374 | 2,998 |
Level 2 | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 93,362 | 74,901 |
Level 2 | Long-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 45,165 | 50,886 |
Money market funds | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 863 | 761 |
Unrealized Gains | 0 | 0 |
Unrealized Losses | 0 | 0 |
Fair Value | 863 | 761 |
Money market funds | Level 1 | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 863 | 761 |
Money market funds | Level 2 | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 0 | 0 |
U.S. treasury securities | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 10,922 | 2,997 |
Unrealized Gains | 0 | 1 |
Unrealized Losses | 0 | 0 |
Fair Value | 10,922 | 2,998 |
U.S. treasury securities | Level 1 | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 0 | |
U.S. treasury securities | Level 2 | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 10,922 | 2,998 |
Commercial paper | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 10,460 | |
Unrealized Gains | 0 | |
Unrealized Losses | (8) | |
Fair Value | 10,452 | |
Commercial paper | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 44,100 | 37,063 |
Unrealized Gains | 0 | 24 |
Unrealized Losses | (29) | 0 |
Fair Value | 44,071 | 37,087 |
Commercial paper | Level 1 | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 0 | |
Commercial paper | Level 1 | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 0 | 0 |
Commercial paper | Level 2 | Cash equivalents | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 10,452 | |
Commercial paper | Level 2 | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 44,071 | 37,087 |
Corporate debt securities | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 42,917 | 34,632 |
Unrealized Gains | 0 | 0 |
Unrealized Losses | (28) | (38) |
Fair Value | 42,889 | 34,594 |
Corporate debt securities | Long-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 41,659 | 47,388 |
Unrealized Gains | 10 | 328 |
Unrealized Losses | 0 | 0 |
Fair Value | 41,669 | 47,716 |
Corporate debt securities | Level 1 | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 0 | 0 |
Corporate debt securities | Level 1 | Long-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 0 | 0 |
Corporate debt securities | Level 2 | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 42,889 | 34,594 |
Corporate debt securities | Level 2 | Long-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 41,669 | 47,716 |
U.S. government agency securities | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 6,394 | 3,210 |
Unrealized Gains | 8 | 10 |
Unrealized Losses | 0 | 0 |
Fair Value | 6,402 | 3,220 |
U.S. government agency securities | Long-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Amortized Cost | 3,500 | 3,151 |
Unrealized Gains | 0 | 19 |
Unrealized Losses | (4) | 0 |
Fair Value | 3,496 | 3,170 |
U.S. government agency securities | Level 1 | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 0 | 0 |
U.S. government agency securities | Level 1 | Long-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 0 | 0 |
U.S. government agency securities | Level 2 | Short-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | 6,402 | 3,220 |
U.S. government agency securities | Level 2 | Long-term marketable securities | ||
Schedule of Equity Method Investments [Line Items] | ||
Fair Value | $ 3,496 | $ 3,170 |
Investments - Rollforward of Al
Investments - Rollforward of Allowance for Expected Credit Losses on Held-to-maturity Investments (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Debt Securities, Held-to-maturity, Allowance for Credit Loss [Roll Forward] | ||
Beginning allowance for expected credit losses | $ 17,689 | $ 14,957 |
Loss on adjustment of allowance for expected credit losses | 475 | 255 |
Write-offs, net of recoveries | 0 | 0 |
Ending allowance for expected credit losses | $ 18,164 | $ 15,212 |
Acquisition - Narrative (Detail
Acquisition - Narrative (Details) $ in Thousands | Apr. 16, 2023 USD ($) store | Mar. 31, 2024 store | Dec. 31, 2023 store | Mar. 31, 2023 store | Dec. 31, 2022 store |
Business Acquisition [Line Items] | |||||
Number of owned and franchised locations | store | 2,599 | 2,575 | 2,446 | 2,410 | |
