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
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
Related Documents
Related Questions
Baghiben
arrow_forward
Assets
Cash and cash equivalents
Inventories
Receivables (net)
Taxes receivable (net)
Due from General Fund
Total assets
Liabilities
Accounts payable
Due to Special Revenue Fund
Total liabilities
General Fund Revenue Fund
$ 126,000
6,150
96,500
$ 12,500
7,700
Total
$ 138,500
6,150
96,500
7,700
$ 228,650
$ 20,200
$ 248,850
86,550
4,000
7,700
90,550
7,700
94,250
4,000
98,250
6,150
6,150
16,200
16,200
128,250
128,250
134,400
16,200
150,600
Total liabilities and fund balance
$ 228,650
$ 20,200
$ 248,850
Fund balance
Nonspendable (inventories)
Restricted for other purposes
Unassigned
Total fund balance
Additional Information:
a. Capital assets (net of accumulated depreciation) amounted to $326,500 at year-end.
b. The liability for long-term compensated absences is estimated to be $87.075 at year-end.
c. Long-term notes payable used to acquire equipment amounted to $223,250 at year-end.
Requried:
Prepare a combined Governmental Funds Balance Sheet or Statement of Net Position.
Note: Amounts…
arrow_forward
Blossom Company reports the following information:
Net income
$ 539000
Depreciation expense
153000
Increase in accounts receivable
61000
Blossom should report cash provided by operating activities of
$ 753000.
$ 447000.
$ 631000.
$ 325000.
arrow_forward
Complete the financial statement for MY Company.
Cash
Receivables
Inventories
Prepaid
expenses
Total
current
assets
Plant
assets
Other
assets
Total
assets
.
$95
575
822
[Select]
Type of Financial Statement: [Select]
[ Select]
[ Select]
2,800
$8.400
. Debt Ratio is 0.6
Current Ratio is 1.2
MY Company
December 31, 2018
(Dollars in thousands)
V
>
Total
current $1.700
liabilities
Long-
term
debt
Other
long-
term
liabilities
Share
capital
Total
liabilities
[ Select]
and
equity
810
Retained 2.645
earnings
183
Use the following data to complete MY Company's Balance Sheet.
[Select]
arrow_forward
Smith Enterprises reports the following information:
Net income
Depreciation expense
Increase in accounts payable
Increase in accounts receivable
$5240000
O $5790640.
O $4063360.
O $6416640.
O $5240000.
712640
151000
313000
Smith should report cash provided by operating activities of
arrow_forward
Complete the statement of sources and uses of cash from the following entries:
Net income
Dividends
Additions to inventory
$ 2,100
900
180
Additions to receivables
210
Depreciation
150
Reduction in payables
610
Net issuance of long-term debt
360
Sale of fixed assets
120
Sources
Cash from operations:
Total sources
Uses
$
0
$
0
Total uses
arrow_forward
Given the following financial statement information:
$ in millions
Income Statement
Net Income:
$578
Depreciation Expense: $50
Balance Sheet
Accounts Receivable
Total Inventory
Dec. 31, 2022
$38
$112
Accounts Payable
$85
Calculate the cash from operating activities.
Dec. 31, 2023
$63
$157
$108
arrow_forward
(Calculating financial ratios) The balance sheet and income statement for the J. P. Robard Mfg. Company are as follows:
Operating return on assets
Debt ratio
Average collection period
Fixed asset turnover
Return on equity
Current ratio
Times interest earned
Inventory turnover
Total asset turnover
Operating profit margin
The company's current ratio is
(Round to two decimal places.)
.
