e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For
the quarterly period ended September 30, 2010
or
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File No. 001-32230
Life Time Fitness, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
Minnesota
|
|
41-1689746 |
(State or other jurisdiction of
|
|
(I.R.S. Employer |
incorporation or organization)
|
|
Identification No.) |
2902 Corporate Place
|
|
55317 |
Chanhassen, Minnesota
|
|
(Zip Code) |
(Address of principal executive offices) |
|
|
Registrants telephone number, including area code: 952-947-0000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports) and (2) has been subject
to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period
that the registrant was required to submit and post such files). Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer,
accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
|
|
Large accelerated filer þ
|
|
Accelerated filer o
|
|
Non-accelerated filer o
|
|
Smaller reporting company o |
|
|
|
|
(do not check if smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
The number of shares outstanding of the registrants common stock as of October 20, 2010 was
41,888,083 common shares.
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(Unaudited) |
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
33,502 |
|
|
$ |
6,282 |
|
Accounts receivable, net |
|
|
5,453 |
|
|
|
4,026 |
|
Center operating supplies and inventories |
|
|
15,766 |
|
|
|
14,621 |
|
Prepaid expenses and other current assets |
|
|
14,423 |
|
|
|
12,938 |
|
Deferred membership origination costs |
|
|
16,245 |
|
|
|
20,278 |
|
Deferred income taxes |
|
|
942 |
|
|
|
660 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
86,331 |
|
|
|
58,805 |
|
PROPERTY AND EQUIPMENT, net |
|
|
1,546,749 |
|
|
|
1,512,993 |
|
RESTRICTED CASH |
|
|
2,052 |
|
|
|
2,941 |
|
DEFERRED MEMBERSHIP ORIGINATION COSTS |
|
|
7,281 |
|
|
|
8,716 |
|
OTHER ASSETS |
|
|
60,111 |
|
|
|
48,070 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,702,524 |
|
|
$ |
1,631,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
Current maturities of long-term debt |
|
$ |
77,518 |
|
|
$ |
16,716 |
|
Accounts payable |
|
|
14,014 |
|
|
|
14,429 |
|
Construction accounts payable |
|
|
22,375 |
|
|
|
9,882 |
|
Accrued expenses |
|
|
58,085 |
|
|
|
48,235 |
|
Deferred revenue |
|
|
33,426 |
|
|
|
36,939 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
205,418 |
|
|
|
126,201 |
|
LONG-TERM DEBT, net of current portion |
|
|
554,228 |
|
|
|
643,630 |
|
DEFERRED RENT LIABILITY |
|
|
31,455 |
|
|
|
29,048 |
|
DEFERRED INCOME TAXES |
|
|
81,656 |
|
|
|
77,189 |
|
DEFERRED REVENUE |
|
|
7,314 |
|
|
|
8,819 |
|
OTHER LIABILITIES |
|
|
9,523 |
|
|
|
9,207 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
889,594 |
|
|
|
894,094 |
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES (Note 6) |
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY: |
|
|
|
|
|
|
|
|
Undesignated preferred stock, 10,000,000 shares authorized; none issued or outstanding |
|
|
|
|
|
|
|
|
Common stock, $.02 par value, 75,000,000 shares authorized; 41,976,365 and 41,410,367 shares issued and outstanding, respectively |
|
|
840 |
|
|
|
829 |
|
Additional paid-in capital |
|
|
405,203 |
|
|
|
395,121 |
|
Retained earnings |
|
|
407,193 |
|
|
|
344,095 |
|
Accumulated other comprehensive loss |
|
|
(306 |
) |
|
|
(2,614 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
812,930 |
|
|
|
737,431 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
1,702,524 |
|
|
$ |
1,631,525 |
|
|
|
|
|
|
|
|
See notes to unaudited consolidated financial statements.
3
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
REVENUE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership dues |
|
$ |
155,288 |
|
|
$ |
144,832 |
|
|
$ |
453,332 |
|
|
$ |
425,070 |
|
Enrollment fees |
|
|
6,078 |
|
|
|
6,617 |
|
|
|
18,577 |
|
|
|
19,630 |
|
In-center revenue |
|
|
69,453 |
|
|
|
59,129 |
|
|
|
203,442 |
|
|
|
178,681 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total center revenue |
|
|
230,819 |
|
|
|
210,578 |
|
|
|
675,351 |
|
|
|
623,381 |
|
Other revenue |
|
|
7,493 |
|
|
|
3,742 |
|
|
|
13,820 |
|
|
|
9,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
238,312 |
|
|
|
214,320 |
|
|
|
689,171 |
|
|
|
633,303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Center operations |
|
|
145,205 |
|
|
|
127,468 |
|
|
|
424,940 |
|
|
|
383,313 |
|
Advertising and marketing |
|
|
6,265 |
|
|
|
5,756 |
|
|
|
18,940 |
|
|
|
20,145 |
|
General and administrative |
|
|
10,563 |
|
|
|
9,669 |
|
|
|
32,606 |
|
|
|
33,172 |
|
Other operating |
|
|
7,289 |
|
|
|
8,017 |
|
|
|
17,146 |
|
|
|
17,791 |
|
Depreciation and amortization |
|
|
23,402 |
|
|
|
23,428 |
|
|
|
69,385 |
|
|
|
68,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
192,724 |
|
|
|
174,338 |
|
|
|
563,017 |
|
|
|
522,548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
45,588 |
|
|
|
39,982 |
|
|
|
126,154 |
|
|
|
110,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net of interest income of $10, $208, $31 and $370, respectively |
|
|
(6,792 |
) |
|
|
(7,651 |
) |
|
|
(21,806 |
) |
|
|
(23,005 |
) |
Equity in earnings of affiliate |
|
|
302 |
|
|
|
316 |
|
|
|
906 |
|
|
|
985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
(6,490 |
) |
|
|
(7,335 |
) |
|
|
(20,900 |
) |
|
|
(22,020 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES |
|
|
39,098 |
|
|
|
32,647 |
|
|
|
105,254 |
|
|
|
88,735 |
|
PROVISION FOR INCOME TAXES |
|
|
15,720 |
|
|
|
12,014 |
|
|
|
42,156 |
|
|
|
34,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
23,378 |
|
|
$ |
20,633 |
|
|
$ |
63,098 |
|
|
$ |
54,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC EARNINGS PER COMMON SHARE |
|
$ |
0.59 |
|
|
$ |
0.52 |
|
|
$ |
1.59 |
|
|
$ |
1.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED EARNINGS PER COMMON SHARE |
|
$ |
0.57 |
|
|
$ |
0.51 |
|
|
$ |
1.55 |
|
|
$ |
1.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING BASIC |
|
|
39,932 |
|
|
|
39,410 |
|
|
|
39,597 |
|
|
|
39,221 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING DILUTED |
|
|
41,260 |
|
|
|
40,255 |
|
|
|
40,783 |
|
|
|
39,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to unaudited consolidated financial statements.
4
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
63,098 |
|
|
$ |
54,007 |
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
69,385 |
|
|
|
68,127 |
|
Deferred income taxes |
|
|
(1,100 |
) |
|
|
6,957 |
|
Loss on disposal of property and equipment, net |
|
|
979 |
|
|
|
818 |
|
Gain on sale of land held for sale |
|
|
(527 |
) |
|
|
(873 |
) |
Amortization of deferred financing costs |
|
|
2,024 |
|
|
|
1,925 |
|
Share-based compensation |
|
|
5,412 |
|
|
|
5,907 |
|
Excess tax benefit related to share-based payment arrangements |
|
|
(1,697 |
) |
|
|
(433 |
) |
Equity in earnings of affiliate |
|
|
(906 |
) |
|
|
(985 |
) |
Dividend received from equity investment |
|
|
350 |
|
|
|
350 |
|
Changes in operating assets and liabilities |
|
|
8,930 |
|
|
|
1,650 |
|
Other |
|
|
199 |
|
|
|
1,101 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
146,147 |
|
|
|
138,551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(86,132 |
) |
|
|
(116,853 |
) |
Acquisitions, net of cash acquired |
|
|
(14,378 |
) |
|
|
|
|
Proceeds from sale of property and equipment |
|
|
721 |
|
|
|
8 |
|
Proceeds from sale of land held for sale |
|
|
1,019 |
|
|
|
1,327 |
|
Increase in other assets |
|
|
(578 |
) |
|
|
(213 |
) |
Decrease in restricted cash |
|
|
889 |
|
|
|
151 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(98,459 |
) |
|
|
(115,580 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from long-term borrowings |
|
|
|
|
|
|
7,813 |
|
Repayments of long-term borrowings |
|
|
(38,067 |
) |
|
|
(7,755 |
) |
Proceeds from (repayments of) revolving credit facility, net |
|
|
12,500 |
|
|
|
(27,600 |
) |
Increase in deferred financing costs |
|
|
(258 |
) |
|
|
(745 |
) |
Excess tax benefit related to share-based payment arrangements |
|
|
1,697 |
|
|
|
433 |
|
Proceeds from stock option exercises |
|
|
3,660 |
|
|
|
2,191 |
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(20,468 |
) |
|
|
(25,663 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
|
27,220 |
|
|
|
(2,692 |
) |
CASH AND CASH EQUIVALENTS Beginning of period |
|
|
6,282 |
|
|
|
10,829 |
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS End of period |
|
$ |
33,502 |
|
|
$ |
8,137 |
|
|
|
|
|
|
|
|
See notes to unaudited consolidated financial statements.
5
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Table amounts in thousands, except share and per share data)
1. Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with
accounting principles generally accepted in the United States for interim financial information and
with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not
include all of the information and notes required by accounting principles generally accepted in
the United States for complete financial statements. In the opinion of management, all adjustments
(consisting of normal recurring adjustments) considered necessary to fairly present financial
position, results of operations and cash flows for the periods have been included.