Franchisee-owned stores: | |||||
Business Acquisition [Line Items] | |||||
Number of owned and franchised locations | store | 2,341 | 2,319 | 2,211 | 2,176 | |
Florida Acquisition | |||||
Business Acquisition [Line Items] | |||||
Aggregate consideration | $ | $ 26,264 | ||||
Loss on unfavorable reacquired franchise rights | $ | 110 | ||||
Net purchase price | $ | $ 26,154 | ||||
Florida Acquisition | Franchisee-owned stores: | |||||
Business Acquisition [Line Items] | |||||
Number of owned and franchised locations | store | 4 |
Acquisition - Schedule of Purch
Acquisition - Schedule of Purchase Consideration (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 | Apr. 16, 2023 |
Business Acquisition [Line Items] | |||
Goodwill | $ 719,074 | $ 717,502 | |
Florida Acquisition | |||
Business Acquisition [Line Items] | |||
Property and equipment | $ 3,851 | ||
Right of use assets | 5,424 | ||
Other long-term assets | 95 | ||
Intangible assets | 6,880 | ||
Goodwill | 14,812 | ||
Deferred revenue | (687) | ||
Other current liabilities | (17) | ||
Lease liabilities | (4,204) | ||
Total | $ 26,154 |
Acquisition - Components of Ide
Acquisition - Components of Identifiable Intangible Assets Acquired (Details) - Florida Acquisition $ in Thousands | Apr. 16, 2023 USD ($) |
Business Acquisition [Line Items] | |
Fair value | $ 6,880 |
Reacquired franchise rights | |
Business Acquisition [Line Items] | |
Fair value | $ 6,650 |
Useful life | 6 years 9 months 18 days |
Customer relationships | |
Business Acquisition [Line Items] | |
Fair value | $ 230 |
Useful life | 6 years |
Goodwill and intangible asset_2
Goodwill and intangible assets - Goodwill Rollforward (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2024 USD ($) | |
Goodwill [Roll Forward] | |
Beginning balance | $ 717,502 |
Acquisition | 1,572 |
Ending balance | $ 719,074 |
Goodwill and intangible asset_3
Goodwill and intangible assets - Schedule of Intangible Assets (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Finite-lived intangible assets: | ||
Gross carrying amount | $ 473,751 | $ 473,751 |
Accumulated amortization | (260,601) | (247,844) |
Total | 213,150 | 225,907 |
Intangible Assets, Net (Excluding Goodwill) [Abstract] | ||
Total intangible assets | 620,351 | 620,351 |
Accumulated amortization | (260,601) | (247,844) |
Net carrying Amount | 359,750 | 372,507 |
Trade and brand names | ||
Indefinite-lived intangible assets: | ||
Indefinite-lived intangible assets | 146,600 | 146,600 |
Customer relationships | ||
Finite-lived intangible assets: | ||
Gross carrying amount | 199,043 | 199,043 |
Accumulated amortization | (173,087) | (169,155) |
Total | 25,956 | 29,888 |
Intangible Assets, Net (Excluding Goodwill) [Abstract] | ||
Accumulated amortization | (173,087) | (169,155) |
Reacquired franchise rights | ||
Finite-lived intangible assets: | ||
Gross carrying amount | 274,708 | 274,708 |
Accumulated amortization | (87,514) | (78,689) |
Total | 187,194 | 196,019 |
Intangible Assets, Net (Excluding Goodwill) [Abstract] | ||
Accumulated amortization | $ (87,514) | $ (78,689) |
Goodwill and intangible asset_4
Goodwill and intangible assets - Additional Information (Details) - USD ($) | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |||
Acquisition | $ 1,572,000 | ||
Impairment charges | 0 | $ 0 | |
Amortization of intangible assets | $ 12,768,000 | $ 12,587,000 |
Goodwill and intangible asset_5
Goodwill and intangible assets - Summary of Amortization expenses (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Goodwill and Intangible Assets Disclosure [Abstract] | ||
Remainder of 2024 | $ 36,433 | |
2025 | 36,713 | |
2026 | 32,079 | |
2027 | 27,956 | |
2028 | 27,300 | |
Thereafter | 52,669 | |
Total | $ 213,150 | $ 225,907 |
Long-term debt - Schedule of Lo
Long-term debt - Schedule of Long-Term Debt (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Debt Instrument [Line Items] | ||
Total debt, excluding deferred financing costs | $ 1,999,250 | $ 2,004,438 |
Deferred financing costs, net of accumulated amortization | (19,468) | (20,814) |
Total debt, net | 1,979,782 | 1,983,624 |
Current portion of long-term debt | 20,750 | 20,750 |