Calculate the following ratios:
arrow_forward
CALCULATE CASH FLOW TO CREDITOR'S FOR fy24
arrow_forward
Assets
Current Assets
Cash
Credit card receivables
Accounts receivable
Marketable securities
Food Inventories
Prepaid expenses
Total Current Assets
Golden Bay Balance Sheet as at December 31
Year 2018
Year 2019
$ 18,500
9,807
$ 29,400
11,208
5,983
6,882
15,400
2,000
12,880
14,700
10 800
14 900
73370
79 090
Property Plant & Equipment
Land
Building
Equipment
Furnishings
$ 60,500
828,400
114,900
75,730
(330,100)
16 600
766 030
839 400
$ 60,500
884,400
157,900
81,110
(422,000)
18 300
7 80 210
859 300
Net: Accumulated depreciation
China, glass, silver, & linen
Total Assets
Liabilities & Stockholders' Equity
Current Liabilities
Accounts payable
Accrued expenses payable
Taxes payable
Current mortgage payable
Total Current assets
$ 19,200
4,200
12,400
26 900
62 700
$16,500
5,000
20,900
26 000
68 400
Long-term liabilities
Mortgage payable
Total Liabilities $
$512 800
$486 400
575 500
$555 200
Stockholders' Equity
Common stock ($5 par. 40,000 shares issued & OS) $200,000
Retained earnings…
arrow_forward
Need answer
arrow_forward
Harding Corporation reports the following information:
Net income $530,000
Depreciation expense 140,000
Increase in accounts receivable 60,000
Harding should report cash provided by operating activities of
$330,000.
$450,000.
$610,000.
$730,000.
arrow_forward
Current Attempt in Progress
Garcia Enterprises reports the following information:
Net income
$5160000
Depreciation expense
701760
Increase in accounts payable
161000
Increase in accounts receivable
315000
Garcia should report cash provided by operating activities of
O $3982240.
O $5160000.
O $5707760.
O $6337760.
arrow_forward
ABC Company, as of December 31, 2021 provided the following balances:
Cash, net of a P7,000 overdraft
80,000
Receivable, net of customer credit balances totaling P6,000
30,000
Inventory (P20,000 of which are held on consignment
60,000
Prepayments
10,000
Property, plant and equipment, net of accumulated depreciation
of P15,000
90,000
Accounts payable net of debit balances in suppliers' accounts
of P3,000
45,000
Notes payable – bank, due on July 2022
25,000
Income tax payable
15,000
17. Total current assets reported in the December 31, 2021 balance sheet is
a. 176,000
b. 156,000
c. 173,000
d. 170,000
arrow_forward
The following information is taken from Jennifer Corporation's financial statements:
December 31
2021
2020
Cash
$ 73,080
$ 31,320
Accounts receivable
118,320
92,800
Allowance for doubtful accounts
(5,220)
(3,596)
Inventory
185,600
203,000
Prepaid expenses
8,700
7,888
Land
116,000
69,600
Buildings
341,040
283,040
Accumulated depreciation
(37,120)
(15,080)
Patents
23,200
40,600
$823,600
$709,572
Accounts payable
$ 104,400
$ 97,440
Accrued liabilities
62,640
73,080
Bonds payable
145,000
69,600
Common stock
116,000
116,000
Retained earnings―appropriated
92,800
11,600
Retained earnings―unappropriated
320,160
351,132
Treasury stock, at cost
(17,400)
(9,280)
$823,600
$709,572
For 2021 Year
Net income
$90,828…
arrow_forward
J-Mark Superstores provides the following selected financial data.
Cash and cash equivalents
Long-term investments
Short-term investments
Accounts receivable
Inventory
Property, plant and equipment
Total asset
2024
$ 852,540
45,050
1,120,545
2023
$ 750,235
39,194
1,030,901
2,812,020
2,615,179
4,212,686
3,749,291
96,555
82,072
9,139,396
8,266,871
Total liabilities
4,204,122
3,968,098
Total stockholders' equity
4,935,274
4,298,773
Net sales
15,579,865
13,710,281
Operating income
5,452,953
4,661,496
Interest expense
157,655
Investment income
5,947
148,804
4,851
Calculate the return on investments ratio for 2024.
Note: Round your answer to 1 decimal place.
Return on investments ratio
%
arrow_forward
Could you please explain to me how the cash balances are calculated????