These interim consolidated financial statements and the related notes should be read in conjunction
with the annual consolidated financial statements and notes included in the latest Form 10-K, as
filed with the Securities and Exchange Commission (SEC), which includes audited consolidated
financial statements for the three fiscal years ended December 31, 2009.
2. Share-Based Compensation
Stock Option and Incentive Plans
We have four share-based compensation plans, the FCA, Ltd. 1996 Stock Option Plan (the 1996
Plan), the Life Time Fitness, Inc. 1998 Stock Option Plan (the 1998 Plan), the Amended and
Restated Life Time Fitness, Inc. 2004 Long-Term Incentive Plan (the 2004 Plan) and an Employee
Stock Purchase Plan (the ESPP), collectively, the share-based compensation plans. In connection
with approval for the 2004 Plan, our Board of Directors approved a resolution to cease making
additional grants under the 1996 Plan and the 1998 Plan. The types of awards that may be granted
under the 2004 Plan include incentive and non-qualified options to purchase shares of common stock,
stock appreciation rights, restricted shares, restricted share units, performance awards and other
types of share-based awards.
As of September 30, 2010, we had granted a total of 5,587,165 options to purchase common stock
under all of the share-based compensation plans, of which options to purchase 623,120 shares were
outstanding and vested, and a total of 2,954,147 restricted shares were granted, of which 2,043,577
restricted shares were outstanding and unvested. We use the term restricted shares to define
nonvested shares granted to employees and non-employee directors, whereas applicable accounting
guidance reserves that term for fully vested and outstanding shares whose sale is contractually or
governmentally prohibited for a specified period of time.
Total share-based compensation expense included in our consolidated statements of operations for
the three and nine months ended September 30, 2010 and 2009 was as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Share-based compensation expense
related to stock options |
|
$ |
3 |
|
|
$ |
98 |
|
|
$ |
41 |
|
|
$ |
730 |
|
Share-based compensation expense
related to restricted shares |
|
|
1,818 |
|
|
|
1,752 |
|
|
|
5,281 |
|
|
|
5,087 |
|
Share-based compensation expense
related to ESPP |
|
|
30 |
|
|
|
30 |
|
|
|
90 |
|
|
|
90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total share-based compensation expense |
|
$ |
1,851 |
|
|
$ |
1,880 |
|
|
$ |
5,412 |
|
|
$ |
5,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Table amounts in thousands, except share and per share data)
Summary of Restricted Stock Activity
|
|
|
|
|
|
|
|
|
|
|
Restricted |
|
|
Range of Market Price Per |
|
|
|
Shares |
|
|
Share on Grant Date |
|
Outstanding at December 31, 2009 |
|
|
1,966,672 |
|
|
$ |
9.72-53.95 |
|
Granted |
|
|
313,561 |
|
|
$ |
28.79 |
|
Canceled |
|
|
(15,927 |
) |
|
$ |
9.72-50.82 |
|
Vested |
|
|
(278,828 |
) |
|
$ |
9.72-53.95 |
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2010 |
|
|
1,985,478 |
|
|
$ |
9.72-53.95 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
15,158 |
|
|
$ |
36.28 |
|
Canceled |
|
|
(3,816 |
) |
|
$ |
9.72-49.06 |
|
Vested |
|
|
(18,302 |
) |
|
$ |
14.31-50.11 |
|
|
|
|
|
|
|
|
|
Outstanding at June 30, 2010 |
|
|
1,978,518 |
|
|
$ |
9.72-53.95 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
87,226 |
|
|
$ |
38.32 |
|
Canceled |
|
|
(15,421 |
) |
|
$ |
9.72-49.06 |
|
Vested |
|
|
(6,746 |
) |
|
$ |
9.72-51.15 |
|
|
|
|
|
|
|
|
|
Outstanding at September 30, 2010 |
|
|
2,043,577 |
|
|
$ |
9.72-53.95 |
|
|
|
|
|
|
|
|
|
During the nine months ended September 30, 2010 and 2009, we issued 415,945 and 1,685,829 shares of
restricted stock, respectively, with an aggregate fair value of $12.9 million and $27.3 million,
respectively. The grant date fair value of restricted shares that vested during the nine months
ended September 30, 2010 was $6.7 million. The total value of each restricted stock grant, based on
the fair value of the stock on the date of grant, is amortized to compensation expense on a
straight-line basis over the related vesting period. As of September 30, 2010, there was $17.9
million of unrecognized compensation expense related to restricted stock that is expected to be
recognized over a weighted average period of 2.6 years.
Performance-Based Restricted Stock Grants
In June 2009, the Compensation Committee of our Board of Directors approved the grant of 996,000
shares of long-term performance-based restricted stock to serve as an incentive to our senior
management team to achieve certain diluted earnings per share (EPS) targets in 2011 and 2012. In
August 2010, an additional 20,000 shares of long-term performance-based restricted stock were
granted to a new member of senior management using the same diluted EPS targets and vesting
schedule. As of September 30, 2010, 992,000 of these shares were still outstanding. If a specified
EPS target is achieved for fiscal 2011, 50% of the restricted shares will vest. If a higher EPS
target is achieved for fiscal 2011, 100% of the restricted shares will vest. If the grant has not
fully vested after fiscal 2011, 50% of the shares will vest if a specified EPS target is achieved
for fiscal 2012. If none of the shares vested after fiscal 2011, 100% of the shares will vest if a
higher EPS target is achieved for fiscal 2012. In the event that we do not achieve the required EPS
targets, the restricted stock will be forfeited. A maximum of $20.6 million could be recognized as
compensation expense under this grant if all EPS targets are met.
We believe these targets, inclusive of compensation expense under this grant, to be aggressive
goals in excess of our current baseline expectations, and therefore, we did not recognize any
compensation expense associated with the grant since the grant date, including the nine months
ended September 30, 2010, nor has any share amount been included in our total diluted shares. The
probability of reaching the targets is evaluated each reporting period. If it becomes probable that
certain of the target performance levels will be achieved, a cumulative adjustment will be recorded
and future compensation expense will increase based on the currently projected performance levels.
If we had determined that all of the targets had become probable on September 30, 2010, we would
have recognized a $10.2 million cumulative compensation adjustment on that date. If we later
determine that it is not probable that the minimum EPS performance threshold for the grants will be
met, no further compensation cost will be recognized and any previously recognized compensation
cost will be reversed.
7
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Table amounts in thousands, except share and per share data)
Summary of Stock Option Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
Remaining |
|
|
Aggregate |
|
|
|
Stock |
|
|
Average |
|
|
Contractual |
|
|
Intrinsic |
|
|
|
Options |
|
|
Exercise Price |
|
|
Term (in years) |
|
|
Value |
|
Outstanding at December 31, 2009 |
|
|
810,578 |
|
|
$ |
22.93 |
|
|
|
4.8 |
|
|
$ |
3,669 |
|
Granted |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(23,526 |
) |
|
$ |
15.75 |
|
|
|
|
|
|
|
|
|
Canceled |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2010 |
|
|
787,052 |
|
|
$ |
23.14 |
|
|
|
4.5 |
|
|
$ |
5,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(120,221 |
) |
|
$ |
21.48 |
|
|
|
|
|
|
|
|
|
Canceled |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at June 30, 2010 |
|
|
666,831 |
|
|
$ |
23.44 |
|
|
|
4.3 |
|
|
$ |
6,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
|
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(40,014 |
) |
|
$ |
17.68 |
|
|
|
|
|
|
|
|
|
Canceled |
|
|
(3,697 |
) |
|
$ |
48.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding and Vested at September 30,
2010 |
|
|
623,120 |
|
|
$ |
23.67 |
|
|
|
4.1 |
|
|
$ |
10,202 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No stock options have been granted since 2007. As of September 30, 2010, there was no unrecognized
compensation expense related to stock options, and all outstanding stock options were vested.
The aggregate intrinsic value in the table above at September 30, 2010 represents the total pretax
intrinsic value (the difference between our closing stock price at September 30, 2010 and the
exercise price, multiplied by the number of in-the-money options) that would have been received by
the option holders, had all option holders exercised their options on September 30, 2010. The
intrinsic value changes based on the fair market value of our stock. Total intrinsic value of
options exercised during the nine months ended September 30, 2010 and 2009 was $2.7 million and
$1.8 million, respectively.
Net cash proceeds from the exercise of stock options were $3.7 million and $2.2 million for the
nine months ended September 30, 2010, and 2009, respectively. The actual income tax benefit
realized from stock option exercises total $1.7 million and $0.4 million, respectively, for each of
those same periods.
Employee Stock Purchase Plan and Related Share Repurchase Plan
Our ESPP provides for the sale of our common stock to our employees at discounted purchase prices.
The cost per share under this plan is 90% of the fair market value of our common stock on the last
day of the purchase period, as defined. The current purchase period for employees under the ESPP
began July 1, 2010 and ends December 31, 2010. Compensation expense under the ESPP is estimated
based on the discount of 10% at the end of the purchase period.
In June 2006, our Board of Directors authorized the repurchase of 500,000 shares of our common
stock from time to time in the open market or otherwise for the primary purpose of offsetting the
dilutive effect of shares pursuant to our ESPP. During the first nine months of 2010, we
repurchased 32,628 shares for approximately $1.0 million. As of September 30, 2010, there were
342,760 remaining shares authorized to be repurchased for this purpose. The shares repurchased to
date have been purchased in the open market and, upon repurchase, became authorized, but unissued
shares of our common stock.