Long-term debt, net of current portion | 1,959,032 | 1,962,874 |
2018-1 Class A-2-II notes | Senior Notes | ||
Debt Instrument [Line Items] | ||
Total debt, excluding deferred financing costs | 590,625 | 592,187 |
2019-1 Class A-2 notes | Senior Notes | ||
Debt Instrument [Line Items] | ||
Total debt, excluding deferred financing costs | 526,625 | 528,000 |
2022-1 Class A-2-I notes | Senior Notes | ||
Debt Instrument [Line Items] | ||
Total debt, excluding deferred financing costs | 416,500 | 417,563 |
2022-1 Class A-2-II notes | Senior Notes | ||
Debt Instrument [Line Items] | ||
Total debt, excluding deferred financing costs | $ 465,500 | $ 466,688 |
Long-term debt - Schedule of Fu
Long-term debt - Schedule of Future Annual Payments of Long-term Debt (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Debt Disclosure [Abstract] | ||
Remainder of 2024 | $ 15,562 | |
2025 | 600,438 | |
2026 | 419,313 | |
2027 | 10,250 | |
2028 | 10,250 | |
Thereafter | 943,437 | |
Total | $ 1,999,250 | $ 2,004,438 |
Long-term debt - Additional Inf
Long-term debt - Additional Information (Details) | Feb. 10, 2022 USD ($) extension | Mar. 31, 2024 USD ($) | Dec. 31, 2023 USD ($) | Dec. 03, 2019 USD ($) | Aug. 01, 2018 USD ($) |
Debt Instrument [Line Items] | |||||
Debt issuance costs | $ 16,193,000 | $ 10,577,000 | $ 27,133,000 | ||
Restricted cash | $ 46,190,000 | $ 46,279,000 | |||
2018-1 Class A-2-I | Senior Notes | |||||
Debt Instrument [Line Items] | |||||
Interest rate | 4.262% | ||||
Principal amount | $ 575,000,000 | ||||
2018-1 Class A-2-II notes | Senior Notes | |||||
Debt Instrument [Line Items] | |||||
Interest rate | 4.666% | ||||
Principal amount | $ 625,000,000 | ||||
Variable Funding Note Facility | Revolving Credit Facility | |||||
Debt Instrument [Line Items] | |||||
Maximum borrowing capacity | $ 75,000,000 | ||||
2019-1 Class A-2 notes | Senior Notes | |||||
Debt Instrument [Line Items] | |||||
Interest rate | 3.858% | ||||
Principal amount | $ 550,000,000 | ||||
3.251% Fixed Rate Class A-2-I Senior Secured Notes | Senior Notes | |||||
Debt Instrument [Line Items] | |||||
Interest rate | 3.251% | ||||
Principal amount | $ 425,000 | ||||
4.008% Fixed Rate Class A-2-II Senior Secured Notes | Senior Notes | |||||
Debt Instrument [Line Items] | |||||
Interest rate | 4.008% | ||||
Principal amount | $ 475,000 | ||||
2022 Variable Funding Notes | Revolving Credit Facility | |||||
Debt Instrument [Line Items] | |||||
Maximum borrowing capacity | $ 75,000 | ||||
Commitment fee percentage | 0.50% | ||||
Number of additional extensions | extension | 2 | ||||
Term of extension (in years) | 1 year | ||||
Interest rate during period | 5% | ||||
Securitized Senior Notes | Securitized Senior Notes | |||||
Debt Instrument [Line Items] | |||||
Cap on non-securitized indebtedness | $ 50,000,000 | ||||
Leverage ratio cap | 7 |
Leases - Balance Sheet Classifi
Leases - Balance Sheet Classification of Lease Assets and Liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Assets | ||
Operating | $ 385,796 | $ 381,010 |
Finance | 144 | 179 |
Total lease assets | 385,940 | 381,189 |
Liabilities | ||
Current operating lease liabilities | 31,895 | 33,849 |
Current finance lease liabilities | 109 | 125 |
Noncurrent operating lease liabilities | 390,399 | 381,589 |
Noncurrent finance lease liabilities | 42 | 63 |
Total lease liabilities | $ 422,445 | $ 415,626 |
Weighted-average remaining lease term - operating leases | 8 years | 8 years |
Weighted-average discount rate - operating leases | 5.50% | 5.40% |
Finance Lease, Right-of-Use Asset, Statement of Financial Position [Extensible List] | Property and equipment, net of accumulated depreciation of $349,068 and $322,958, as of March 31, 2024 and December 31, 2023, respectively | Property and equipment, net of accumulated depreciation of $349,068 and $322,958, as of March 31, 2024 and December 31, 2023, respectively |
Operating Lease, Liability, Current, Statement of Financial Position [Extensible List] | Other current liabilities | Other current liabilities |
Finance Lease, Liability, Current, Statement of Financial Position [Extensible Enumeration] | Other current liabilities | Other current liabilities |
Finance Lease, Liability, Noncurrent, Statement of Financial Position [Extensible List] | Other liabilities | Other liabilities |
Leases - Components of Lease Co
Leases - Components of Lease Cost (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Leases [Abstract] | ||
Operating lease cost | $ 17,475 | $ 14,904 |
Variable lease cost | 6,203 | 5,751 |
Total lease cost | $ 23,678 | $ 20,655 |
Leases - Supplemental Disclosur
Leases - Supplemental Disclosures of Cash Flow Information (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Leases [Abstract] | ||
Cash paid for lease liabilities | $ 15,303 | $ 13,302 |
Operating lease ROU assets obtained in exchange for operating lease liabilities | $ 16,064 | $ 4,661 |
Leases - Maturities of Lease Li
Leases - Maturities of Lease Liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Leases [Abstract] | ||
Remainder of 2024 | $ 34,723 | |
2025 | 72,448 | |
2026 | 73,431 | |
2027 | 71,432 | |
2028 | 66,344 | |
Thereafter | 212,861 | |
Total lease payments | 531,239 | |
Less: imputed interest | (108,794) | |
Present value of lease liabilities | $ 422,445 | $ 415,626 |
Leases - Additional Information
Leases - Additional Information (Details) $ in Thousands | Mar. 31, 2024 USD ($) |
Leases [Abstract] | |
Lease payments for leases signed but not yet commenced | $ 32,239 |
Revenue from contract with cu_3
Revenue from contract with customers - Schedule of Contract Liabilities (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2024 USD ($) | |
Amount | |
Beginning Balance | $ 91,638 |
Revenue recognized that was included in the contract liability at the beginning of the year | (34,438) |
Increase, excluding amounts recognized as revenue during the period | 53,883 |
Ending Balance | $ 111,083 |
Revenue from contract with cu_4
Revenue from contract with customers - Remaining Performance Obligations (Details) $ in Thousands | Mar. 31, 2024 USD ($) |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining performance obligation | $ 111,083 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2024-04-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining performance obligation | $ 72,982 |
Remaining performance obligation, expected timing of satisfaction | 9 months |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2025-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining performance obligation | $ 7,970 |
Remaining performance obligation, expected timing of satisfaction | 1 year |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2026-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining performance obligation | $ 3,630 |
Remaining performance obligation, expected timing of satisfaction | 1 year |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2027-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining performance obligation | $ 3,325 |
Remaining performance obligation, expected timing of satisfaction | 1 year |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2028-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining performance obligation | $ 3,071 |
Remaining performance obligation, expected timing of satisfaction | 1 year |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2029-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Remaining performance obligation | $ 20,105 |
Remaining performance obligation, expected timing of satisfaction |
Revenue from contract with cu_5
Revenue from contract with customers - Narrative (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2024 USD ($) | |
Revenue from Contract with Customer [Abstract] | |
Equipment deposits | $ 7,594 |
Deferred revenue expected recognition period (in months) | 12 months |
Related party transactions - Sc
Related party transactions - Schedule of Related Party Transactions (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Related Party Transaction [Line Items] | ||
Total revenue from related parties | $ 248,017 | $ 222,225 |
Related party | ||
Related Party Transaction [Line Items] | ||
Total revenue from related parties | 6,166 | 1,252 |
Related party | Franchise revenue | ||
Related Party Transaction [Line Items] | ||
Total revenue from related parties | 884 | 241 |
Related party | Franchise revenue | CEO | ||
Related Party Transaction [Line Items] | ||
Total revenue from related parties | 1,280 | 1,006 |
Related party | Equipment revenue | ||
Related Party Transaction [Line Items] | ||
Total revenue from related parties | 2,990 | 0 |
Related party | Equipment revenue | CEO | ||
Related Party Transaction [Line Items] | ||
Total revenue from related parties | $ 1,012 | $ 5 |
Related party transactions - Ad
Related party transactions - Additional Information (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | |
Related Party Transaction [Line Items] | |||
Accounts receivable | $ 23,837 | $ 41,890 | |
Deferred revenue | 111,083 | 91,638 | |
Accounts payable | 20,560 | 23,788 | |
Total revenue | 248,017 | $ 222,225 | |
Selling, general and administrative | 29,193 | 27,767 | |
Equipment | |||
Related Party Transaction [Line Items] | |||
Total revenue | 21,619 | 23,661 | |
Related party | |||
Related Party Transaction [Line Items] | |||
Total revenue | 6,166 | 1,252 | |
Related party | Administrative Service | |||
Related Party Transaction [Line Items] | |||
Total revenue | 1,461 | 917 | |
Related party | Equipment | |||
Related Party Transaction [Line Items] | |||
Accounts receivable | 5,247 | 2,916 | |
Total revenue | 2,990 | 0 | |
Related party | Equipment | Director and Interim CEO | |||
Related Party Transaction [Line Items] | |||
Total revenue | 1,012 | 5 | |
Related party | Deferred ADA and franchise agreement revenue | |||
Related Party Transaction [Line Items] | |||
Deferred revenue | 695 | 719 | |
Related party | Deferred ADA and franchise agreement revenue | Director and Interim CEO | |||
Related Party Transaction [Line Items] | |||
Deferred revenue | 140 | 142 | |
Related party | Tax benefit arrangements | |||
Related Party Transaction [Line Items] | |||
Accounts payable | 81,474 | $ 98,494 | |
Related party | Amenity tracking compliance software | Director and Interim CEO | |||
Related Party Transaction [Line Items] | |||
Purchases from related party | $ 65 | 91 | |
Related party | Amenity tracking compliance software | Director and Interim CEO | Amenity Tracking Compliance Software Company | |||
Related Party Transaction [Line Items] | |||
Ownership percentage | 10.50% | ||
Affiliated entity | Corporate travel | |||
Related Party Transaction [Line Items] | |||
Selling, general and administrative | $ 181 |
Stockholders' equity (Details)
Stockholders' equity (Details) - USD ($) | 3 Months Ended | ||||
Mar. 31, 2024 | Mar. 31, 2023 | Dec. 31, 2023 | Dec. 31, 2022 | Nov. 04, 2022 | |
Class of Stock [Line Items] | |||||
Repurchase and retirement of common stock | $ 20,169,000 | $ 25,005,000 | |||
Share repurchase excise tax | $ 163,000 | ||||
Preferred stock, shares authorized (in shares) | 50,000,000 | 50,000,000 | |||
Preferred stock, shares issued (in shares) | 0 | 0 | |||
Preferred stock, shares outstanding (in shares) | 0 | 0 | |||
2022 share repurchase program | |||||
Class of Stock [Line Items] | |||||
Stock repurchase program, authorized amount | $ 500,000,000 | ||||
Remaining authorized amount | $ 354,965,000 | ||||
Pla-Fit Holdings, LLC | |||||
Class of Stock [Line Items] | |||||
Stock received during period (in shares) | 326,073 | ||||
Economic interest | 1.20% | ||||
Investor | Pla-Fit Holdings, LLC | Secondary Offering and Exchange | |||||
Class of Stock [Line Items] | |||||
Percentage of economic interest | 98.80% | ||||
Continuing LLC Owners | Secondary Offering and Exchange | |||||
Class of Stock [Line Items] | |||||
Number of units held by owners (in shares) | 1,071,094 | ||||
Continuing LLC Owners | Pla-Fit Holdings, LLC | Secondary Offering and Exchange | |||||
Class of Stock [Line Items] | |||||
Percentage of economic interest | 1.20% | ||||
Holdings Units | |||||
Class of Stock [Line Items] | |||||
Shares exchanged for Class A common stock (in shares) | 1 | ||||
Class B common stock | |||||
Class of Stock [Line Items] | |||||
Shares exchanged for Class A common stock (in shares) | 1 | ||||
Number of shares exchanged (in shares) | 326,073 | ||||
Common stock, shares outstanding (in shares) | 1,071,000 | 1,397,000 | |||
Class B common stock | Common stock | |||||
Class of Stock [Line Items] | |||||
Exchanges of Class A common stock, shares (in shares) | (326,000) | (1,901,000) | |||
Common stock, shares outstanding (in shares) | 1,071,000 | 4,245,000 | 1,397,000 | 6,146,000 | |
Class B common stock | Continuing LLC Owners | Secondary Offering and Exchange | |||||
Class of Stock [Line Items] | |||||
Number of units held by owners (in shares) | 1,071,094 | ||||
Class B common stock | Continuing LLC Owners | Pla-Fit Holdings, LLC | Secondary Offering and Exchange | Continuing LLC Owners | |||||
Class of Stock [Line Items] | |||||
Economic interest | 1.20% | ||||
Class A common stock | |||||
Class of Stock [Line Items] | |||||
Exchanges of Class A common stock, shares (in shares) | 326,073 | ||||
Common stock, shares outstanding (in shares) | 86,832,000 | 86,760,000 | |||
Class A common stock | Common stock | |||||
Class of Stock [Line Items] | |||||
Exchanges of Class A common stock, shares (in shares) | 326,000 | 1,901,000 | |||
Repurchase and retirement of common stock (in shares) | 314,000 | 318,000 | |||
Common stock, shares outstanding (in shares) | 86,832,000 | 85,230,000 | 86,760,000 | 83,430,000 | |
Class A common stock | 2022 share repurchase program | |||||
Class of Stock [Line Items] | |||||
Repurchase and retirement of common stock (in shares) | 313,834 | ||||
Repurchase and retirement of common stock | $ 20,005,000 | ||||
Class A common stock | Continuing LLC Owners | |||||
Class of Stock [Line Items] | |||||
Number of shares exchanged (in shares) | 326,073 | 1,900,309 | |||
Class A common stock | Investor | Common Stockholders | Common stock | |||||
Class of Stock [Line Items] | |||||
Common stock, shares outstanding (in shares) | 86,831,728 | ||||
Class A common stock | Investor | Continuing LLC Owners | |||||
Class of Stock [Line Items] | |||||
Common stock, shares outstanding (in shares) | 86,831,728 | ||||
Class A common stock | Investor | Planet Fitness, Inc. | Common Stockholders | Common stock | |||||
Class of Stock [Line Items] | |||||
Economic interest | 98.80% |
Earnings per share - Additional
Earnings per share - Additional Information (Details) | 3 Months Ended |
Mar. 31, 2024 shares | |
Holdings Units | |
Earnings Per Share, Diluted, by Common Class, Including Two Class Method [Line Items] | |
Shares exchanged for Class A common stock (in shares) | 1 |
Class B common stock | |
Earnings Per Share, Diluted, by Common Class, Including Two Class Method [Line Items] | |
Shares exchanged for Class A common stock (in shares) | 1 |
Earnings per share - Reconcilia
Earnings per share - Reconciliation of Numerators and Denominators Used to Compute Basic and Diluted Earnings per Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Numerator | ||
Net income | $ 34,973 | $ 24,769 |
Less: net income attributable to non-controlling interests | 664 | 2,064 |
Net income attributable to Planet Fitness, Inc. | $ 34,309 | $ 22,705 |
Stock options | ||
Effect of dilutive securities: | ||
Weighted-average shares outstanding adjustment (shares) | 223,244 | 271,680 |
Restricted stock units | ||
Effect of dilutive securities: | ||
Weighted-average shares outstanding adjustment (shares) | 63,276 | 63,358 |
Performance stock units | ||
Effect of dilutive securities: | ||
Weighted-average shares outstanding adjustment (shares) | 26,178 | 7,654 |
Class A common stock | ||
Denominator | ||
Weighted-average shares of Class A common stock outstanding - basic (in shares) | 86,909,383 | 84,444,003 |
Effect of dilutive securities: | ||
Weighted-average shares of Class A common stock outstanding - diluted (in shares) | 87,222,081 | 84,786,695 |
Earnings per share of Class A common stock - basic (in usd per share) | $ 0.39 | $ 0.27 |
Earnings per share of Class A common stock - diluted (in usd per share) | $ 0.39 | $ 0.27 |
Earnings per share - Common Sto
Earnings per share - Common Stock Equivalents Excluded from the Computation of Diluted Net Income Per Share (Details) - shares | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive securities number of weighted-average common stock equivalents excluded from the computation of diluted net income per share (in shares) | 1,177,124 | 5,203,710 |
Class B common stock | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive securities number of weighted-average common stock equivalents excluded from the computation of diluted net income per share (in shares) | 1,176,568 | 5,007,448 |
Stock options | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive securities number of weighted-average common stock equivalents excluded from the computation of diluted net income per share (in shares) | 554 | 196,209 |
Restricted stock units | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive securities number of weighted-average common stock equivalents excluded from the computation of diluted net income per share (in shares) | 2 | 0 |
Performance stock units | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Antidilutive securities number of weighted-average common stock equivalents excluded from the computation of diluted net income per share (in shares) | 0 | 53 |
Income taxes - Additional infor
Income taxes - Additional information (Details) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2024 USD ($) agreement shares | Mar. 31, 2023 USD ($) shares | Dec. 31, 2023 USD ($) | |
Tax Credit Carryforward [Line Items] | |||
Effective income tax rate | 28.40% | 27.60% | |
Net deferred tax assets | $ 498,173 | $ 502,544 | |
Total liability related to uncertain tax positions | $ 242 | 273 | |
Number of tax receivable agreements | agreement | 2 | ||
Applicable tax savings (in percentage) | 85% | ||
Percentage of remaining tax savings | 15% | ||
Tax benefit obligation | $ 497,994 | $ 495,662 | |
Continuing LLC Owners | |||
Tax Credit Carryforward [Line Items] | |||
Decrease in deferred tax assets | (400) | $ (2,605) | |
Deferred tax asset | 7,519 | 50,823 | |
Deferred tax liability | $ 2,694 | $ 2,315 | |
Continuing LLC Owners | Class A common stock | |||
Tax Credit Carryforward [Line Items] | |||
Number of shares exchanged (in shares) | shares | 326,073 | 1,900,309 | |
TRA Holders | |||
Tax Credit Carryforward [Line Items] | |||
Applicable tax savings (in percentage) | 85% |
Income taxes - Schedule of Futu
Income taxes - Schedule of Future Payments Under Tax Benefit Arrangements (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Income Tax Disclosure [Abstract] | ||
Remainder of 2024 | $ 41,135 | |
2025 | 50,385 | |
2026 | 52,814 | |
2027 | 48,624 | |
2028 | 41,973 | |
Thereafter | 263,063 | |
Total | $ 497,994 | $ 495,662 |
Commitments and contingencies (
Commitments and contingencies (Details) - Mexico Acquisition - Planet Fitmex, LLC $ in Thousands | 3 Months Ended | |
Oct. 20, 2023 USD ($) store | Mar. 31, 2024 USD ($) | |
Commitment And Contingencies [Line Items] | ||
Legal settlement | $ 3,300 | |
Settlement | $ 31,619 | |
Stores acquired from the Company | store | 5 |
Segments - Additional Informati
Segments - Additional Information (Details) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2024 USD ($) segment | Mar. 31, 2023 USD ($) | Dec. 31, 2023 USD ($) | |
Segment Reporting Information [Line Items] | |||
Number of reportable segments | segment | 3 | ||
Total revenue | $ 248,017 | $ 222,225 | |
Franchise | |||
Segment Reporting Information [Line Items] | |||
Total revenue | 104,020 | 92,682 | |
Franchise | International | |||
Segment Reporting Information [Line Items] | |||
Total revenue | 3,492 | 2,394 | |
Franchise | Placement services | |||
Segment Reporting Information [Line Items] | |||
Total revenue | 1,837 | 1,613 | |
Corporate-owned stores | |||
Segment Reporting Information [Line Items] | |||
Total revenue | 122,378 | 105,882 | |
Corporate-owned stores | International | |||
Segment Reporting Information [Line Items] | |||
Total revenue | 1,220 | $ 1,074 | |
Long-lived assets | $ 5,956 | $ 3,609 |
Segments - Summary of Financial
Segments - Summary of Financial Information for the Company's Reportable Segments (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Segment Reporting Information [Line Items] | ||
Total revenue | $ 248,017 | $ 222,225 |
Total Segment EBITDA | 104,649 | 88,014 |
Corporate and other | ||
Segment Reporting Information [Line Items] | ||
Total Segment EBITDA | (18,526) | (15,822) |
Franchise segment | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 104,020 | 92,682 |
Franchise segment | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Total Segment EBITDA | 76,311 | 64,735 |
Franchise segment | US | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 100,528 | 90,288 |
Franchise segment | International | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 3,492 | 2,394 |
Corporate-owned stores segment | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 122,378 | 105,882 |
Corporate-owned stores segment | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Total Segment EBITDA | 42,104 | 33,530 |
Corporate-owned stores segment | US | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 121,158 | 104,808 |
Corporate-owned stores segment | International | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 1,220 | 1,074 |
Equipment segment | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 21,619 | 23,661 |
Equipment segment | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Total Segment EBITDA | 4,760 | 5,571 |
Equipment segment | US | ||
Segment Reporting Information [Line Items] | ||
Total revenue | 16,417 | 23,105 |
Equipment segment | International | ||
Segment Reporting Information [Line Items] | ||
Total revenue | $ 5,202 | $ 556 |
Segments - Reconciliation of To
Segments - Reconciliation of Total Segment EBITDA to Income Before Taxes (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Segment Reporting [Abstract] | ||
Total Segment EBITDA | $ 104,649 | $ 88,014 |
Depreciation and amortization | 39,380 | 36,010 |
Other income | 647 | 113 |
Losses from equity-method investments, net of tax | (1,200) | (265) |
Income from operations | 65,822 | 52,156 |
Interest income | 5,461 | 3,931 |
Interest expense | (21,433) | (21,599) |
Other income, net | 647 | 113 |
Income before income taxes | $ 50,497 | $ 34,601 |
Segments - Summary of Company's
Segments - Summary of Company's Assets by Reportable Segment (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total consolidated assets | $ 2,992,778 | $ 2,969,693 |
Operating segments | Franchise | ||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total consolidated assets | 185,046 | 169,836 |
Operating segments | Corporate-owned stores | ||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total consolidated assets | 1,638,909 | 1,637,146 |
Operating segments | Equipment | ||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total consolidated assets | 164,917 | 176,249 |
Unallocated | ||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total consolidated assets | $ 1,003,906 | $ 986,462 |
Segments - Summary of Company_2
Segments - Summary of Company's Goodwill by Reportable Segment (Details) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
Segment Reporting, Other Significant Reconciling Item [Line Items] | ||
Consolidated goodwill | $ 719,074 | $ 717,502 |
Franchise | ||
Segment Reporting, Other Significant Reconciling Item [Line Items] | ||
Consolidated goodwill | 16,938 | 16,938 |
Corporate-owned stores | ||
Segment Reporting, Other Significant Reconciling Item [Line Items] | ||
Consolidated goodwill | 609,470 | 607,898 |
Equipment | ||
Segment Reporting, Other Significant Reconciling Item [Line Items] | ||
Consolidated goodwill | $ 92,666 | $ 92,666 |
Corporate-owned and franchise_3
Corporate-owned and franchisee-owned stores - Schedule of Changes in Corporate-owned and Franchisee-owned Stores (Details) - store | 3 Months Ended | |
Mar. 31, 2024 | Mar. 31, 2023 | |
Number Of Stores [Roll Forward] | ||
Stores operated at beginning of period | 2,575 | 2,410 |
New stores opened | 25 | 36 |
Stores debranded, sold, closed or consolidated | (1) | 0 |
Stores operated at end of period | 2,599 | 2,446 |
Franchisee-owned stores: | ||
Number Of Stores [Roll Forward] | ||
Stores operated at beginning of period | 2,319 | 2,176 |
New stores opened | 23 | 35 |
Stores debranded, sold, closed or consolidated | (1) | 0 |
Stores operated at end of period | 2,341 | 2,211 |
Corporate-owned stores: | ||
Number Of Stores [Roll Forward] | ||
Stores operated at beginning of period | 256 | 234 |
New stores opened | 2 | 1 |
Stores operated at end of period | 258 | 235 |