Pro Forma Cash Flow
Cash Received
Cash from Operations
Cash Sales
$24,198
$100,099
$122,460
Cash from Receivables
$46,108
$217,218
$342,905
Subtotal Cash from Operations
$70,306
$317,317
$465,366
Additional Cash Received
Sales Tax, VAT, HST/GST Received
$0
$0
$0
New Current Borrowing
$0
$0
$0
New Other Liabilities (interest-free)
$0
$0
$0
New Long-term Liabilities
$0
$40,000
$0
Sales of Other Current Assets
$0
$0
$0
Sales of Long-term Assets
$0
$0
$0
New Investment Received
$0
$0
$0
Subtotal Cash Received
$70,306
$357,317
$465,366
Expenditures
Year 1
Year 2
Year 3
Expenditures from Operations
Cash Spending
$167,000
$225,200
$229,200
Bill Payments
$75,294
$124,114
$152,785
Subtotal Spent on Operations
$242,294
$349,314
$381,985
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out
$0
$0
$0…
arrow_forward
Cash
Accounts Receivable
Inventory
Property Plant &
Equipment, Gross
Accumulated
Depreciation
Property Plant &
Equipment, Net
Other Assets
Total Assets
Dansko Integrated
Balance Sheet
As of December 31, 2022
(amounts in thousands)
99,000 Accounts Payable
45,000 Debt
38,000 Other Liabilities
235,000 Total Liabilities
67,000 Paid-In Capital
168,000 Retained Earnings
16,000 Total Equity
366,000 Total Liabilities &
Equity
Dansko Integrated
Statement of Cash Flows
January 1 to March 31, 2023
(amounts in thousands)
Net Income
Depreciation
Decrease (Increase) in Accounts Receivable
Decrease (Increase) in Inventory
Increase (Decrease) in Accounts Payable
Other Adjustments
Net Cash Flow from Operating Activities
Purchase of Property, Plant, & Equipment
Other Adjustments
Net Cash Flow from Investing Activities
Increase (Decrease) in Debt
Dividends
Other Adjustments
Net Cash Flow from Financing Activities
Net Cash Flow
27,000
35,000
10,000
72,000
214,000
294,000
366,000
9,500
1,800
400
(800)
900…
arrow_forward
Lozano Chip Company: Balance Sheet as of December 31, 2019
(Thousands of Dollars)
Cash
Receivables
Inventories
Total current assets
Net fixed assets
$ 210,000
1,575,000
1,115,000
$2,900,000
1,315,000
Sales/Fixed assets
Sales/Total assets
$4,215,000
(Thousands of Dollars)
Sales
Cost of goods sold
Selling, general, and administrative expenses
Earnings before interest and taxes (EBIT)
Interest expense
Earnings before taxes (EBT)
Federal and state income taxes (25%)
Net income
Accounts payable
Notes payable
Other current liabilities
Total current liabilities
Total assets
Lozano Chip Company: Income Statement for Year Ended December 31,
2019
Net income/Sales
Net income/Total assets
Net income/Common equity
Total debt/Total assets
Total liabilities/Total assets
Long-term debt
Common equity
Total liabilities and equity
For the industry, ROE is
9.00
a. Calculate the indicated ratios for Lozano. Do not round intermediate calculations. Round your answers to two decimal places.
Ratio
Lozano…
arrow_forward
suppose that a company's cash flow statement showed the following:
net income: 22,523.99
deprecitation 4580.77
accounts receivable -543.32
inventory 592.81
accounts payable 880.05
what is this companys net cash from operating activities?
A. 23,453.53
B. 27,154.25
C. 27,697.57
D. 28,034.30
E. 27,441.48
arrow_forward
Need Help with Statement Matching
arrow_forward
E5-10
Operating Cash Flows: Direct Method The following are various cash flows and other information for Smyczek
Company:
LO 5.9
Payments of interest, $8,200
b. Receipt from sale of land, S7,900
Interest collected, S10,000
d. Payment of dividends, $12,100
e. Depreciation expense, $24,700
f.
g. Payments of income taxes, $15,400
h. Receipt from issuance of stock, $18,900
Payments to suppliers and employees,
$67,500
Increase in inventories, $4,600
a.
C.
Collections from customers, $101,600
Required:
Using the direct method, prepare the operating activities section of Smyczek's statement of cash flows.
