Planet Fitness BS & IS 12-31-20

xlsx

School

Carnegie Mellon University *

*We aren’t endorsed by this school

Course

122

Subject

Accounting

Date

Feb 20, 2024

Type

xlsx

Pages

3

Report

Uploaded by PresidentWildcat4063

PLANET FITNESS, INC. Current assets: Cash and cash equivalents $ 439,478 $ 436,256 Restricted cash 76,322 42,539 16,447 42,268 Inventory 473 877 Prepaid expenses 11,881 8,025 Other receivables 16,754 9,226 Income tax receivable 5,461 947 Total current assets 566,816 540,138 Property and equipment, net 160,677 145,481 Right-of-use assets, net 164,252 155,633 Intangible assets, net 217,075 233,921 Goodwill 227,821 227,821 Deferred income taxes 511,200 412,293 Other assets, net 1,896 1,903 Total assets 1,849,737 1,717,190 Current liabilities: 17,500 17,500 Accounts payable 19,388 21,267 Accrued expenses 22,042 31,623 Equipment deposits 795 3,008 Deferred revenue, current 26,691 27,596 0 26,468 Other current liabilities 25,479 18,016 Total current liabilities 111,895 145,478 1,676,426 1,687,505 75,000 0 167,910 152,920 32,587 34,458 Deferred tax liabilities 881 1,116 Consolidated balance sheets - USD ($) $ in Thousands Dec. 31, 2020 Dec. 31, 2019 Accounts receivable, net of allowance for bad debts of $7 and $111 at December 31, 2020 and 2019, respectively Current maturities of long-term debt Payable pursuant to tax benefit arrangements, current Long-term debt, net of current maturities Borrowings under Variable Funding Notes Lease liabilities, net of current portion Deferred revenue, net of current portion
488,200 400,748 Other liabilities 2,511 2,719 Total noncurrent liabilities 2,443,515 2,279,466 Stockholders’ equity (deficit): 27 303 Additional paid in capital 45,673 29,820 Accumulated deficit (751,578) (736,587) (705,869) (706,455) Non-controlling interests 196 (1,299) Total stockholders’ deficit (705,673) (707,754) 1,849,737 1,717,190 Payable pursuant to tax benefit arrangements, net of current portion Commitments and contingencies (note 17) Accumulated other comprehensive income Total stockholders’ deficit attributable to Planet Fitness, Inc. Total liabilities and stockholders’ deficit
PLANET FITNESS, INC. 12 Months Ended Revenue: Revenue $ 406,618 $ 688,803 $ 572,898 Operating costs and expenses: Cost of revenue 70,955 194,449 162,646 Store operations 87,797 86,108 75,005 Selling, general and administrative 68,585 78,818 72,446 National advertising fund expense 61,255 50,153 42,619 Depreciation and amortization 53,832 44,346 35,260 Other loss 4,434 1,846 878 Total operating costs and expenses 346,858 455,720 388,854 Income from operations 59,760 233,083 184,044 Other income (expense), net: Interest income 2,937 7,053 4,681 Interest expense (82,117) (60,852) (50,746) Other income (expense), net 4,903 (6,107) (6,175) Total other expense, net (74,277) (59,906) (52,240) Income (loss) before income taxes (14,517) 173,177 131,804 Provision for income taxes 687 37,764 28,642 Net income (loss) (15,204) 135,413 103,162 (213) 17,718 15,141 $ (14,991) $ 117,695 $ 88,021 Consolidated statements of operations - USD ($) $ in Thousands Dec. 31, 2020 Dec. 31, 2019 Dec. 31, 2018 Less net income (loss) attributable to non- controlling interests Net income (loss) attributable to Planet Fitness, Inc.
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help