8
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Table amounts in thousands, except share and per share data)
3. Earnings per Share
Basic EPS is computed by dividing net income applicable to common shareholders by the weighted
average number of shares of common stock outstanding for each period. Diluted EPS is computed based
on the weighted-average number of common shares and common equivalent shares. Common equivalent
shares represent the effect of dilutive stock options and restricted stock awards during each
period presented. Stock options excluded from the calculation of diluted EPS because the option
exercise price was greater than the average market price of the common share were 74,919 and
435,128 for the nine months ended September 30, 2010 and 2009, respectively. Long-term
performance-based restricted shares excluded from the calculation of diluted EPS, because vesting
of the shares was not probable, was 992,000 and 996,000 for each of those same periods,
respectively.
The basic and diluted earnings per share calculations are shown below (share amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net income |
|
$ |
23,378 |
|
|
$ |
20,633 |
|
|
$ |
63,098 |
|
|
$ |
54,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares
outstanding basic |
|
|
39,932 |
|
|
|
39,410 |
|
|
|
39,597 |
|
|
|
39,221 |
|
Effect of dilutive stock options |
|
|
195 |
|
|
|
141 |
|
|
|
160 |
|
|
|
55 |
|
Effect of dilutive restricted stock awards |
|
|
1,133 |
|
|
|
704 |
|
|
|
1,026 |
|
|
|
411 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares
outstanding diluted |
|
|
41,260 |
|
|
|
40,255 |
|
|
|
40,783 |
|
|
|
39,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share |
|
$ |
0.59 |
|
|
$ |
0.52 |
|
|
$ |
1.59 |
|
|
$ |
1.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share |
|
$ |
0.57 |
|
|
$ |
0.51 |
|
|
$ |
1.55 |
|
|
$ |
1.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4. Operating Segments
Our operations are conducted mainly through our distinctive and large, multi-use sports and
athletic, professional fitness, family recreation and spa centers in a resort-like environment. We
aggregate the activities of our centers and other ancillary products and services into one
reportable segment as none of the centers or other ancillary products or services meet the
quantitative thresholds for separate disclosure under the applicable accounting guidance. Each of
the centers has similar expected economic characteristics and customers, and generally offers
similar service and product offerings. Each of the other ancillary products and services either
directly or indirectly, through advertising or branding, compliment the operations of the centers.
Our chief operating decision maker uses EBITDA as the primary measure of operating segment
performance.
The following table presents revenue for the three and nine months ended September 30, 2010 and
2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Membership dues |
|
$ |
155,288 |
|
|
$ |
144,832 |
|
|
$ |
453,332 |
|
|
$ |
425,070 |
|
Enrollment fees |
|
|
6,078 |
|
|
|
6,617 |
|
|
|
18,577 |
|
|
|
19,630 |
|
Personal training |
|
|
31,839 |
|
|
|
27,353 |
|
|
|
96,680 |
|
|
|
84,492 |
|
Other in-center |
|
|
37,614 |
|
|
|
31,776 |
|
|
|
106,762 |
|
|
|
94,189 |
|
Other |
|
|
7,493 |
|
|
|
3,742 |
|
|
|
13,820 |
|
|
|
9,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
238,312 |
|
|
$ |
214,320 |
|
|
$ |
689,171 |
|
|
$ |
633,303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Table amounts in thousands, except share and per share data)
5. Supplementary Cash Flow Information
Decreases (increases) in operating assets and increases (decreases) in operating liabilities are as
follows:
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
Accounts receivable |
|
$ |
(1,380 |
) |
|
$ |
2,930 |
|
Center operating supplies and inventories |
|
|
(1,132 |
) |
|
|
697 |
|
Prepaid expenses and other current assets |
|
|
(945 |
) |
|
|
(177 |
) |
Deferred membership origination costs |
|
|
5,467 |
|
|
|
864 |
|
Other assets |
|
|
|
|
|
|
(1,598 |
) |
Accounts payable |
|
|
(291 |
) |
|
|
2,954 |
|
Accrued expenses |
|
|
11,373 |
|
|
|
6,047 |
|
Deferred revenue |
|
|
(7,138 |
) |
|
|
(1,964 |
) |
Deferred rent liability |
|
|
2,407 |
|
|
|
539 |
|
Other liabilities |
|
|
569 |
|
|
|
(8,642 |
) |
|
|
|
|
|
|
|
Changes in operating assets and liabilities |
|
$ |
8,930 |
|
|
$ |
1,650 |
|
|
|
|
|
|
|
|
We made cash payments for income taxes of $38.1 million and $33.7 million for the nine months ended
September 30, 2010 and 2009, respectively.
We made cash payments for interest, net of capitalized interest, of $19.4 million and $23.0 million
for the nine months ended September 30, 2010 and 2009, respectively. Capitalized interest was $2.3
million and $2.6 million for the nine months ended September 30, 2010 and 2009, respectively.
Construction accounts payable and accounts payable related to property and equipment was $22.3
million and $11.4 million at September 30, 2010 and 2009, respectively.
In the first nine months of 2010, we invested $14.4 million in acquisitions, net of cash acquired.
These acquisitions included a small health club in the Houston market, a number of athletic events,
including the Chicago Triathlon and the Leadville 100 series of races, and a yoga instructor
training curriculum. The purchase price was primarily allocated to intangible assets. The impact on
operations in 2010 from the respective acquisition dates forward is not anticipated to be material.
6. Commitments and Contingencies
We are engaged in legal proceedings incidental to the normal course of business. Due to their
nature, such legal proceedings involve inherent uncertainties, including but not limited to, court
rulings, negotiations between affected parties and governmental intervention. We have established
reserves for matters that are probable and estimable in amounts we believe are adequate to cover
reasonable adverse judgments not covered by insurance. Based upon the information available to us
and discussions with legal counsel, it is our opinion that the outcome of the various legal actions
and claims that are incidental to our business will not have a material adverse impact on our
consolidated financial position, results of operations or cash flows; however, such matters are
subject to many uncertainties, and the outcome of individual matters are not predictable with
assurance.
On August 27, 2009, Foss Swim School, Inc. filed an action against Life Time Fitness, Inc. and its
subsidiary, LTF Club Operations Company, Inc., in district court in Hennepin County, Minnesota
seeking monetary damages and injunctive relief relating to our prior relationship with The Foss
Swim School and subsequent development of our USwim program. The court heard our motion for summary
judgment on July 22, 2010, and has not yet ruled on the motion. A trial date is currently scheduled
for early 2011. We continue to vigorously defend the action.
10
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Table amounts in thousands, except share and per share data)
7. Recent Accounting Pronouncements
In June 2009, the Financial Accounting Standards Board issued new guidance on the consolidation of
variable interest entities, which was effective for us beginning January 1, 2010. The guidance
amends the consolidation guidance applicable to variable interest entities to require revised
evaluations of whether entities represent variable interest entities, ongoing assessments of
control over such entities, and additional disclosures for variable interests. The implementation
did not have an impact on our consolidated financial statements.
8. Intangible Assets
We are required to test our intangible assets for impairment on an annual basis. We are also
required to evaluate these assets for impairment between annual tests if an event occurs or
circumstances change that would more likely than not reduce the fair value of the intangible asset
below its carrying amount. An indicator of potential impairment that could impact our intangible
asset values include, but is not limited to, a significant loss of occupancy at our rental property
located in Highland Park, Minnesota. We expect the facility to continue to be used as a rental
property with continuing lease renewals and/or replacements and there have been no legal,
regulatory or contractual provisions that would indicate that we could not renew the leases.
Accordingly, the leasehold rights, which include in-place lease value and tenant origination value,
were originally determined to have an indefinite life. However, during our quarter ended June 30,
2010, we determined it was appropriate to re-evaluate our useful life given the recent challenging
commercial real estate markets and the current economic environment. Based upon our review, we
determined our leasehold rights to have a finite life. Accordingly, we amortize the remaining
carrying value of this intangible asset prospectively over the remaining weighted average lease
term for in-place lease value and weighted average lease term plus expected renewal options for
tenant origination value. We performed an impairment analysis as of the date of our decision to
change the useful life from an indefinite life to a finite life and determined there to be no
impairment.
9. Derivative Instruments
As part of our risk management program, we may periodically use interest rate swaps to manage known
market exposures. Terms of derivative instruments are structured to match the terms of the risk
being managed and are generally held to maturity.
In 2007, we entered into an interest rate swap contract that effectively fixed the rates paid on a
total of $125.0 million of variable rate borrowings at 4.825% plus the applicable spread (which
depends on our cash flow leverage ratio) until October 2010. In May 2009, we amended the interest
swap contract to effectively fix the rates paid on the $125.0 million of variable rate borrowings
at 4.715% plus the applicable spread from July 2009 until October 2010. The contract has been
designated a cash flow hedge against interest rate volatility. In accordance with applicable
accounting guidance, changes in the fair market value of the swap contract are recorded in
accumulated other comprehensive income (loss). As of September 30, 2010, the $0.3 million fair
market value loss, net of tax, of the swap contract was recorded as accumulated other comprehensive
loss in the shareholders equity section of our consolidated balance sheets and the $0.5 million
gross fair market value of the swap contract was included in current maturities of long-term debt.
On an ongoing basis, we assess whether the interest rate swap used in this hedging transaction is
highly effective in offsetting changes in the fair value or cash flow of the hedged item by
comparing the current terms of the swap and the debt to assure they continue to coincide and
through an evaluation of the continued ability of the counterparty to the swap to honor its
obligations under the swap. If it is determined that the derivative is not highly effective as a
hedge or hedge accounting is discontinued, any change in fair value of the derivative since the
last date at which it was determined to be effective would be recognized in earnings.
On October 10, 2010, our interest rate swap contract expired without renewal.
11
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Table amounts in thousands, except share and per share data)
10. Fair Value Measurements
The carrying amounts related to cash and cash equivalents, accounts receivable, accounts payable
and accrued liabilities approximate fair value due to the relatively short maturities of such
instruments. The fair value of our long-term debt and capital leases are estimated based on
estimated current rates for debt with similar terms, credit worthiness and the same remaining
maturities. The fair value estimates presented are based on information available to us as of
September 30, 2010. These fair value estimates have not been comprehensively revalued for purposes
of these consolidated financial statements since that date, and current estimates of fair values
may differ significantly.
The following table presents the carrying value and the estimated fair value of long-term debt:
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
|
|
Carrying |
|
|
Estimated |
|
|
|
Value |
|
|
Fair Value |
|
Fixed-rate debt |
|
$ |
334,338 |
|
|
$ |
316,415 |
|
Obligations under capital leases |
|
|
17,922 |
|
|
|
17,875 |
|
Floating-rate debt |
|
|
279,486 |
|
|
|
272,564 |
|
|
|
|
|
|
|
|
Total |
|
$ |
631,746 |
|
|
$ |
606,854 |
|
|
|
|
|
|
|
|
The accounting guidance established a framework for measuring fair value and expanded disclosures
about fair value measurements. The guidance applies to all assets and liabilities that are measured
and reported on a fair value basis. This enables the reader of the financial statements to assess
the inputs used to develop those measurements by establishing a hierarchy for ranking the quality
and reliability of the information used to determine fair values. The guidance requires that each
asset and liability carried at fair value be classified into one of the following categories:
Level 1: Quoted market prices in active markets for identical assets or liabilities.
Level 2: Observable market based inputs or unobservable inputs that are corroborated by market
data.
Level 3: Unobservable inputs that are not corroborated by market data.
We determined the fair value of the swap contract based upon current fair values as quoted by
recognized dealers. As prescribed by the guidance, we recognize the fair value of the swap
liability as a Level 2 valuation.
12
Item 2.
MANAGEMENTS DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements
The following discussion may contain forward-looking statements regarding us and our business,
prospects and results of operations that are subject to certain risks and uncertainties posed by
many factors and events that could cause our actual business, prospects and results of operations
to differ materially from those that may be anticipated by such forward-looking statements. Factors
that could cause or contribute to such differences include, but are not limited to, those described
under Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2009.
Readers are cautioned not to place undue reliance on these forward-looking statements, which speak
only as of the date of this report. We undertake no obligation to revise any forward-looking
statements in order to reflect events or circumstances that may subsequently arise. Readers are
urged to carefully review and consider the various disclosures made by us in this report and in our
other reports filed with the SEC that advise interested parties of the risks and factors that may
affect our business.
The interim consolidated financial statements filed on this Form 10-Q and the discussions contained
herein should be read in conjunction with the annual consolidated financial statements and notes
included in the latest Form 10-K, as filed with the SEC, which includes audited consolidated
financial statements for the three fiscal years ended December 31, 2009.
Overview
We operate large, multi-use sports, fitness and family recreation centers. As of October 29, 2010,
we operated 89 centers primarily in residential locations across 19 states under the LIFE TIME
FITNESS and LIFE TIME ATHLETIC brands.
We compare the results of our centers based on how long the centers have been open at the most
recent measurement period. We include a centers revenue in the same-center revenue category for
comparison purposes beginning on the first day of the thirteenth full calendar month of the
centers operation, prior to which time we refer to the center as a new center. We include an
acquired centers revenue in the same-center revenue category for comparison purposes beginning on
the first day of the thirteenth full calendar month after we assumed the centers operations. We
also measure same-center revenue beginning on the first day of the thirty-seventh full calendar
month of the centers operation, which we refer to as a mature center.
As we grow our presence in existing markets by opening new centers, we expect to attract some
memberships away from our other existing centers already in those markets, reducing revenue and
initially lowering the memberships of those existing centers. In addition, as a result of new
center openings in existing markets, and because older centers will represent an increasing
proportion of our center base over time, our same-center revenue may be lower in future periods
than in the past. Of the three new large format centers we have opened or plan to open in 2010, two
will be in existing markets. Of the two boutique centers we have opened in 2010, both are in
existing markets. We acquired a small heath club in May 2010 and a boutique center in July 2010,
both of which are in existing markets. We do not expect that operating costs of our planned new
centers will be significantly higher than centers opened in the past, and we also do not expect
that the planned increase in the number of centers will have a material adverse effect on the
overall financial condition or results of operations of existing centers.
Over the past several years, in addition to opening new centers, we have assumed the operations of
leased facilities and we have financed several centers with sale-leaseback transactions. As a
result of opening new centers, assuming the operations of leased facilities and entering into
sale-leaseback transactions, our center operating margins are lower than they have been
historically. We expect that the addition of pre-opening expenses and the lower revenue volumes
characteristic of newly-opened centers, as well as the occupancy costs for our leased centers and
the lease costs for facilities which we financed through sale-leaseback transactions, will affect
our center operating margins at these centers and on a consolidated basis.
13
In 2008 and 2009, we experienced increased member attrition and lower revenue per membership as
well as higher membership acquisition costs due to the challenging economic environment. If the
challenging economic conditions continue, we may face continued lower total revenue and operating
profit in affected centers and on a consolidated basis. Certain of our markets may be impacted more
severely than others as a result of regional economic factors such as housing, competition or
unemployment rates. In the first nine months of 2010, we saw improvement in attrition and revenue
per membership metrics, but we continue to incur high membership acquisition costs, as well as
higher center operating expenses from expanded program offerings intended to improve member
acquisition and retention.
In 1999, we formed Bloomingdale LIFE TIME Fitness, L.L.C. (Bloomingdale LLC) with two unrelated
organizations for the purpose of constructing, owning and operating a center in Bloomingdale,
Illinois. Bloomingdale LLC is accounted for as an investment in an unconsolidated affiliate and is
not consolidated in our financial statements.
We measure performance using such key operating statistics as member satisfaction ratings, return
on investment, average center revenue per membership, including membership dues and enrollment
fees, average in-center revenue per membership and center operating expenses, with an emphasis on
payroll and occupancy costs, as a percentage of revenue and same-center revenue growth. We use
center revenue and EBITDA margins to evaluate overall performance and profitability on an
individual center basis. In addition, we focus on several membership statistics on a center-level
and system-wide basis. These metrics include change in center membership levels and growth of
system-wide memberships, percentage center membership to target capacity, center membership usage,
center membership mix among individual, couple and family memberships, Flex subscription
memberships and center attrition rates. During 2008, our annual attrition rate (trailing 12 month)
increased from 34.3% to 42.3% driven primarily by the challenging economic environment and inactive
members leaving earlier than in the past. During 2009, our annual attrition rate decreased from
42.3% to 40.6%. In first nine months of 2010, our trailing 12 month attrition rate decreased to
37.1%.
We have three primary sources of revenue.
|
|
|
Our largest source of revenue is membership dues (65.8% of total revenue for the nine
months ended September 30, 2010) and enrollment fees (2.7% of total revenue for the nine
months ended September 30, 2010) paid by our members. We recognize revenue from monthly
membership dues in the month to which they pertain. We recognize revenue from enrollment
fees over the estimated average membership life, which we estimate to be 30 months for the
first three quarters of 2010 and all of 2009 and the fourth quarter of 2008, 33 months for
the second and third quarters of 2008 and 36 months for the first quarter of 2008 and prior
periods. |
|
|
|
|
We generate revenue within a center, which we refer to as in-center revenue, (29.5% of
total revenue for the nine months ended September 30, 2010), including fees for personal
training, group fitness training and other member activities, sales of products at our
LifeCafe, sales of products and services offered at our LifeSpa, tennis programs and
renting space in certain of our centers. The revenue associated with these services is
generally recognized at the time the service is performed. |
|
|
|
|
We have expanded the LIFE TIME FITNESS brand into other wellness-related offerings that
generate revenue, which we refer to as other revenue, or corporate businesses (2.0% of
total revenue for the nine months ended September 30, 2010), including our media, wellness
and athletic events businesses. Our primary media offering is our magazine, Experience
Life. Other revenue also includes two restaurants in the Minneapolis market and rental
income from our Highland Park, Minnesota office building. |
14
We have five primary sources of operating expenses.
|
|
|
Center operations expenses consist primarily of salary, commissions, payroll taxes,
benefits, real estate taxes and other occupancy costs, utilities, repairs and maintenance,
supplies, administrative support and communications to operate our centers. |
|
|
|
|
Advertising and marketing expenses consist of our marketing department costs and media
and advertising costs to support center membership levels, in-center businesses and our
corporate businesses. |
|
|
|
|
General and administrative expenses include costs relating to our centralized support
functions, such as corporate general management, accounting, information systems, human
resources, procurement, real estate and development and member relations. |
|
|
|
|
Other operating expenses include the costs associated with our media, athletic events
and nutritional product businesses, two restaurants and other corporate expenses, as well
as gains or losses on our dispositions of assets. |
|
|
|
|
Depreciation and amortization are computed primarily using the straight-line method over
estimated useful lives of the assets. Leasehold improvements are amortized using the
straight-line method over the shorter of the lease term or the estimated useful life of the
improvement. |
Our total operating expenses may vary from period to period depending on the number of new centers
opened during that period, the number of centers engaged in presale activities and the performance
of our in-center businesses.
Our primary capital expenditures relate to the construction of new centers and updating and
maintaining our existing centers. The land acquisition, construction and equipment costs for a
large format center can vary considerably based on variability in land cost and the cost of
construction labor, as well as whether or not a tennis area is included or whether or not we expand
the gymnasium or add other facilities. We perform maintenance and make improvements on our centers
and equipment throughout each year. We conduct a more thorough remodeling project at each center
approximately every four to six years.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with accounting principles generally accepted
in the U.S., or GAAP, requires us to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date
of the financial statements and the reported amounts of revenue and expenses during the reporting
period. Ultimate results could differ from those estimates. In recording transactions and balances
resulting from business operations, we use estimates based on the best information available. We
use estimates for such items as depreciable lives and tax provisions. We also use estimates for
calculating the amortization period for deferred enrollment fee revenue and associated direct
costs, which are based on the historical estimated average membership life. We revise the recorded
estimates when better information is available, facts change or we can determine actual amounts.
These revisions can affect operating results.
Our critical accounting policies and use of estimates are discussed in and should be read in
conjunction with the annual consolidated financial statements and notes included in the latest Form
10-K, as filed with the SEC, which includes audited consolidated financial statements for our three
fiscal years ended December 31, 2009.
15
Results of Operations
The following table sets forth our statements of operations data as a percentage of total revenue
and also sets forth other financial and operating data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Center revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership dues |
|
|
65.2 |
% |
|
|
67.6 |
% |
|
|
65.8 |
% |
|
|
67.1 |
% |
Enrollment fees |
|
|
2.6 |
|
|
|
3.1 |
|
|
|
2.7 |
|
|
|
3.1 |
|
In-center revenue |
|
|
29.1 |
|
|
|
27.6 |
|
|
|
29.5 |
|
|
|
28.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total center revenue |
|
|
96.9 |
|
|
|
98.3 |
|
|
|
98.0 |
|
|
|
98.4 |
|
Other revenue |
|
|
3.1 |
|
|
|
1.7 |
|
|
|
2.0 |
|
|
|
1.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
100.0 |
|
|
|
100.0 |
|
|
|
100.0 |
|
|
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Center operations |
|
|
60.9 |
|
|
|
59.5 |
|
|
|
61.7 |
|
|
|
60.5 |
|
Advertising and marketing |
|
|
2.6 |
|
|
|
2.7 |
|
|
|
2.7 |
|
|
|
3.2 |
|
General and administrative |
|
|
4.5 |
|
|
|
4.5 |
|
|
|
4.7 |
|
|
|
5.2 |
|
Other operating |
|
|
3.1 |
|
|
|
3.7 |
|
|
|
2.5 |
|
|
|
2.8 |
|
Depreciation and amortization |
|
|
9.8 |
|
|
|
10.9 |
|
|
|
10.1 |
|
|
|
10.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
80.9 |
|
|
|
81.3 |
|
|
|
81.7 |
|
|
|
82.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations (operating margin) |
|
|
19.1 |
|
|
|
18.7 |
|
|
|
18.3 |
|
|
|
17.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(2.8 |
) |
|
|
(3.6 |
) |
|
|
(3.2 |
) |
|
|
(3.7 |
) |
Equity in earnings of affiliate |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
(2.7 |
) |
|
|
(3.5 |
) |
|
|
(3.0 |
) |
|
|
(3.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
16.4 |
|
|
|
15.2 |
|
|
|
15.3 |
|
|
|
14.0 |
|
Provision for income taxes |
|
|
6.6 |
|
|
|
5.6 |
|
|
|
6.1 |
|
|
|
5.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
9.8 |
% |
|
|
9.6 |
% |
|
|
9.2 |
% |
|
|
8.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other financial data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-center revenue growth13 month (1) |
|
|
6.6 |
% |
|
|
(5.4 |
%) |
|
|
4.7 |
% |
|
|
(4.2 |
%) |
Mature same-center revenue growth37 month
(1) |
|
|
4.0 |
% |
|
|
(8.7 |
%) |
|
|
1.6 |
% |
|
|
(8.5 |
%) |
Average center revenue per membership (2) |
|
$ |
374 |
|
|
$ |
358 |
|
|
$ |
1,113 |
|
|
$ |
1,063 |
|
Average in-center revenue per membership (3) |
|
$ |
112 |
|
|
$ |
100 |
|
|
$ |
335 |
|
|
$ |
305 |
|
Trailing 12 month attrition rate (4) |
|
|
37.1 |
% |
|
|
40.6 |
% |
|
|
37.1 |
% |
|
|
40.6 |
% |
Quarterly attrition rate (5) |
|
|
9.6 |
% |
|
|
10.6 |
% |
|
|
N/A |
|
|
|
N/A |
|
EBITDA (in thousands) (6) |
|
$ |
69,292 |
|
|
$ |
63,726 |
|
|
$ |
196,445 |
|
|
$ |
179,867 |
|
EBITDA margin (7) |
|
|
29.1 |
% |
|
|
29.7 |
% |
|
|
28.5 |
% |
|
|
28.4 |
% |
EBITDAR (in thousands) (6) |
|
$ |
80,078 |
|
|
$ |
73,790 |
|
|
$ |
228,566 |
|
|
$ |
210,011 |
|
EBITDAR margin (8) |
|
|
33.6 |
% |
|
|
34.4 |
% |
|
|
33.2 |
% |
|
|
33.2 |
% |
Capital expenditures (in thousands) (9) |
|
$ |
37,968 |
|
|
$ |
25,128 |
|
|
$ |
86,132 |
|
|
$ |
116,853 |
|
Free cash flow (in thousands) (10) |
|
$ |
7,471 |
|
|
$ |
15,139 |
|
|
$ |
60,015 |
|
|
$ |
21,698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating data (end of period) (11): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Centers open |
|
|
89 |
(13) |
|
|
84 |
|
|
|
89 |
|
|
|
84 |
|
Memberships |
|
|
622,698 |
|
|
|
590,716 |
|
|
|
622,698 |
|
|
|
590,716 |
|
Center square footage (12) |
|
|
8,685,114 |
|
|
|
8,445,689 |
|
|
|
8,685,114 |
|
|
|
8,445,689 |
|
16
|
|
|
(1) |
|
Membership dues, enrollment fees and in-center revenue for a center are included in
same-center revenue growth 13 month beginning on the first day of the thirteenth full
calendar month of the centers operation and are included in mature same-center revenue growth
37 month beginning on the first day of the thirty-seventh full calendar month of the
centers operation. |
|
(2) |
|
Average center revenue per membership is total center revenue for the period divided by an
average number of memberships for the period, where the average number of memberships for the
period is derived from dividing the sum of the total memberships outstanding at the end of
each month during the period by the total number of months in the period. |
|
(3) |
|
Average in-center revenue per membership is total in-center revenue for the period divided by
the average number of memberships for the period, where the average number of memberships for
the period is derived from dividing the sum of the total memberships outstanding at the end of
each month during the period by the total number of months in the period. |
|
(4) |
|
Trailing 12 month attrition rate (or annual attrition rate) is calculated as follows: total
terminations for the trailing 12 months (excluding frozen memberships) divided into the
average beginning month membership balance for the trailing 12 months. The trailing 12 month
attrition rate for the three months and nine months ended September 30, 2010 includes a small
positive impact due to a change in calculation methodology adopted April 1, 2010 in which we
exclude potential memberships who elect to cancel during their 14-day trial as members. |
|
(5) |
|
Quarterly attrition rate is calculated as follows: total terminations for the quarter
(excluding frozen memberships) divided into the average beginning month membership balance for
the quarter. The quarterly attrition rate includes a small positive impact due to a change in
calculation methodology adopted April 1, 2010 in which we exclude potential memberships who
elect to cancel during their 14-day trial as members. |
|
(6) |
|
EBITDA consists of net income plus interest expense, net, provision for income taxes and
depreciation and amortization. EBITDAR adds rent expense to EBITDA. These terms, as we define
them, may not be comparable to a similarly titled measures used by other companies and are not
measures of performance presented in accordance with GAAP. We use EBITDA and EBITDAR as
measures of operating performance. EBITDA or EBITDAR should not be considered as a substitute
for net income, cash flows provided by operating activities or other income or cash flow data
prepared in accordance with GAAP. The funds depicted by EBITDA and EBITDAR are not necessarily
available for discretionary use if they are reserved for particular capital purposes, to
maintain debt covenants, to service debt or to pay taxes. |
|
|
|
The following table provides a reconciliation of net income, the most directly comparable GAAP
measure, to EBITDA and EBITDAR (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net income |
|
$ |
23,378 |
|
|
$ |
20,633 |
|
|
$ |
63,098 |
|
|
$ |
54,007 |
|
Interest expense, net |
|
|
6,792 |
|
|
|
7,651 |
|
|
|
21,806 |
|
|
|
23,005 |
|
Provision for income taxes |
|
|
15,720 |
|
|
|
12,014 |
|
|
|
42,156 |
|
|
|
34,728 |
|
Depreciation and amortization |
|
|
23,402 |
|
|
|
23,428 |
|
|
|
69,385 |
|
|
|
68,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
69,292 |
|
|
$ |
63,726 |
|
|
$ |
196,445 |
|
|
$ |
179,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent expense |
|
|
10,786 |
|
|
|
10,064 |
|
|
|
32,121 |
|
|
|
30,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAR |
|
$ |
80,078 |
|
|
$ |
73,790 |
|
|
$ |
228,566 |
|
|
$ |
210,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7) |
|
EBITDA margin is the ratio of EBITDA to total revenue. |
|
(8) |
|
EBITDAR margin in the ratio of EBITDAR to total revenue. |
17
|
|
|
(9) |
|
Capital expenditures represent investments in our new centers, costs related to updating and
maintaining our existing centers, acquisitions (of centers and events) and other infrastructure
investments. For purposes of deriving capital expenditures from our cash flows statement,
capital expenditures include our purchases of property and equipment, excluding purchases of
property and equipment in accounts payable at period end, property and equipment purchases
financed through notes payable and capital lease obligations, and non-cash share-based
compensation capitalized to projects under development. |
|
(10) |
|
Free cash flow is a non-GAAP measure consisting of net cash provided by operating activities,
less purchases of property and equipment. Free cash flow does not include acquisition
investments. This term, as we define it, may not be comparable to a similarly titled measure
used by other companies and does not represent the total increase or decrease in the cash
balance presented in accordance with GAAP. We use free cash flow as a measure of cash
generated after spending on property and equipment. Free cash flow should not be considered as
a substitute for net cash provided by operating activities prepared in accordance with GAAP. |
|
|
|
The following table provides a reconciliation of net cash provided by operating activities to
free cash flow (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net cash provided by operating activities |
|
$ |
45,439 |
|
|
$ |
40,267 |
|
|
$ |
146,147 |
|
|
$ |
138,551 |
|
Less: Purchases of property and equipment |
|
|
(37,968 |
) |
|
|
(25,128 |
) |
|
|
(86,132 |
) |
|
|
(116,853 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
7,471 |
|
|
$ |
15,139 |
|
|
$ |
60,015 |
|
|
$ |
21,698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11) |
|
The operating data presented in these items includes the center owned by Bloomingdale LLC.
The data presented elsewhere in this section excludes the center owned by Bloomingdale LLC. |
|
(12) |
|
The square footage presented in this table reflects fitness square footage, which is the best
metric for the efficiencies of a facility. We exclude outdoor pool, outdoor play areas,
indoor/outdoor tennis elements and satellite facility square footage. |
|
(13) |
|
During the three months ended September 30, 2010, we opened one boutique center in
Minneapolis, Minnesota and acquired one boutique center in Phoenix, Arizona. Also during the
quarter, we declined to renew the building lease for our St. Paul location. We closed the
center and transferred its memberships to surrounding locations. |
18
Three Months Ended September 30, 2010 Compared to Three Months Ended September 30, 2009
Total revenue. Total revenue increased $24.0 million, or 11.2%, to $238.3 million for the three
months ended September 30, 2010 from $214.3 million for the three months ended September 30, 2009.
Total center revenue grew $20.2 million, or 9.6%, to $230.8 million for the three months ended
September 30, 2010 from $210.6 million for the three months ended September 30, 2009. Of the $20.2
million increase in total center revenue,
|
|
|
51.7% was from membership dues, which increased $10.5 million, or 7.2%, due to increased
memberships at new centers and higher average dues. Our number of memberships increased 5.4%
to 622,698 at September 30, 2010 from 590,716 at September 30, 2009. |
|
|
|
|
51.0% was from in-center revenue, which increased $10.3 million primarily as a result of
increased sales of our LifeSpa and LifeCafe products and services and personal training.
Average in-center revenue per membership increased 11.9% to $112 for the three months ended
September 30, 2010 from $100 for the three months ended September 30, 2009. |
|
|
|
|
(2.7%) was from enrollment fees, which are deferred until a center opens and recognized on
a straight-line basis over our estimated average membership life. Since the fourth quarter of
2008, the estimated average membership life has been 30 months. For the second and third
quarters of 2008, it was 33 months, and for the first quarter of 2008 and prior, it was 36
months. Enrollment fees decreased by $0.5 million for the three months ended September 30,
2010 to $6.1 million. Our average enrollment fee was lower in the third quarter of 2010 than
in the third quarter of 2009 due primarily to increased promotional pricing activity to
attract new memberships in the current economic environment. |
Other revenue increased $3.8 million, or 100.2%, to $7.5 million for the three months ended
September 30, 2010, which was primarily due to athletic event revenue, which includes revenue from
recently acquired athletic events.
Center operations expenses. Center operations expenses totaled $145.2 million, or 62.9% of total
center revenue (or 60.9% of total revenue), for the three months ended September 30, 2010, compared
to $127.5 million, or 60.5% of total center revenue (or 59.5% of total revenue), for the three
months ended September 30, 2009. This $17.7 million increase primarily consisted of an increase of
$10.6 million in additional payroll-related costs to support increased memberships and revenue
growth at our centers and $2.2 million in occupancy-related costs, including utilities, real estate
taxes and rent on leased centers. Center rent expense totaled $10.6 million for the three months
ended September 30, 2010 and $9.9 million for the three months ended September 30, 2009. This $0.7
million increase is primarily a result of two new ground leases for future centers. Center
operations expenses increased as a percent of total revenue due primarily to increases in member
acquisition costs, costs associated with increased in-center revenue and costs associated with
expanded program offerings intended to improve member acquisition and retention.
Advertising and marketing expenses. Advertising and marketing expenses were $6.3 million, or 2.6%
of total revenue, for the three months ended September 30, 2010 compared to $5.8 million, or 2.7%
of total revenue, for the three months ended September 30, 2009.
General and administrative expenses. General and administrative expenses were $10.6 million, or
4.5% of total revenue, for the three months ended September 30, 2010 compared to $9.7 million, or
4.5% of total revenue, for the three months ended September 30, 2009. This $0.9 million increase
was primarily due to increased expenditures to support member acquisition and retention.
Other operating expenses. Other operating expenses were $7.3 million for the three months ended
September 30, 2010 compared to $8.0 million for the three months ended September 30, 2009. This
$0.7 million decrease was primarily due to decreases in construction related expenses partially
offset by costs associated with acquired athletic events.
Depreciation and amortization. Depreciation and amortization was $23.4 million, or 9.8% of total
revenue, for the three months ended September 30, 2010 compared to $23.4 million, or 10.9% of total
revenue, for the three months ended September 30, 2009.
19
Interest expense, net. Interest expense, net of interest income, was $6.8 million for the three
months ended September 30, 2010 compared to $7.7 million for the three months ended September 30,
2009. This $0.9 million decrease was primarily the result of a reduction in debt levels.
Provision for income taxes. The provision for income taxes was $15.7 million for the three months
ended September 30, 2010 compared to $12.0 million for the three months ended September 30, 2009.
This $3.7 million increase was due to an increase in income before income taxes of $6.5 million and
a higher effective income tax rate in the first nine months of 2010. The effective income tax rate
for the three months ended September 30, 2010 was 40.2% compared to 36.8% for the three months
ended September 30, 2009.
Net income. As a result of the factors described above, net income was $23.4 million, or 9.8% of
total revenue, for the three months ended September 30, 2010 compared to $20.6 million, or 9.6% of
total revenue, for the three months ended September 30, 2009.
Nine Months Ended September 30, 2010 Compared to Nine Months Ended September 30, 2009
Total revenue. Total revenue increased $55.9 million, or 8.8%, to $689.2 million for the nine
months ended September 30, 2010 from $633.3 million for the nine months ended September 30, 2009.
Total center revenue grew $52.0 million, or 8.3%, to $675.4 million for the nine months ended
September 30, 2010 from $623.4 million for the nine months ended September 30, 2009. Of the $52.0
million increase in total center revenue,
|
|
|
54.4% was from membership dues, which increased $28.3 million, or 6.6%, due to increased
memberships at new centers and higher average dues. Our number of memberships increased 5.4%
to 622,698 at September 30, 2010 from 590,716 at September 30, 2009. |
|
|
|
|
47.6% was from in-center revenue, which increased $24.8 million primarily as a result of
increased sales of our LifeSpa and LifeCafe products and services and personal training.
Average in-center revenue per membership increased 10.0% to $335 for the nine months ended
September 30, 2010 from $305 for the nine months ended September 30, 2009. |
|
|
|
|
(2.0%) was from enrollment fees, which are deferred until a center opens and recognized
on a straight-line basis over our estimated average membership life. Since the fourth
quarter of 2008, the estimated average membership life has been 30 months. For the second
and third quarters of 2008, it was 33 months, and for the first quarter of 2008 and prior,
it was 36 months. Enrollment fees decreased by $1.1 million for the nine months ended
September 30, 2010 to $18.6 million. Our average enrollment fee was lower in the first nine
months of 2010 than in the first nine months of 2009 due primarily to increased promotional
pricing activity to attract new memberships in the current economic environment. |
Other revenue increased $3.9 million, or 39.3%, to $13.8 million for the nine months ended
September 30, 2010, which was primarily due to athletic event revenue, which includes revenue from
recently acquired athletic events.
Center operations expenses. Center operations expenses totaled $424.9 million, or 62.9% of total
center revenue (or 61.7% of total revenue), for the nine months ended September 30, 2010, compared
to $383.3 million, or 61.5% of total center revenue (or 60.5% of total revenue), for the nine
months ended September 30, 2009. This $41.6 million increase primarily consisted of an increase of
$23.8 million in additional payroll-related costs to support increased memberships and revenue
growth at our centers and $6.9 million in occupancy-related costs, including utilities, real estate
taxes and rent on leased centers. Center rent expense totaled $31.6 million for the nine months
ended September 30, 2010 and $29.7 million for the nine months ended September 30, 2009. This $1.9
million increase is primarily a result of two new ground leases for future centers. Center
operations expenses increased as a percent of total revenue due primarily to increases in member
acquisition costs, costs associated with increased in-center revenue and costs associated with
expanded program offerings intended to improve member acquisition and retention.
Advertising and marketing expenses. Advertising and marketing expenses were $18.9 million, or 2.7%
of total revenue, for the nine months ended September 30, 2010 compared to $20.1 million, or 3.2%
of total revenue, for the nine months ended September 30, 2009. These expenses decreased primarily
due to more targeted and market-specific marketing campaigns.
20
General and administrative expenses. General and administrative expenses were $32.6 million, or
4.7% of total revenue, for the nine months ended September 30, 2010 compared to $33.2 million, or
5.2% of total revenue, for the nine months ended September 30, 2009. This $0.6 million decrease was
primarily due to increased efficiencies and productivity improvements.
Other operating expenses. Other operating expenses were $17.1 million for the nine months ended
September 30, 2010 compared to $17.8 million for the nine months ended September 30, 2009.
Depreciation and amortization. Depreciation and amortization was $69.4 million for the nine months
ended September 30, 2010 compared to $68.1 million for the nine months ended September 30, 2009.
Interest expense, net. Interest expense, net of interest income, was $21.8 million for the nine
months ended September 30, 2010 compared to $23.0 million for the nine months ended September 30,
2009. This $1.2 million decrease was primarily the result of a reduction in debt levels.
Provision for income taxes. The provision for income taxes was $42.2 million for the nine months
ended September 30, 2010 compared to $34.7 million for the nine months ended September 30, 2009.
This $7.5 million increase was due to an increase in income before income taxes of $16.5 million
and a higher effective income tax rate in the first nine months of 2010. The effective income tax
rate for the nine months ended September 30, 2010 was 40.1% compared to 39.1% for the nine months
ended September 30, 2009.
Net income. As a result of the factors described above, net income was $63.1 million, or 9.2% of
total revenue, for the nine months ended September 30, 2010 compared to $54.0 million, or 8.5% of
total revenue, for the nine months ended September 30, 2009.
Liquidity and Capital Resources
Liquidity
Historically, we have satisfied our liquidity needs through various debt arrangements, sales of
equity and cash flow provided by operations. Our principal liquidity needs have included the
development of new centers, debt service requirements and expenditures necessary to maintain and
update our existing centers and associated fitness equipment. We believe that we can satisfy our
current and longer-term debt service obligations and capital expenditure requirements primarily
with cash flow from operations, by the extension of the terms of or refinancing our existing debt
facilities, through sale-leaseback transactions and by continuing to raise long-term debt or equity
capital, although there can be no assurance that such actions can or will be completed.
In 2009, we slowed our growth plans and began to generate free cash flow that allowed us to pay
down a portion of our existing debt. We plan to pay off or refinance debt scheduled to mature in
2011 and 2012, including repaying our mortgage notes due in July 2011, which became current in the
third quarter of 2010, and extending or refinancing our revolving credit facility in May 2012.
Our business model operates with negative working capital because we carry minimal accounts
receivable due to our ability to have monthly membership dues paid by electronic draft, we defer
enrollment fee revenue and we fund the construction of our new centers under standard arrangements
with our vendors that are paid with proceeds from long-term debt.
21
The following table summarizes our capital structure as of September 30, 2010 and December 31, 2009
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
Debt |
|
|
|
|
|
|
|
|
Long-term debt |
|
$ |
554,228 |
|
|
$ |
643,630 |
|
Current maturities of long-term debt |
|
|
77,518 |
|
|
|
16,716 |
|
|
|
|
|
|
|
|
Total debt |
|
|
631,746 |
|
|
|
660,346 |
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
|
|
|
|
|
|
Common stock |
|
|
840 |
|
|
|
829 |
|
Additional paid-in capital |
|
|
405,203 |
|
|
|
395,121 |
|
Retained earnings |
|
|
407,193 |
|
|
|
344,095 |
|
Accumulated other comprehensive loss |
|
|
(306 |
) |
|
|
(2,614 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
812,930 |
|
|
|
737,431 |
|
|
|
|
|
|
|
|
Total capitalization |
|
$ |
1,444,676 |
|
|
$ |
1,397,777 |
|
|
|
|
|
|
|
|
Debt highlights, as of September 30, 2010 and December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
|
2010 |
|
2009 |
Fixed-rate debt as a percent of total debt (1) |
|
|
55.8 |
% |
|
|
59.6 |
% |
Weighted-average annual interest rate of total debt |
|
|
3.4 |
% |
|
|
3.7 |
% |
Total debt (net of cash) as a percent of total
capitalization (total debt (net of cash) and total
shareholders equity) |
|
|
42.4 |
% |
|
|
47.0 |
% |
Cash provided by operating activities (trailing twelve
months) as a percent of total debt |
|
|
30.7 |
% |
|
|
28.2 |
% |
|
|
|
(1) |
|
Our interest rate swap notional amount of $125.0 million is included as fixed rate debt
in our calculation of fixed-rate debt as a percent of total debt. |
Operating Activities
As of September 30, 2010, we had total cash and cash equivalents of $33.5 million. We also had
$87.7 million available under the existing terms of our revolving credit facility as of September
30, 2010.
Net cash provided by operating activities was $146.1 million for the nine months ended September
30, 2010 compared to $138.6 million for the nine months ended September 30, 2009.
Investing Activities
Investing activities consist primarily of purchasing real property, constructing new centers,
acquiring certain centers and events and purchasing new fitness equipment. In addition, we invest
in capital expenditures to maintain and update our existing centers. We continue to evaluate, and
on occasion, opportunistically acquire, health clubs and/or related businesses that we believe
enhance our strategic and economic position. In the first nine months of 2010, we invested $14.4
million in acquisitions, including a small health club in the Houston market, a number of athletic
events, including the Chicago Triathlon and the Leadville 100 series of races, and a yoga
instructor training curriculum. We finance the purchase of our property and equipment and our
acquisitions by cash flow from operations or by financing through notes payable or capital lease
obligations.
Net cash used in investing activities was $98.5 million for the nine months ended September 30,
2010 compared to $115.6 million for the nine months ended September 30, 2009. The decrease of $17.1
million was primarily due to a reduction in construction accounts payable.
22
Our capital expenditures were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended |
|
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
Purchases of property and equipment |
|
$ |
86,132 |
|
|
$ |
116,853 |
|
Non-cash property purchases in
construction accounts payable and
accounts payable |
|
|
12,370 |
|
|
|
(52,335 |
) |
Non-cash share-based compensation
capitalized to projects under development |
|
|
262 |
|
|
|
319 |
|
|
|
|
|
|
|
|
Total capital expenditures |
|
$ |
98,764 |
|
|
$ |
64,837 |
|
|
|
|
|
|
|
|
The following schedule reflects capital expenditures by type of expenditure for the nine months
ended September 30, 2010 (in thousands):
|
|
|
|
|
New center land and construction |
|
$ |
72,626 |
|
Initial remodels of acquired centers |
|
|
2,553 |
|
Maintenance of existing facilities and centralized infrastructure |
|
|
23,585 |
|
|
|
|
|
Total capital expenditures |
|
$ |
98,764 |
|
|
|
|
|
As of September 30, 2010, we had purchased the real property for the three large format centers we
plan to open in 2010, of which two have previously opened, and we had signed leases for two
boutique centers we opened in 2010. In May 2010 and July 2010, we acquired a small heath club and a
boutique center, respectively, both of which are open. We had also purchased real property for
three, and entered into a ground lease for two, large format centers that we plan to open after
2010. Construction in progress, including land purchased for future development, totaled $132.5
million at September 30, 2010 and $117.6 million at September 30, 2009.
We expect our cash outlays for capital expenditures and acquisitions to be approximately $110 to
$130 million in 2010, including approximately $24 to $44 million in the remaining three months of
2010. Of this approximately $24 to $44 million, we expect to incur approximately $20 to $35 million
for new center construction and approximately $4 to $9 million for the updating of existing centers
and corporate infrastructure. Additionally, we spent $14.4 million on acquisitions during the nine
months ended September 30, 2010. We plan to fund these capital expenditures and acquisitions
primarily with cash flow from operations.
23
Financing Activities
Net cash used in financing activities was $20.5 million for the nine months ended September 30,
2010 compared to $25.7 million for the nine months ended September 30, 2009. The increase of $5.2
million was primarily due to payments made on term notes payable to Teachers Insurance and Annuity
Association of America (TIAA).
Long-term debt consists of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
Term notes payable with monthly interest and principal
payments totaling $836 and $1,273, respectively,
including interest at 8.25% to July 2011 (1) |
|
$ |
71,956 |
|
|
$ |
105,531 |
|
Revolving credit facility, interest only due monthly
at interest rates ranging from LIBOR plus 0.625% to
1.50% or base plus 0.0%, facility expires May 2012 |
|
|
370,600 |
|
|
|
358,100 |
|
Term notes payable with monthly interest and principal
payments totaling $632 including interest at 6.03% to
February 2017 |
|
|
100,367 |
|
|
|
101,418 |
|
Other |
|
|
70,901 |
|
|
|
76,588 |
|
|
|
|
|
|
|
|
Total debt (excluding obligations under capital leases) |
|
|
613,824 |
|
|
|
641,637 |
|
Obligations under capital leases |
|
|
17,922 |
|
|
|
18,709 |
|
|
|
|
|
|
|
|
Total debt |
|
|
631,746 |
|
|
|
660,346 |
|
Less current maturities (1) |
|
|
77,518 |
|
|
|
16,716 |
|
|
|
|
|
|
|
|
Total long-term debt |
|
$ |
554,228 |
|
|
$ |
643,630 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
$72.0 million of the current maturities at September 30, 2010 relate to our term notes
payable with Starwood Property Mortgage Sub-1, L.L.C., due July 1, 2011. |
Revolving Credit Facility
The amount of our revolving credit facility is $470.0 million. We may increase the total amount of
the facility up to $600.0 million through further exercise of the accordion feature by us if one or
more lenders commit the additional $130.0 million. As of September 30, 2010, $370.6 million was
outstanding on the facility, plus $11.7 million related to letters of credit, leaving $87.7 million
available for additional borrowing under the existing terms of the facility.
The weighted average interest rate and debt outstanding under the revolving credit facility for the
nine months ended September 30, 2010 was 3.2% and $348.3 million, respectively. The weighted
average interest rate and debt outstanding under the revolving credit facility for the nine months
ended September 30, 2009 was 3.3% and $382.2 million, respectively.
Long-Term Debt Activity
On February 23, 2010, we prepaid three of the mortgage notes payable to TIAA at the par amount of
$30.2 million. Concurrent with the prepayment, the mortgages were released on three of our centers.
Additionally, the loan documents with TIAA were amended reducing the number of shares of our common
stock our Chief Executive Officer must retain from 1.8 million to 1.0 million. As of the date of
the prepayment, the obligations to TIAA under the remaining ten mortgage notes payable remain due
in July 2011. In March 2010, TIAA sold a portfolio of mortgages, including ours, to Starwood
Property Mortgage Sub-1, L.L.C.
24
Debt Covenants
We are in compliance in all material respects with all restrictive and financial covenants under
our various credit facilities as of September 30, 2010.
Our primary financial covenants under our revolving credit facility are:
|
|
|
|
|
|
|
|
|
|
|
Actual as of |
|
Actual as of |
|
|
|
|
September 30, |
|
December 31, |
Covenant |
|
Requirement |
|
2010 |
|
2009 |
Total Consolidated Debt to EBITDAR
|
|
Not more than 4.00 to 1.0
|
|
3.06 to 1.0
|
|
3.29 to 1.0 |
Senior Debt to EBITDA
|
|
Not more than 3.25 to 1.0
|
|
1.73 to 1.0
|
|
1.82 to 1.0 |
Fixed Charge Coverage Ratio
|
|
Not less than 1.60
|
|
2.76 to 1.0
|
|
2.65 to 1.0 |
The formulas for these covenants are specifically defined in the revolving credit facility and
include, among other things, an add back of share-based compensation expense to EBITDAR and EBITDA.
|
|
|
Item 3. |
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
We invest our excess cash in highly liquid short-term investments. These investments are not held
for trading or other speculative purposes. Changes in interest rates affect the investment income
we earn on our cash and cash equivalents and, therefore, impact our consolidated cash flows and
consolidated results of operations. As of September 30, 2010 and December 31, 2009, our net
floating-rate indebtedness was approximately $279.5 million and $271.1 million, respectively. If
our interest rates on our floating-rate indebtedness were to have increased by 100 basis points
during the nine months ended September 30, 2010, our interest costs would have increased by
approximately $1.9 million. If short-term interest rates were to have increased by 100 basis points
during the nine months ended September 30, 2010, our interest income from cash equivalents would
have increased by $0.1 million. These amounts are determined by considering the impact of the
hypothetical interest rates on our floating-rate indebtedness and cash equivalents balances at
September 30, 2010.
|
|
|
Item 4. |
|
CONTROLS AND PROCEDURES |
As of the end of the period covered by this report, we conducted an evaluation, under the
supervision and with the participation of the principal executive officer and principal financial
officer, of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934 (the Exchange Act)). Based on this evaluation, the
principal executive officer and principal financial officer concluded that our disclosure controls
and procedures are effective to ensure that information required to be disclosed by us in reports
that we file or submit under the Exchange Act is recorded, processed, summarized and reported
within the time periods specified in Securities and Exchange Commission rules and forms and is
accumulated and communicated to our management, including the principal executive and principal
financial officer, or persons performing similar functions, as appropriate to allow timely
decisions regarding required disclosure. There was no change in our internal control over financial
reporting identified in connection with the evaluation required by Rule 13a-15(d) and 15d-15(d) of
the Exchange Act that occurred during the period covered by this report that has materially
affected, or is reasonably likely to materially affect, our internal control over financial
reporting.
PART II. OTHER INFORMATION
|
|
|
ITEM 1. |
|
LEGAL PROCEEDINGS |
See note 6 to our consolidated financial statements for a description of our legal proceedings.
Not applicable.
25
|
|
|
ITEM 2. |
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
Issuer Purchases of Equity Securities in Third Quarter 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Number of |
|
|
Maximum Number of |
|
|
|
Total Number |
|
|
Average |
|
|
Shares Purchased as |
|
|
Shares that May Yet be |
|
|
|
of Shares |
|
|
Price Paid |
|
|
Part of Publicly |
|
|
Purchased Under the Plan |
|
Period |
|
Purchased |
|
|
per Share |
|
|
Announced Plan (1) |
|
|
(1) |
|
July 1 31, 2010 |
|
|
14,203 |
|
|
$ |
36.05 |
|
|
|
14,203 |
|
|
|
342,760 |
|
August 1 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
342,760 |
|
September 1 30, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
342,760 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
14,203 |
|
|
$ |
36.05 |
|
|
|
14,203 |
|
|
|
342,760 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
In June 2006, our Board of Directors authorized the repurchase of 500,000 shares of our
common stock from time to time in the open market or otherwise for the primary purpose of
offsetting the dilutive effect of shares issued pursuant to our Employee Stock Purchase Plan. |
|
|
|
ITEM 3. |
|
DEFAULTS UPON SENIOR SECURITIES |
Not applicable.
|
|
|
ITEM 4. |
|
[REMOVED AND RESERVED] |
|
|
|
ITEM 5. |
|
OTHER INFORMATION |
Not applicable.
26
Exhibits filed with this report
|
|
|
|
|
Exhibit |
|
|
|
|
No. |
|
Description |
|
Method of Filing |
|
|
|
|
|
3.1
|
|
Amended and Restated Articles of
Incorporation, as amended, of the
Registrant
|
|
Incorporated by
reference to
Exhibit 3.1 to the
Registrants Form
8-K dated April 20,
2009 (File No.
001-32230) |
|
|
|
|
|
3.2
|
|
Amended and Restated Bylaws of the
Registrant
|
|
Incorporated by
reference to
Exhibit 3.4 to
Amendment No. 2 to
the Registrants
Registration
Statement on Form
S-1 (File No.
333-113764), filed
with the Commission
on May 21, 2004 |
|
|
|
|
|
4
|
|
Specimen of Common Stock Certificate
|
|
Incorporated by
reference to
Exhibit 4 to
Amendment No. 4 to
the Registrants
Registration
Statement of Form
S-1 (File No.
333-113764), filed
with the Commission
on June 23, 2004 |
|
|
|
|
|
31.1
|
|
Rule 13a-14(a)/15d-14(a)
Certification by Principal
Executive Officer
|
|
Filed Electronically |
|
|
|
|
|
31.2
|
|
Rule 13a-14(a)/15d-14(a)
Certification by Principal
Financial and Accounting Officer
|
|
Filed Electronically |
|
|
|
|
|
32
|
|
Section 1350 Certifications
|
|
Filed Electronically |
|
|
|
|
|
101
|
|
The following materials from Life
Time Fitnesss Quarterly Report on
Form 10-Q for the quarter ended
September 30, 2010, formatted in
Extensive Business Reporting
Language (XBRL): (i) consolidated
balance sheets, (ii) consolidated
statements of operations, (iii)
consolidated statements of cash
flows, and (iv) notes to the
unaudited consolidated financial
statements.
|
|
Filed Electronically |
27
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, Life Time Fitness, Inc.
has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on October 29, 2010.
|
|
|
|
|
|
LIFE TIME FITNESS, INC.
|
|
|
By: |
/s/ Bahram Akradi
|
|
|
|
Name: Bahram Akradi |
|
|
|
Title: Chairman of the
Board of Directors, President and Chief
Executive Officer
(Principal Executive Officer and Director) |
|
|
|
|
|
|
By: |
/s/ Michael R. Robinson
|
|
|
|
Name: Michael R. Robinson |
|
|
|
Title: Executive Vice President and Chief Financial Officer
(Principal Financial Officer) |
|
|
|
|
|
|
By: |
/s/ John M. Hugo
|
|
|
|
Name: John M. Hugo |
|
|
|
Title: Vice President and Corporate Controller
(Principal Accounting Officer) |
|
28
INDEX TO EXHIBITS
|
|
|
|
|
Exhibit No. |
|
Description |
|
Method of Filing |
|
|
|
|
|
3.1
|
|
Amended and Restated Articles of
Incorporation, as amended, of the
Registrant
|
|
Incorporated by
reference to
Exhibit 3.1 to the
Registrants Form
8-K dated April 20,
2009 (File No.
001-32230) |
|
|
|
|
|
3.2
|
|
Amended and Restated Bylaws of the
Registrant
|
|
Incorporated by
reference to
Exhibit 3.4 to
Amendment No. 2 to
the Registrants
Registration
Statement on Form
S-1 (File No.
333-113764), filed
with the Commission
on May 21, 2004 |
|
|
|
|
|
4
|
|
Specimen of Common Stock Certificate
|
|
Incorporated by
reference to
Exhibit 4 to
Amendment No. 4 to
the Registrants
Registration
Statement of Form
S-1 (File No.
333-113764), filed
with the Commission
on June 23, 2004 |
|
|
|
|
|
31.1
|
|
Rule 13a-14(a)/15d-14(a)
Certification by Principal
Executive Officer
|
|
Filed Electronically |
|
|
|
|
|
31.2
|
|
Rule 13a-14(a)/15d-14(a)
Certification by Principal
Financial and Accounting Officer
|
|
Filed Electronically |
|
|
|
|
|
32
|
|
Section 1350 Certifications
|
|
Filed Electronically |
|
|
|
|
|
101
|
|
The following materials from Life
Time Fitnesss Quarterly Report on
Form 10-Q for the quarter ended
September 30, 2010, formatted in
Extensive Business Reporting
Language (XBRL): (i) consolidated
balance sheets, (ii) consolidated
statements of operations, (iii)
consolidated statements of cash
flows, and (iv) notes to the
unaudited consolidated financial
statements.
|
|
Filed Electronically |