nte
出能
券券
班
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you

Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning
Related Questions
- Baghibenarrow_forwardAssets Cash and cash equivalents Inventories Receivables (net) Taxes receivable (net) Due from General Fund Total assets Liabilities Accounts payable Due to Special Revenue Fund Total liabilities General Fund Revenue Fund $ 126,000 6,150 96,500 $ 12,500 7,700 Total $ 138,500 6,150 96,500 7,700 $ 228,650 $ 20,200 $ 248,850 86,550 4,000 7,700 90,550 7,700 94,250 4,000 98,250 6,150 6,150 16,200 16,200 128,250 128,250 134,400 16,200 150,600 Total liabilities and fund balance $ 228,650 $ 20,200 $ 248,850 Fund balance Nonspendable (inventories) Restricted for other purposes Unassigned Total fund balance Additional Information: a. Capital assets (net of accumulated depreciation) amounted to $326,500 at year-end. b. The liability for long-term compensated absences is estimated to be $87.075 at year-end. c. Long-term notes payable used to acquire equipment amounted to $223,250 at year-end. Requried: Prepare a combined Governmental Funds Balance Sheet or Statement of Net Position. Note: Amounts…arrow_forwardBlossom Company reports the following information: Net income $ 539000 Depreciation expense 153000 Increase in accounts receivable 61000 Blossom should report cash provided by operating activities of $ 753000. $ 447000. $ 631000. $ 325000.arrow_forward
- Complete the financial statement for MY Company. Cash Receivables Inventories Prepaid expenses Total current assets Plant assets Other assets Total assets . $95 575 822 [Select] Type of Financial Statement: [Select] [ Select] [ Select] 2,800 $8.400 . Debt Ratio is 0.6 Current Ratio is 1.2 MY Company December 31, 2018 (Dollars in thousands) V > Total current $1.700 liabilities Long- term debt Other long- term liabilities Share capital Total liabilities [ Select] and equity 810 Retained 2.645 earnings 183 Use the following data to complete MY Company's Balance Sheet. [Select]arrow_forwardSmith Enterprises reports the following information: Net income Depreciation expense Increase in accounts payable Increase in accounts receivable $5240000 O $5790640. O $4063360. O $6416640. O $5240000. 712640 151000 313000 Smith should report cash provided by operating activities ofarrow_forwardComplete the statement of sources and uses of cash from the following entries: Net income Dividends Additions to inventory $ 2,100 900 180 Additions to receivables 210 Depreciation 150 Reduction in payables 610 Net issuance of long-term debt 360 Sale of fixed assets 120 Sources Cash from operations: Total sources Uses $ 0 $ 0 Total usesarrow_forward
- Given the following financial statement information: $ in millions Income Statement Net Income: $578 Depreciation Expense: $50 Balance Sheet Accounts Receivable Total Inventory Dec. 31, 2022 $38 $112 Accounts Payable $85 Calculate the cash from operating activities. Dec. 31, 2023 $63 $157 $108arrow_forward(Calculating financial ratios) The balance sheet and income statement for the J. P. Robard Mfg. Company are as follows: Operating return on assets Debt ratio Average collection period Fixed asset turnover Return on equity Current ratio Times interest earned Inventory turnover Total asset turnover Operating profit margin The company's current ratio is (Round to two decimal places.) . Calculate the following ratios:arrow_forwardCALCULATE CASH FLOW TO CREDITOR'S FOR fy24arrow_forward
- Assets Current Assets Cash Credit card receivables Accounts receivable Marketable securities Food Inventories Prepaid expenses Total Current Assets Golden Bay Balance Sheet as at December 31 Year 2018 Year 2019 $ 18,500 9,807 $ 29,400 11,208 5,983 6,882 15,400 2,000 12,880 14,700 10 800 14 900 73370 79 090 Property Plant & Equipment Land Building Equipment Furnishings $ 60,500 828,400 114,900 75,730 (330,100) 16 600 766 030 839 400 $ 60,500 884,400 157,900 81,110 (422,000) 18 300 7 80 210 859 300 Net: Accumulated depreciation China, glass, silver, & linen Total Assets Liabilities & Stockholders' Equity Current Liabilities Accounts payable Accrued expenses payable Taxes payable Current mortgage payable Total Current assets $ 19,200 4,200 12,400 26 900 62 700 $16,500 5,000 20,900 26 000 68 400 Long-term liabilities Mortgage payable Total Liabilities $ $512 800 $486 400 575 500 $555 200 Stockholders' Equity Common stock ($5 par. 40,000 shares issued & OS) $200,000 Retained earnings…arrow_forwardNeed answerarrow_forwardHarding Corporation reports the following information: Net income $530,000 Depreciation expense 140,000 Increase in accounts receivable 60,000 Harding should report cash provided by operating activities of $330,000. $450,000. $610,000. $730,000.arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning

Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning