FORM 10-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.
20549
FORM 10-K
þ Annual
Report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the fiscal year ended December 31, 2006
o Transition
Report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the transition period from
Commission file number:
000-52013
Town Sports International
Holdings, Inc.
(Exact name of Registrant as
specified in its charter)
|
|
|
DELAWARE
|
|
20-0640002
|
(State or other jurisdiction
of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
888 SEVENTH AVENUE
25TH
FLOOR
|
|
10106
|
NEW YORK, NEW YORK
|
|
(Zip code)
|
(Address of principal executive
offices)
|
|
|
(212) 246-6700
(Registrants telephone
number,
including area code)
Securities registered pursuant to Section 12(b) of the
Act:
|
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
|
Common Stock, $0.01 par
value
|
|
The NASDAQ Stock Market
LLC
|
Securities registered pursuant to Section 12(g) of the
Act: None
Indicate by check mark if the registrant is a well-known
seasoned issuer, as defined in Rule 405 of the Securities
Act. Yes o No þ
Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or 15(d) of the Securities
Exchange Act of
1934. Yes o No þ
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 requirement for the past
90 days. Yes þ No o
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of
Regulation S-K
is not contained herein, and will not be contained, to the best
of Registrants knowledge, in definitive proxy or
information statements incorporated by reference in Part IV
of this
Form 10-K
or any amendment to this
Form 10-K. o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, or a non-accelerated
filer. See definition of accelerated filer and large
accelerated filer in
Rule 12b-2
of the Exchange Act. (Check one):
Large accelerated
filer o Accelerated
filer o Non-accelerated
filer þ
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 aggregate market value of the voting common stock held by
non-affiliates of the registrant as of June 30, 2006 (the
last business day of the registrants most recently
completed second fiscal quarter) was approximately $12.20
(computed by reference to the last reported sale price on The
Nasdaq National Market on that date). The registrant does not
have any non-voting common stock outstanding.
As of March 6, 2007, there were 25,977,068 shares of
Common Stock of the Registrant outstanding.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the registrants definitive proxy statement for
the 2007 Annual Meeting of Stockholders, to be filed not later
than April 30, 2007, are incorporated by reference into
Items 10, 11, 12, 13 and 14 of Part III of this
Form 10-K.
TABLE OF
CONTENTS
In this
Form 10-K,
unless otherwise stated or the context otherwise indicates,
references to TSI Holdings, Town Sports,
TSI, the Company, we,
our and similar references refer to Town Sports
International Holdings, Inc. and its subsidiaries, and
references to TSI, LLC and TSI, Inc.
refer to Town Sports International, LLC (formerly known as Town
Sports International, Inc.).
i
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC.
FORWARD-LOOKING STATEMENTS
Certain statements in this Annual Report on our
Form 10-K
for the year ended December 31, 2006 are forward-looking
statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934, including, without limitation, statements
regarding future financial results and performance, potential
sales revenue, legal contingencies and tax benefits. These
statements are subject to various risks, and uncertainties, many
of which are outside our control, including the level of market
demand for our services, competitive pressure, the ability to
achieve reductions in operating costs and to continue to
integrate acquisitions, environmental matters, the application
of Federal and state tax laws and regulations, and other
specific factors discussed herein and in other Securities and
Exchange Commission (SEC) filings by us. The
information contained herein represents our best judgment as of
the data hereof based on information currently available;
however, we do not intend to update this information except as
required by law, to reflect developments or information obtained
after the date hereof and disclaim any legal obligation to the
contrary. Such statements also will be influenced by the factors
described below in Item 1A. Risk Factors.
PART I
General
We are one of the two leading owners and operators of fitness
clubs in the Northeast and Mid-Atlantic regions of the United
States and the fourth largest fitness club operator in the
United States, in each case as measured by number of clubs. As
of December 31, 2006, we owned and operated 147 fitness
clubs and partly owned and operated two fitness clubs. These 149
clubs collectively served approximately 453,000 members. We have
developed and refined our fitness club model through our
clustering strategy, offering fitness clubs close to our
members work and home. Our club model targets the
upper value market segment, comprising individuals
aged between 21 and 50 with income levels between $50,000 and
$150,000 per year. We believe that the upper value segment
is not only the broadest segment of the market, but also the
segment with the greatest growth opportunities.
Our revenues, operating income, net income and EBITDA for the
year ended December 31, 2006 were $433.1 million,
$53.0 million, $4.6 million and $95.7 million,
respectively. Our revenues, operating income, net income and
EBITDA for the year ended December 31, 2005 were
$388.6 million, $40.3 million, $1.8 million and
$81.6 million, respectively.
Our goal is to be the most recognized health club network in
each of the four major metropolitan regions we serve. We believe
that our strategy of clustering clubs provides significant
benefits to our members and allows us to achieve strategic
operating advantages. In each of our markets, we have developed
clusters by initially opening or acquiring clubs located in the
more central urban markets of the region and then branching out
from these urban centers to suburbs and neighboring communities.
Capitalizing on this clustering of clubs, as of
December 31, 2006, approximately 42% of our members
participated in our Passport Membership plan that allows
unlimited access to all of our clubs in our clusters for a
higher monthly membership fee. The remaining 58% of our members
participate in a Gold Membership plan that allows unlimited
access to a designated club and access to all other clubs in the
chain during off-peak hours.
We have executed our clustering strategy successfully in the New
York region through the network of fitness clubs we operate
under our New York Sports Clubs brand name. We are the largest
fitness club operator in Manhattan with 38 locations (more than
twice as many as our nearest competitor) and operated a total of
99 clubs under the New York Sports Clubs brand name within a
75-mile radius of New York City as of December 31, 2006. We
operated 21 clubs in the Boston region under our Boston Sports
Clubs brand name, 19 clubs in the Washington, D.C. region
under our Washington Sports Clubs brand name and seven clubs in
the Philadelphia region under our Philadelphia Sports Clubs
brand name as of December 31, 2006. In addition, we
operated three clubs in Switzerland as of December 31,
2006. We employ localized brand names for our clubs to create an
image
and atmosphere consistent with the local community and to foster
recognition as a local network of quality fitness clubs rather
than a national chain.
Over our
33-year
history, we have developed and refined club formats that allow
us to cost-effectively construct and efficiently operate our
fitness clubs. Our formats are flexible enough to adapt to the
difficult real estate environments in our markets. They are
designed to accommodate fitness-only clubs averaging
20,000 square feet and multi-recreational clubs averaging
40,000 square feet. The average size of our clubs in total
is approximately 25,000 square feet. Clubs typically have
an open fitness area to accommodate cardiovascular and
strength-training equipment, as well as special purpose rooms
for group fitness classes and other exercise programs. We seek
to provide a broad array of high-quality exercise programs and
equipment that are popular and effective, promoting the quality
exercise experience that we strive to make available to our
members. When developing clubs, we carefully examine the
potential membership base and the likely demand for supplemental
offerings such as swimming, basketball, childrens
programs, tennis or squash and, provided suitable real estate is
available, we will add one or more of these offerings to our
fitness-only format. For example, a multi-recreational club in a
family market may include Sports Clubs for Kids programs, which
can include swim lessons and sports camps.
Industry
Overview
Total U.S. fitness club industry revenues increased at a
compound annual growth rate, or CAGR, of 7.5% from
$8.3 billion in 1996 to $15.9 billion in 2005,
according to the International Health, Racquet and Sportsclub
Association, or IHRSA. Total U.S. fitness club memberships
increased at a compound annual growth rate of 5.2% from
$26.2 million in 1996 to 41.3 million in 2005,
according to IHRSA. The total number of club memberships
remained the same from 2004 to 2005.
U.S. Fitness
Club Industry Revenues
($ in
billions)
IHRSA Profiles of Success 2006; IHRSA Global Report 2006.
U.S. Fitness
Club Memberships
(in
millions)
IHRSA/ American Sports Data Health Club Trend Report.
2
Demographic trends have helped drive the growth experienced by
the fitness industry over the past decade. The industry has
benefited from the aging of the baby boomer
generation and the coming of age of their offspring, the
echo boomers (ages nine to 27). Government-sponsored
reports, such as the Surgeon Generals Report on Physical
Activity & Health (1996) and the Call to Action to
Prevent and Decrease Overweight and Obesity (2001), have helped
to increase the general awareness of the benefits of physical
exercise to these demographic segments over those of prior
generations. Membership penetration (defined as club members as
a percentage of the total U.S. population over the age of
six) has increased significantly from 11.0% in 1996 to 15.5% in
2005, according to the IHRSA/ American Sports Data Health Club
Trend Report.
As a large operator with recognized brand names, leading
regional market shares and an established operating history, we
believe we are well positioned to benefit from these favorable
industry dynamics.
Competitive
Strengths
We believe the following competitive strengths are instrumental
to our success:
Strong market position with leading brands. We
are the fourth largest fitness club operator in the
United States, as measured by number of clubs. We are also
one of the two leading owners and operators of fitness clubs in
the Northeast and Mid-Atlantic regions of the United States. We
are the largest fitness club owner and operator in the New York
and Boston regions, and we believe we are the second largest
owner and operator in the Washington, D.C. region and the
third largest in the Philadelphia region. We attribute our
leadership positions in these markets in part to the strength of
our localized brand names, which foster recognition as a local
network of quality fitness clubs.
Regional clustering strategy providing significant benefits
to members. By operating a network of clubs in a
concentrated geographic area, the value of our memberships is
enhanced by our ability to offer members access to any of our
clubs through our Passport Membership, which provides the
convenience of having fitness clubs near a members work
and home. Approximately 42% of our members have a Passport
Membership plan, and because these memberships offer enhanced
privileges and greater convenience, they generate higher monthly
dues than single club memberships. Regional clustering also
allows us to provide special facilities within a local area,
such as swimming pools and squash, tennis and basketball courts,
without offering them at every location. In addition, our
regional clustering strategy is attractive to corporations
seeking group memberships.
Regional clustering strategy designed to maximize revenues
and achieve economies of scale. We believe our
regional clustering strategy allows us to maximize revenue and
earnings growth by providing high-quality, conveniently located
fitness facilities on a cost-effective basis, which new entrants
into the market will have difficulty achieving. Regional
clustering has allowed us to create an extensive network of
clubs in our core markets, in addition to a widely recognized
brand with strong local identity. We believe that potential new
entrants would need to establish or acquire a large number of
clubs in a market to effectively compete with us. We believe
that this would be difficult given the relative scarcity of
suitable sites in our markets. Our clustering strategy also
enables us to achieve economies of scale with regard to sales,
marketing, purchasing, general operations and corporate
administrative expenses, and to reduce our capital spending
needs.
Expertise in site selection and development
process. We believe that our expertise in site
selection and development provides a significant advantage over
our competitors given the real estate markets in the
metropolitan areas in which we operate and the relative scarcity
of suitable sites. Before opening or acquiring a new club, we
undertake a rigorous process involving demographic and
competitive analysis, financial modeling, site selection, and
negotiation of lease and acquisition terms to ensure that a
location meets our criteria for a model club. We believe our
flexible club formats are well suited to the challenging real
estate environments in our markets.
Proven and predictable club-level economic
model. We opened or acquired 105 clubs, net of
closures, from the inception of our business through
December 31, 2000. Of these, our 95 wholly owned clubs that
have been in operation from January 1, 2001 through
December 31, 2006 generated revenues and operating income
(after corporate expenses allocated on a revenue basis) of
$300.0 million and $54.6 million, respectively, during
the year ended December 31, 2006, as compared to
$259.8 million and $35.4 million, respectively, during
the year ended December 31, 2001. We believe that the track
record of our mature clubs provides a reasonable basis for
expected
3
improved performance in our recently opened clubs. In addition,
for the year ended December 31, 2006, revenues from clubs
that have been open for more than 24 months grew at 7.0%.
Further, we have demonstrated our ability to deliver similar
club-level returns in varying club formats and sizes.
Experienced management team. We believe that
our management team is one of the most experienced management
teams in the industry. Our three most senior executives have
over 60 years of combined experience in the fitness club
industry and have been working together at Town Sports since
1990. We believe that our management has the depth, experience
and motivation to manage our growth.
Business
Strategy
We intend to continue to grow our revenues, earnings and cash
flows using the following strategies:
Drive comparable club revenue and profitability
growth. For the year ended December 31,
2006, comparable club revenue growth was 7.9%. We define
comparable club revenues as revenues at those clubs that were
operated by us for over 12 months and comparable club
revenue growth as revenues for the thirteenth month and
thereafter as compared to the same period during the prior year.
Our comparable club revenues increased as a result of our
strategic initiatives, including our, commit membership plan and
focus on growing ancillary revenues. The commit membership model
that we implemented in 2003 encourages new members to commit to
a one- or two-year membership at a discount to our
month-to-month
plan. Since the implementation of the new membership model,
attrition rates have declined dramatically and comparable club
revenues have increased. We intend to capitalize on this
momentum to drive revenue and profitability growth by increasing
our membership base as well as the amount of revenue that we
generate from each member. We expect our margins will also
continue to improve as the positive comparable club revenue
growth allows us to leverage our fixed-cost base.
Increase number of clubs by expanding within regional
clusters. We intend to strengthen our market
position and to increase revenues and earnings in our existing
markets through the opening of new clubs and the acquisition of
existing clubs. Our expertise in the site selection and
development process combined with our proven and predictable
club-level economic model enables us to generate attractive
returns from the opening of new clubs. We have currently
identified over 200 fitness-only and multi-recreational
locations in our existing markets that we believe possess the
criteria for a model club. In addition, we have identified
further growth opportunities in secondary markets located near
our existing markets.
Grow ancillary and other non-membership
revenues. We intend to grow our ancillary and
other non-membership revenues through a continued focus on
increasing the additional value-added services that we provide
to our members as well as capitalizing on the opportunities for
other non-membership revenues such as in-club advertising and
retail sales. Non-membership revenues have increased from
$47.2 million, or 14.8% of revenues for the year ended
December 31, 2002, to $77.3 million, or 17.9% of
revenues for the year ended December 31, 2006. We intend to
continue to expand the current range of value-added services and
programs that we offer to our members, such as personal
training, massage, Sports Clubs for Kids and Small Group
Training. These sources of ancillary and other non-membership
revenues generate incremental profits with minimal capital
investment and assist in attracting and retaining members.
Realize benefits from maturation of recently opened
clubs. From January 1, 2005 to
December 31, 2006, we opened or acquired 18 clubs. We
believe that our recent financial performance does not fully
reflect the benefit of these clubs. Based on our experience, a
new club tends to achieve significant increases in revenues
during its first three years of operation as the number of
members grows. Because there is relatively little incremental
cost associated with such increasing revenues, there is a
greater proportionate increase in profitability. We believe that
the revenues and profitability of these 18 clubs will
significantly improve as the clubs reach maturity.
Execute new business initiatives. We
continually undertake initiatives to improve our business. For
example, we have undertaken a significant study of various
pricing and membership structure initiatives across our
portfolio of clubs to seek to influence attrition and average
length of membership. We have also improved the process
surrounding the opening of newly constructed clubs to yield
higher membership revenue in the first months of operation. In
addition, we undertook a statistical multi-variable testing
study and found a number of initiatives that could be undertaken
to improve our business. Of those, we tested 25 and have
implemented seven initiatives in a
4
combination that we believe have increased our membership and
ancillary revenues and reduced attrition. Separately, we have a
corporate sales division that targets or focuses on companies
with more than 100 employees. In addition, we established an
on-line corporate sales program to support the division in 2005,
which have led to an increase in corporate sales. These changes
will lead to an increase in new corporate memberships in the
future.
Company
History
We were founded in 1973. Since our three most senior executives
began working together for us in 1990, through the end of 2006:
|
|
|
|
|
we grew our number of clubs from nine to 149;
|
|
|
|
we grew our revenues at a compound annual growth rate of 26.0%,
from $10.8 million to $433.1 million;
|
|
|
|
we improved our annual operating income from $0.1 million
to $53.0 million;
|
|
|
|
we moved from an annual net loss of $0.6 million to net
income of $4.6 million; and
|
|
|
|
we grew our EBITDA at a compound annual growth rate of 34.9%,
from $0.8 million to $95.7 million.
|
In the mid-1990s, we began a period of rapid growth by acquiring
individual clubs and
two-to-six
club chains in suburban regions. After the terrorist attacks of
September 11, 2001, we shifted our focus from growth to
improving operations at our existing clubs and understanding the
changing market dynamics in the metropolitan areas in which we
operated. By 2004, after beginning to see the benefits of our
strategic initiatives, including the selling of one-and two-year
commit memberships, we returned our focus to the development of
new clubs.
Recent
Events
Initial
Public Offering
On June 7, 2006, the Company completed an initial public
offering (IPO) consisting of 8,950,000 shares
of common stock, of which 7,650,000 shares were issued by
the Company and 1,300,000 shares were sold by certain
selling stockholders to certain specified purchasers. The
Companys sale of 7,650,000 shares of common stock,
which were sold indirectly by the Company at a price to the
public of $13.00 per share, resulted in net proceeds of
$91.8 million. These proceeds were net of underwriting
discounts and commissions and offering costs payable by the
Company totaling $7.7 million. The IPO proceeds were used
for the redemption of 35% of the aggregate principal amount of
its outstanding 11% Senior Discount Notes, due 2014 (the
Senior Discount Notes), and the remainder of the
proceeds together with cash on hand was used to consummate the
tender offer for $85.0 million of
95/8% Senior
Notes, due 2011 (the Senior Notes).
New
Senior Credit Facility
On February 27, 2007, the Company entered into a
$260.0 million senior secured credit facility (New
Senior Credit Facility). The New Senior Credit Facility
consists of a $185.0 million Initial Term
Loan Facility, a $75.0 million Revolving Loan Facility
and an incremental term loan commitment facility in the maximum
amount of $100.0 million which borrowing thereunder is subject
to compliance with certain conditions precedent and by TSI, LLC
and agreement upon certain terms and conditions thereof between
the participating lenders and TSI, LLC. The New Senior Credit
Facility replaces the existing senior secured credit facility
(the Senior Credit Facility). Fees and expenses
associated with this transaction approximate $3.0 million.
The terms of the New Senior Credit Facility are set forth in a
Credit Agreement dated as of February 27, 2007 (the
New Credit Agreement) among the Company, TSI, LLC,
Deutsche Bank Trust Company Americas, as administrative
agent and the lenders named therein.
A portion of the proceeds were used to purchase
$165.5 million aggregate principal amount of Senior Notes
outstanding on February 27, 2007 and the balance of the
proceeds were irrevocably deposited in an escrow account to
purchase the remaining $4.5 million, together with call
premium of $0.2 million, on April 15, 2007, the
redemption date. Accrued interest on the Senior Notes totaling
$6.0 million was also paid at closing. The Company
5
incurred $8.8 million of tender premium and approximately
$0.3 million fees and expenses related to the tender of
these Senior Notes.
Net deferred financing costs related to the New Senior Credit
Facility and the Senior Notes totaling approximately
$3.2 million will be expensed in the first quarter of 2007.
Borrowings under the Initial Term Loan Facility will, at
TSI, LLCs option, bear interest at either the
administrative agents base rate plus 0.75% or its
Eurodollar rate plus 1.75%, each as defined in the related
credit agreement. The Initial Term Loan Facility matures on
the earlier of February 27, 2014, or August 1, 2013,
if the Senior Discount Notes are still outstanding. TSI, LLC is
required to repay 0.25% of principal, or $0.46 million per
quarter beginning on June 30, 2007.
The Revolving Loan Facility expires on February 27,
2012 and borrowings under the facility will, at TSI, LLCs
option, bear interest at either the administrative agents
base rate plus 1.25% or the Eurodollar rate plus 2.25% as
defined in the related credit agreement. The Revolving Loan
Facility contains a maximum total leverage covenant ratio of
4.25:1.00, which covenant is subject to compliance, on a
consolidated basis, only during the period in which borrowings
and letters of credit are outstanding thereunder.
TSI, LLCs applicable base rate and Eurodollar rate
margins, and commitment commission percentage vary with the
Companys consolidated secured leverage ratio. The
following table summarizes the interest rate margins and
commitment commission percentages applicable at three separate
secured ratio levels as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving Loans
|
|
|
Applicable
|
|
|
|
|
|
Base
|
|
|
|
|
|
Commitment
|
|
|
|
|
|
Rate
|
|
|
Eurodollar
|
|
|
Commission
|
|
Level
|
|
Secured Leverage Ratio
|
|
Margin
|
|
|
Margin
|
|
|
Percentage
|
|
|
3
|
|
Greater than 1.50 to 1.00
|
|
|
1.25
|
%
|
|
|
2.25
|
%
|
|
|
0.50
|
%
|
2
|
|
Greater than 1.00 to 1.00 but
equal to or less than 1.50 to 1.00
|
|
|
1.00
|
%
|
|
|
2.00
|
%
|
|
|
0.50
|
%
|
1
|
|
Equal to or less than 1.00 to 1.00
|
|
|
0.75
|
%
|
|
|
1.75
|
%
|
|
|
0.375
|
%
|
The Companys secured leverage ratio as of
February 27, 2007 was within Level 3 range.
Marketing
Our marketing campaign, which we believe has increased awareness
of our brand names, is directed by our marketing department
which is headed by the Chief Executive Officer and our Vice
President of Marketing. This team develops advertising
strategies to convey each of our regionally branded networks as
the premier network of fitness clubs in its region. Our
marketing teams goal is to achieve broad awareness of our
regional brand names primarily through radio, television,
newspaper, billboard and direct mail advertising. We believe
that clustering clubs creates economies in our marketing and
advertising strategy that increase the efficiency and
effectiveness of these campaigns.
Advertisements generally feature creative messages that
communicate the serious approach we take toward fitness in a
humorous tone, rather than pictures of our clubs, pricing
specials or members exercising. Promotional marketing campaigns
will typically feature opportunities to participate in
value-added services such as personal training. From time to
time, we also offer reduced initiation fees to encourage
enrollment. Additionally, we frequently sponsor member referral
incentive programs.
We also engage in public relations and special events to promote
our image in the local communities. We believe that these public
relations efforts enhance the image of our local brand names in
the communities in which we operate. We also seek to build our
community image through advertising campaigns with local and
regional retailers.
Our principal web site, www.mysportsclubs.com, provides
information about club locations, program offerings, exercise
class schedules and on-line promotions. The site also allows our
members to give us direct feedback on all of our services and
offerings. We also use the site to promote career opportunities
with us.
6
Sales
Sales of new memberships are generally handled at the club
level. We employ approximately 440 in-club
membership consultants who are responsible for new membership
sales. Each club generally has two to four consultants. These
consultants report directly to the club general manager, who in
turn reports to a district manager. Membership consultants
compensation consists of a base salary plus commission. Sales
commissions range from $45 to $70 per new member enrolled.
We provide additional incentive-based compensation in the form
of bonuses contingent upon individual, club and company-wide
enrollment goals. Membership consultants must successfully
complete a two-month, in-house training program through which
they learn our sales strategy. In making a sales presentation,
membership consultants emphasize:
|
|
|
|
|
the proximity of our clubs to concentrated commercial and
residential areas convenient to where target members live and
work;
|
|
|
|
the obligation on the part of the enrollee;
|
|
|
|
the price/value relationship of a Town Sports membership;
|
|
|
|
access to value-added services; and
|
|
|
|
the variety and selection of equipment and exercise classes.
|
A team of corporate membership consultants actively markets to
larger corporations that have employees located in our markets.
A separate corporate sales division was started in 2004 that
currently has 20 full-time employees pursuing companies
with more than 100 employees. In addition, a new on-line
corporate sales program was established in 2005, which led to an
increase in corporate sales. We believe this focus will continue
to lead to new corporate participation in the future.
We believe that clustering clubs allows us to sell memberships
based upon the opportunity for members to utilize multiple club
locations. We have a streamlined membership structure designed
to simplify our sales process. In addition, our proprietary
centralized computer software ensures consistency of pricing and
controls enrollment processing at the club level. As of
December 31, 2006, our existing members were enrolled under
two principal types of memberships:
|
|
|
|
|
The Passport Membership, ranging in price from $49 to
$95 per month, is our higher priced membership and entitles
members to use any of our clubs at any time. This membership is
held by approximately 42% of our members. In addition, we have a
Passport Premium Membership at two select clubs, which includes
a greater array of member services and facilities, at a price of
$115 per month.
|
|
|
|
The Gold Membership, ranging in price from $39 to $81 per
month based on the market area of enrollment, enables members to
use a specific club at any time and any of our clubs during
off-peak times. This membership is held by approximately 58% of
our members.
|
By operating a network of clubs in a concentrated geographic
area, the value of our memberships is enhanced by our ability to
offer members access to any of our clubs through a Passport
Membership, which provides the convenience of having fitness
clubs near a members work and home. Approximately 42% of
our members have the Passport Membership plan, and because these
memberships offer broader privileges and greater convenience,
they generate higher monthly dues than single club memberships.
Regional clustering also allows us to provide special facilities
within a local area, such as swimming, basketball,
childrens programs, tennis and squash, without offering
them at each location.
Historically, we have sold
month-to-month
membership payment plans that are generally cancelable by our
members at any time with 30 days notice. We
implemented a commit membership model in October 2003 in an
effort to improve our membership retention and to offer our
members a wider range of membership types. The model encourages
new members to commit to a one- or two-year membership, because
these memberships are priced at a moderate discount to the
month-to-month
plan. During 2006, 96% of our newly enrolled members opted for a
commit membership program. As of December 31, 2006,
approximately 27% of our members originated under a
month-to-month
non-commit membership plan and 73% originated under a commit
membership plan. We believe
7
members prefer to have the choice to commit for a year or two or
to have the flexibility of the
month-to-month
non-commit plan.
In joining a club, a new member signs a membership agreement
that obligates the member to pay a one-time initiation fee, a
one-time processing fee and monthly dues on an ongoing basis.
Monthly electronic funds transfer, or EFT, of individual
membership dues on a per-member basis averaged $71.45 per
month for the year ended December 31, 2006. Together,
initiation fees and processing fees collected for new EFT
members averaged $69.47 for the year ended December 31,
2006. We collect approximately 94.0% of all monthly membership
dues through EFT and EFT revenue constituted approximately 75.0%
of consolidated revenue for the year ended December 31,
2006. Substantially all other membership dues are paid in full
in advance. Our membership agreements call for monthly dues to
be collected by EFT based on credit card or bank account debit
authorization contained in the agreement. During the first week
of each month, we receive the EFT dues for that month after the
payments are initiated by a third-party EFT processor.
Discrepancies and insufficient funds incidents are researched
and resolved by our in-house account services department. During
2005, we increased our collection efforts and retained a
third-party collection agency, and have seen an improvement in
collections of our receivables. We believe that our EFT program
of monthly dues collection provides a predictable and stable
cash flow for us, reduces the traditional accounts receivable
function and minimizes bad-debt write-offs while providing a
significant competitive advantage in terms of the sales process,
dues collection and working capital management. In addition, it
enables us to increase our existing member dues in an efficient
and consistent manner, which we typically do annually by between
1% and 3%, in line with increases in the cost of living.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Month Ended December 31, (in $000s)
|
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Monthly consolidated net EFT
revenue
|
|
$
|
21,204
|
|
|
$
|
21,303
|
|
|
$
|
22,274
|
|
|
$
|
25,190
|
|
|
$
|
28,600
|
|
Increase over prior year
|
|
|
15.7
|
%
|
|
|
0.5
|
%
|
|
|
4.6
|
%
|
|
|
13.1
|
%
|
|
|
13.5
|
%
|
Non-Membership
Revenue
Over the past five years, we have expanded the level of
ancillary club services provided to our members. Non-membership
club revenue has increased by $30.1 million from
$47.2 million in 2002 to $77.3 million in 2006.
Increases in personal training revenue in particular have
contributed $21.1 million of the increase in ancillary
revenue during this period. In addition, we have added Sports
Clubs for Kids and Small Group Training (both additional fee for
service programs) at selected clubs. Non-membership club revenue
as a percentage of total revenue has increased from 14.8% for
the year ended December 31, 2002 to 17.9% for the year
ended December 31, 2006. Personal training revenue as a
percentage of revenues increased from 8.9% of revenue in 2002 to
11.4% of revenue in 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, (in $000s)
|
|
|
|
2002
|
|
|
%
|
|
|
2003
|
|
|
%
|
|
|
2004
|
|
|
%
|
|
|
2005
|
|
|
%
|
|
|
2006
|
|
|
%
|
|
|
Total revenue
|
|
$
|
318,055
|
|
|
|
100.0
|
%
|
|
$
|
341,172
|
|
|
|
100.0
|
%
|
|
$
|
353,031
|
|
|
|
100.0
|
%
|
|
$
|
388,556
|
|
|
|
100.0
|
%
|
|
$
|
433,080
|
|
|
|
100.0
|
%
|
Non-Membership
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal training revenue
|
|
|
28,450
|
|
|
|
8.9
|
%
|
|
|
31,170
|
|
|
|
9.1
|
%
|
|
|
34,821
|
|
|
|
9.9
|
%
|
|
|
42,277
|
|
|
|
10.9
|
%
|
|
|
49,511
|
|
|
|
11.4
|
%
|
Other ancillary club revenue
|
|
|
16,481
|
|
|
|
5.2
|
%
|
|
|
17,269
|
|
|
|
5.1
|
%
|
|
|
18,199
|
|
|
|
5.1
|
%
|
|
|
20,139
|
|
|
|
5.2
|
%
|
|
|
22,863
|
|
|
|
5.3
|
%
|
Fees and other revenue
|
|
|
2,238
|
|
|
|
0.7
|
%
|
|
|
2,707
|
|
|
|
0.8
|
%
|
|
|
4,856
|
|
|
|
1.4
|
%
|
|
|
4,413
|
|
|
|
1.1
|
%
|
|
|
4,942
|
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-membership revenue
|
|
$
|
47,169
|
|
|
|
14.8
|
%
|
|
$
|
51,146
|
|
|
|
15.0
|
%
|
|
$
|
57,876
|
|
|
|
16.4
|
%
|
|
$
|
66,829
|
|
|
|
17.2
|
%
|
|
$
|
77,316
|
|
|
|
17.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Club
Format and Locations
Our clubs are typically located in well established, middle- or
upper-income residential, commercial or mixed urban or suburban
neighborhoods within major metropolitan areas that are capable
of supporting the development of a cluster of clubs. Our clubs
generally have high visibility and are easily accessible. In the
New York City, Boston
8
and Washington, D.C. markets, we have created clusters of
clubs in urban areas and their commuter suburbs aligned with our
operating strategy of offering our target members the
convenience of multiple locations close to where they live and
work, reciprocal use privileges and standardized facilities and
services. We are establishing a similar cluster in Philadelphia.
Approximately 74% of the clubs we operate are fitness-only clubs
and the remainder are multi-recreational. Our fitness-only clubs
generally range in size from 10,000 to 35,000 square feet
and average approximately 20,000 square feet. Our
multi-recreational clubs vary in size from 15,000 square
feet to 90,000 square feet, with one club being
200,000 square feet. The average multi-recreational club
size is 40,000 square feet. Membership for each club
generally ranges from 2,000 to 4,500 members at maturity.
Although club members represent a cross-section of the
population in a given geographic market, our target member is
college-educated, between the ages of 21 and 50 and has an
annual income of between $50,000 and $150,000.
We have experienced significant growth over the past five years
through a combination of acquiring existing, privately owned,
single and multi-club businesses, and developing and opening new
club locations that we have constructed. From January 1,
2002 to December 31, 2006, we have acquired 10 existing
clubs and opened 31 new clubs. In addition, during this period,
we have relocated or closed ten clubs and sold one club to
increase our total clubs under operation from 119 to 149. For
the year ended December 31, 2006, we opened 10 new clubs,
acquired one club, and closed three clubs, to increase our total
clubs under operation to 149.
We engage in detailed site analyses and selection processes
based upon information provided by our development software to
identify potential target areas for additional clubs based upon
population demographics, psychographics, traffic and commuting
patterns, availability of sites and competitive market
information. Since December 31, 2006, we have opened three
clubs. In addition, we currently have 16 lease commitments and
15 signed term sheets and have identified approximately 200
target areas in which we may add clubs under our New York Sports
Clubs, Boston Sports Clubs, Washington Sports Clubs or
Philadelphia Sports Clubs brand names. In addition, we have
identified further growth opportunities in secondary markets
located near our existing markets. In the future, we may explore
expansion opportunities in other markets in the United States
that share similar demographic characteristics to those in which
we currently operate.
Our facilities include a mix of
state-of-the-art
cardiovascular equipment, including upright and recumbent bikes,
steppers, treadmills and elliptical motion machines; strength
equipment and free weights, including Cybex, Nautilus,
TechnoGym, Strive, Precor and Hammer Strength equipment; group
exercise and cycling studios; the Sportsclub Network
entertainment system; locker rooms, including shower facilities,
towel service and other amenities, such as saunas; babysitting;
and a pro-shop. Each of our clubs is equipped with automated
external defibrillators. Personal training services are offered
at all locations and massage is offered at many clubs, each at
an additional charge. At certain locations, additional
facilities are also offered, including swimming pools and
racquet and basketball courts. Also, we have significantly
expanded the availability of fee-based programming at many of
our clubs, including programs targeted at children, members and
non-member adult customers.
We also offer our Xpressline strength workout at all of our
clubs. Xpressline is a trainer-supervised, eight-station
total-body circuit workout designed to be used in 22 minutes and
to accommodate all fitness levels. This service is provided for
free to our members. We also provide FitMap, which is a visual
tool that provides our members with guidance on how to use our
equipment through safe progressions of difficulty.
We have over 5,500 Sportsclub Network personal entertainment
units installed in our clubs. The units are typically mounted on
cardiovascular equipment and are equipped with a color screen
for television viewing. The Sportsclub Network also broadcasts
our own personalized music video channel that provides us with a
direct means of advertising products and services to our
membership base.
Club
Services and Operations
We emphasize consistency and quality in all of our club
operations, including:
Management. We believe that our success is
largely dependent on the selection and training of our staff and
management. Our management structure is designed, therefore, to
support the professional development of highly motivated
managers who will execute our directives and support growth.
9
Our business is divided into regional operating lines in which
our vice presidents of operations oversee the profit
responsibility of a defined group, or cluster, of clubs.
Reporting to these officers are regional functional departments
as well as district managers. Reporting to these district
managers are the individual club general managers. General
managers are responsible for the
day-to-day
management of each club. At each level of responsibility,
compensation is structured to align our goals for profitability
with those of each region, district or club.
Corporate functional departments have been established to
complement each specific area of our clubs services, such
as sales, training, group exercise programs, fitness equipment,
programming, personal training, facility and equipment
maintenance, procurement and laundry. We have established a
Learning and Development department to assume the management of
existing sales and fitness training programs and to build
training programs to support training in leadership, operations
management, information technology and customer service. The
first modules of these programs were introduced in the first
quarter of 2006. This centralization allows local general
managers at each club to focus on sales, customer service, club
staffing and providing a high-quality exercise experience.
Our club support group acts as the coordinator for all
departments, and ensures consistency of policies and procedures
across the entire organization.
Personal Training. All of our fitness clubs
offer
one-on-one
personal training, which is sold by the single session or in
multi-session packages. We have implemented a comprehensive
staff education curriculum, which progresses from basic
knowledge and practical skills to advanced concepts and training
techniques. Our education program provides professional
standards to ensure that our trainers provide superior service
and fitness expertise to our members. There are four levels of
professional competency for which different levels of
compensation are paid, with mandatory requirements trainers must
meet in order to achieve and maintain such status. We believe
the qualifications of the personal training staff helps ensure
that members receive a consistent level of quality service
throughout our clubs. We believe that our personal training
programs provide valuable guidance to our members and a
significant source of incremental revenue. In addition, we
believe that members who participate in personal training
programs typically have a longer membership life.
Group Fitness. Our commitment to providing a
quality workout experience to our members extends to the
employment of program instructors, who teach aerobics, cycling,
strength conditioning, boxing, yoga, Pilates and step aerobics
classes, among others. All program instructors report to a
centralized management structure, headed by the Director of
Group Exercise whose department is responsible for overseeing
auditions and providing in-house training to keep instructors
current in the latest training techniques and program offerings.
We also provide Group Exclusive offerings to our members, which
are for-fee based programs that have smaller groups and provide
more focused, and typically more advanced, training classes.
Some examples of these offerings include Pilates, boxing camps
and cycling camps.
Sports Clubs for Kids. During 2000, we began
offering programs for children under the Sports Clubs for Kids
brand. As of December 31, 2006, Sports Clubs for Kids was
operating in 21 locations throughout our New York Sports Clubs,
Boston Sports Clubs and Philadelphia Sports Clubs regions. In
addition to extending fitness offerings to a demographic group
not previously served by us, we expect that Sports Clubs for
Kids programming will help position our multi-recreational clubs
as family clubs, which we believe will provide us with a
competitive advantage. Depending upon the facilities available
at a location, Sports Clubs for Kids programming can include
traditional youth offerings such as day camps, sports camps,
swim lessons, hockey and soccer leagues, gymnastics, dance and
birthday parties. It also can include innovative and proprietary
programming such as Kidspin Theater, a multi-media cycling
experience, and non-competitive
learn-to-play
sports programs. In selected locations, we also offer laser tag.
Employee Compensation and Benefits. We provide
performance-based incentives to our management. Senior
management compensation, for example, is tied to our overall
performance. Departmental directors, district managers and
general managers can achieve bonuses tied to financial and
member retention targets for a particular club or group of
clubs. We offer our employees various benefits including health,
dental and disability insurance; pre-tax healthcare, commuting
and dependent care accounts; and a 401(k) plan. We believe the
availability of employee benefits provides us with a strategic
advantage in attracting and retaining quality
10
managers, program instructors and professional personal trainers
and that this strategic advantage in turn translates into a more
consistent and higher-quality workout experience for those
members who utilize such services.
Centralized
Information Systems
We use a fully integrated information system to sell
memberships, bill our members, track and analyze sales and
membership statistics, the frequency and timing of member
workouts, cross-club utilization, member life, value-added
services and demographic profiles by member, which enables us to
develop targeted direct marketing programs and to modify our
broadcast and print advertising to improve consumer response.
This system also assists us in evaluating staffing needs and
program offerings. In addition, we rely on certain data gathered
through our information systems to assist in the identification
of new markets for clubs and site selection within those markets.
Information
System Developments
We recognize the value of enhancing and extending the uses of
information technology in virtually every area of our business.
After developing an information technology strategy to support
our business strategy, we developed a comprehensive multi-year
plan to replace or upgrade key systems.
In 2003, we implemented a fully integrated club management
system. This system incorporates browser-based technology and
open architecture to allow for scalability to support our
projected growth and diversification of services. This system
provides enhanced functionality for member services, contract
management, electronic billing, point of sale, scheduling
resources and reservations. This club management system is
enhanced to extend support for new business functionalities, new
club models and to integrate with other applications.
Integration of the club management system with a customer
relationship system is currently in test. During 2005, we
developed a new application utilizing business intelligence
tools and data warehousing capabilities to enable enhanced
managerial and analytical reporting of sales and operations.
We are in the process of implementing a human resources
management system that provides enhanced capabilities for talent
management, including recruiting, employee and manager self
service, and evaluations and financial planning for staffing.
The system will be merged with the existing timekeeping system
and integrated with payroll and relevant financial applications
for complete automation of compensation processing and
management for all employees.
We re-launched our web site in 2005 utilizing new architecture
to allow for flexibility in product offerings, online corporate
sales, promotion and contest presentations, member self service,
surveying and enhanced member options. During 2006, the internet
capabilities were expanded to include more member focused
features and sales of trial memberships. We have built an
intranet to provide a portal for the various browser-based
applications that we utilize internally. Our intranet features
support for corporate communications, human resources programs
and training.
We have implemented numerous infrastructure changes to
accommodate our growth, provide network redundancy, better
manage telecommunications and data costs, increase efficiencies
in operations and improve management of all components of our
technical architecture. In 2005, we brought our disaster
recovery site in Pennsylvania online. The disaster recovery
facility utilizes replication tools to provide fail over
capabilities for supporting our club operations and company
communications.
During 2007, we expect to enhance both internal and external
reporting capabilities with the implementation of the Oracle
suite of accounting programs throughout the organization. We
will be replacing our existing general ledger and accounts
payable and our fixed asset accounting systems with an
integrated Oracle product that includes a fully integrated suite
of accounting programs as well as lease management and cash
management capabilities. We will also replace our construction
accounting and purchasing system with Oracles integrated
construction project costing and online purchasing software
later in the year.
Strategic
Planning
During 2001, we began a strategic planning process. By 2004, our
strategic plan had become an integral part of the
decision-making process of our Executive Committee, which is
comprised of our Chief Executive Officer,
11
President and Chief Development Officer, Chief Financial
Officer, Chief Information Officer and Chief Operations Officer.
Our strategic plans objectives have produced significant
changes in our approach to our brand, our core business
development process, our customer experience, our sales process
and our technology strategy. Among these changes is a flattening
of our club management structure, giving in-club management
broader responsibility. This was coupled with a reduction of the
span of control of district managers so that they can focus on
fewer locations as they take on broader responsibilities.
Together with our information technology strategies, such
changes reduced the administrative burden placed upon our club
management staff and provided a platform for improved customer
service. Additional objectives have resulted in, among other
changes, the realignment of direct responsibility for the
in-club membership sales process, a division handling corporate
sales activity and club-level responsibility for personal
training sales and service delivery.
Our core business development initiatives have improved our
ability to target markets and enhanced the accuracy of our
business model. Finally, our information technology initiatives
have resulted in an intranet platform that now serves as the
portal through which employees access many enterprise-wide
software systems. It also provides information about marketing
promotions, details about clubs and services, corporate
directories and resources related to the administration of human
resources and procurement.
Intellectual
Property
We have registered various trademarks and service marks with the
U.S. Patent and Trademark Office, including New York
Sports Clubs, Washington Sports Clubs, Boston
Sports Clubs, Philadelphia Sports Clubs,
Companiesgetfit.com, Sports Clubs for Kids,
Better., TSI and Town Sports International. We
continue to register other trademarks and service marks as they
are created.
Competition
The fitness club industry is competitive and continues to become
more competitive. The number of health clubs in the
U.S. has increased from 12,608 in 1995 to 29,069 in 2005.
While we do not believe that we face any dominant competitors in
our markets, we compete with other fitness clubs, physical
fitness and recreational facilities established by local
governments, hospitals and businesses for their employees,
amenity and condominium clubs, the YMCA and similar
organizations and, to a certain extent, with racquet and tennis
and other athletic clubs, country clubs, weight reducing salons
and the home-use fitness equipment industry.
The principal methods of competition include pricing and ease of
payment, required level of members contractual commitment,
level and quality of services, training and quality of
supervisory staff, size and layout of facility and convenience
of location with respect to access to transportation and
pedestrian traffic.
We consider our service offerings to be in the mid-range of the
value/service proposition and designed to appeal to a large
portion of the population who attend fitness facilities.
Competitors offering lower pricing and a lower level of service
could compete effectively against our facilities if such
operators are willing to accept operating margins that are lower
than ours.
Furthermore, smaller and less expensive weight loss facilities
present a competitive alternative for the de-conditioned market.
We also face competition from club operators offering comparable
or higher pricing with higher levels of service. The trend to
larger outer-suburban family fitness centers, in areas where
suitable real estate is more likely to be available, could also
compete effectively against our suburban fitness-only formats.
12
Competitive
Position Measured by Number of Clubs
|
|
|
|
|
|
|
|
|
Number of
|
|
|
Market
|
|
Clubs
|
|
Position
|
|
Boston metro
|
|
|
21
|
|
|
Leading operator
|
New York metro
|
|
|
99
|
|
|
Leading operator
|
Philadelphia metro
|
|
|
7
|
|
|
# 3 operator, although leader in
urban center
|
Washington, D.C. metro
|
|
|
19
|
|
|
# 2 operator, although leader in
urban center
|
Switzerland
|
|
|
3
|
|
|
Local operator only
|
We also compete with other entertainment and retail businesses
for the discretionary income in our target demographics. There
can be no assurance that we will be able to compete effectively
in the future in the markets in which we operate. Competitors,
which may include companies that are larger and have greater
resources than us, may enter these markets to our detriment.
These competitive conditions may limit our ability to increase
dues without a material loss in membership, attract new members
and attract and retain qualified personnel. Additionally,
consolidation in the fitness club industry could result in
increased competition among participants, particularly large
multi-facility operators that are able to compete for attractive
acquisition candidates and/or newly constructed club locations.
This increased competition could increase our costs associated
with expansion through both acquisitions and for real estate
availability for newly constructed club locations.
We believe that our market leadership, experience and operating
efficiencies enable us to provide the consumer with a superior
product in terms of convenience, quality service and
affordability. We believe that there are significant barriers to
entry in our metropolitan areas, including restrictive zoning
laws, lengthy permit processes and a shortage of appropriate
real estate, which could discourage any large competitor from
attempting to open a chain of clubs in these markets. However,
such a competitor could enter these markets more easily through
one, or a series of, acquisitions.
Government
Regulation
Our operations and business practices are subject to federal,
state and local government regulation in the various
jurisdictions in which our clubs are located, including:
(1) general rules and regulations of the Federal Trade
Commission, state and local consumer protection agencies and
state statutes that prescribe certain forms and provisions of
membership contracts and that govern the advertising, sale,
financing and collection of such memberships, (2) state and
local health regulations and (3) federal regulation of
health and nutritional supplements.
Statutes and regulations affecting the fitness industry have
been enacted in jurisdictions in which we conduct business; many
others into which we may expand have adopted or likely will
adopt similar legislation. Typically, these statutes and
regulations prescribe certain forms and provisions of membership
contracts, afford members the right to cancel the contract
within a specified time period after signing, require an escrow
of funds received from pre-opening sales or the posting of a
bond or proof of financial responsibility, and may establish
maximum prices for membership contracts and limitations on the
term of contracts. In addition, we are subject to numerous other
types of federal and state regulations governing the sale of
memberships. These laws and regulations are subject to varying
interpretations by a number of state and federal enforcement
agencies and courts. We maintain internal review procedures in
order to comply with these requirements, and believe that our
activities are in substantial compliance with all applicable
statutes, rules and decisions.
Under so-called state cooling-off statutes, a new
member has the right to cancel his or her membership for a short
period after joining, set by the applicable law in the relevant
jurisdiction and, in such event, is entitled to a refund of any
initiation fee and dues paid. In addition, our membership
contracts provide that a member may cancel his or her membership
at any time for medical reasons or relocation a certain distance
from the nearest club. The specific procedures and reasons for
cancellation vary due to differing laws in the respective
jurisdictions. In each instance, the canceling member is
entitled to a refund of unused prepaid amounts only.
Furthermore, where permitted by law, a fee is due upon
cancellation and we may offset such amount against any refunds
owed.
13
In recent years, certain of the states that we operate in passed
legislation to require sales tax to be collected on our
membership dues. This has had the effect of increasing the
monthly dues payments our members are required to remit.
Employees
At December 31, 2006, we had approximately 8,600 employees,
of whom approximately 3,000 were employed full-time.
Approximately 390 employees were corporate personnel working in
our Manhattan, Boston, Philadelphia or Washington, D.C.
offices. We are not a party to any collective bargaining
agreement with our employees. We have never experienced any
significant labor shortages nor had any difficulty in obtaining
adequate replacements for departing employees and consider our
relations with our employees to be good.
14
|
|
|
The risks
described below could have a material and adverse impact on our
business, results of operations and financial
condition.
|
Risks
Related to Our Business
We may
be unable to attract and retain members, which could have a
negative effect on our business.
The performance of our clubs is dependent on our ability to
attract and retain members and we may not be successful in these
efforts. Many of our members can cancel their club membership at
any time under certain circumstances. In addition, there are
numerous factors that have in the past and could in the future
lead to a decline in membership levels at established clubs or
that could prevent us from increasing our membership at newer
clubs, including harm to our reputation, a decline in our
ability to deliver quality service at a competitive cost, the
presence of direct and indirect competition in the areas in
which the clubs are located, the publics interest in
sports and fitness clubs and general economic conditions. As a
result of these factors, membership levels might not be adequate
to maintain or permit the expansion of our operations. In
addition, a decline in membership levels may have a material
adverse effect on our performance, financial condition and
results of operations.
Our
geographic concentration heightens our exposure to adverse
regional developments.
As of December 31, 2006, we operated 99 fitness clubs in
the New York metropolitan market, 21 fitness clubs in the Boston
market, 19 fitness clubs in the Washington, D.C. market,
seven fitness clubs in the Philadelphia market and three fitness
clubs in Switzerland. Our geographic concentration in the
Northeast and Mid-Atlantic regions and, in particular, the New
York area, heightens our exposure to adverse developments
related to competition, as well as, economic and demographic
changes in these regions. Our geographic concentration might
result in a material adverse effect on our business, financial
condition or results of operations in the future.
The
level of competition in the fitness club industry could
negatively impact our revenue growth rates and
profits.
The fitness club industry is competitive and continues to become
more competitive. We compete with other fitness clubs, physical
fitness and recreational facilities established by local
governments, hospitals and businesses for their employees,
amenity and condominium clubs, the YMCA and similar
organizations and, to a certain extent, with racquet and tennis
and other athletic clubs, country clubs, weight reducing salons
and the home-use fitness equipment industry. We also compete
with other entertainment and retail businesses for the
discretionary income in our target demographics. We might not be
able to compete effectively in the future in the markets in
which we operate. Competitors may include companies that are
larger and have greater resources than us, and they may enter
these markets to our detriment. These competitive conditions may
limit our ability to increase dues without a material loss in
membership, attract new members and attract and retain qualified
personnel. Additionally, consolidation in the fitness club
industry could result in increased competition among
participants, particularly large multi-facility operators that
are able to compete for attractive acquisition candidates or
newly constructed club locations, thereby increasing costs
associated with expansion through both acquisitions and lease
negotiation and real estate availability for newly constructed
club locations.
Competitors offering lower pricing and a lower level of service
could compete effectively against our facilities if such
operators are willing to accept operating margins that are lower
than ours. Furthermore, smaller and less expensive weight loss
facilities present a competitive alternative for the
de-conditioned market. We also face competition from competitors
offering comparable or higher pricing with higher levels of
service. The trend to larger outer-suburban, multi-recreational
family fitness centers, in areas where suitable real estate is
more likely to be available, could also compete effectively
against our suburban, fitness-only models.
In addition, large competitors could enter the urban markets in
which we operate to attempt to open a chain of clubs in these
markets through one, or a series of, acquisitions.
15
If we
are unable to identify and acquire suitable sites for new clubs,
our revenue growth rate and profits may be negatively
impacted.
To successfully expand our business, we must identify and
acquire sites that meet the site selection criteria we have
established. In addition to finding sites with the right
geographical, demographic and other measures we employ in our
selection process, we also need to evaluate the penetration of
our competitors in the market. We face competition from other
health and fitness center operators for sites that meet our
criteria, and as a result, we may lose those sites, our
competitors could copy our format or we could be forced to pay
higher prices for those sites. If we are unable to identify and
acquire sites for new clubs, our revenue growth rate and profits
may be negatively impacted. Additionally, if our analysis of the
suitability of a site is incorrect, we may not be able to
recover our capital investment in developing and building the
new club.
We may
experience prolonged periods of losses in our recently opened
clubs.
We have opened a total of 15 new club locations that we have
constructed in the
24-month
period ended December 31, 2006. Upon opening a club, we
typically experience an initial period of club operating losses.
Enrollment from pre-sold memberships typically generates
insufficient revenue for the club to generate positive cash
flow. As a result, a new club typically generates an operating
loss in its first full year of operations and substantially
lower margins in its second full year of operations than a
mature club. These operating losses and lower margins will
negatively impact our future results of operations. This
negative impact will be increased by the initial expensing of
pre-opening costs, which include legal and other costs
associated with lease negotiations and permitting and zoning
requirements, as well as increased depreciation and amortization
expenses, which will further negatively impact net income. We
may, at our discretion, accelerate or expand our plans to open
new clubs, which may temporarily adversely affect results from
operations.
We
could be subject to claims related to health or safety risks at
our clubs.
Use of our clubs poses some potential health or safety risks to
members or guests through exertion and use of our services and
facilities, including exercise equipment. Claims against us for
injury suffered by, or death of members or guests while
exercising at a club might be asserted. We might not be able to
successfully defend such claims. Additionally, we might not be
able to maintain our general liability insurance on acceptable
terms in the future or maintain a level of insurance that would
provide adequate coverage against potential claims.
Depending upon the outcome, these matters may have a material
effect on our consolidated financial position, results of
operations or cash flows.
Loss
of key personnel
and/or
failure to attract and retain highly qualified personnel could
make it more difficult for us to generate cash flow from
operations and service our debt.
We are dependent on the continued services of our senior
management team, particularly Robert J. Giardina, Chief
Executive Officer; Alexander A. Alimanestianu, President and
Chief Development Officer; Richard G. Pyle, Chief Financial
Officer; Randall C. Stephen, Chief Operating Officer, and
Jennifer Prue, Chief Information Officer. We believe the loss of
such key personnel could have a material adverse effect on us
and our financial performance. Currently, we do not have any
long-term employment agreements with our executive officers, and
we may not be able to attract and retain sufficient qualified
personnel to meet our business needs.
We are
subject to extensive government regulation and changes in these
regulations could have a negative effect on our financial
condition.
Our operations and business practices are subject to Federal,
state and local government regulation in the various
jurisdictions in which our clubs are located, including:
(1) general rules and regulations of the Federal Trade
Commission, state and local consumer protection agencies and
state statutes that prescribe certain forms and provisions of
membership contracts and that govern the advertising, sale,
financing and collection of such memberships and (2) state
and local health regulations.
16
Statutes and regulations affecting the fitness industry have
been enacted in jurisdictions in which we conduct business; many
others into which we may expand have adopted or likely will
adopt similar legislation. Typically, these statutes and
regulations prescribe certain forms and provisions of membership
contracts, afford members the right to cancel the contract
within a specified time period after signing, require an escrow
of funds received from pre-opening sales or the posting of a
bond or proof of financial responsibility, and may establish
maximum prices for membership contracts and limitations on the
term of contracts. In addition, we are subject to numerous other
types of federal and state regulations governing the sale of
memberships. These laws and regulations are subject to varying
interpretations by a number of state and federal enforcement
agencies and courts. We maintain internal review procedures in
order to comply with these requirements, and believe that our
activities are in substantial compliance with all applicable
statutes, rules and decisions.
Under so-called state cooling-off statutes, a new
member has the right to cancel his or her membership for a short
period after joining set by the applicable law in the relevant
jurisdiction and, in such event, is entitled to a refund of any
initiation fee and dues paid. In addition, our membership
contracts provide that a member may cancel his or her membership
at any time for medical reasons or relocation a certain distance
from the nearest club. The specific procedures and reasons for
cancellation vary due to differing laws in the respective
jurisdictions. In each instance, the canceling member is
entitled to a refund of unused prepaid amounts only.
Furthermore, where permitted by law, a fee is due upon
cancellation and we may offset such amount against any refunds
owed.
Changes in any statutes, rules or regulations could have a
material adverse effect on our financial condition and results
of operations.
Terrorism
and the uncertainty of armed conflicts may have a material
adverse effect on clubs and our operating results.
Terrorist attacks, such as the attacks that occurred in New York
and Washington, D.C. on September 11, 2001, and other
acts of violence or war may affect the markets in which we
operate, our operating results or the market on which our common
stock trades. Our geographic concentration in the major cities
in the Northeast and Mid-Atlantic regions and, in particular,
the New York and Washington, D.C. areas, heightens our
exposure to any such future terrorist attacks, which may
adversely affect our clubs and result in a decrease in our
revenues. The potential near-term and long-term effect these
attacks may have for our members, the markets for our services
and the market for our common stock are uncertain; however,
their occurrence can be expected to further negatively affect
the United States economy generally, and specifically the
regional markets in which we operate. The consequences of any
terrorist attacks or any armed conflicts are unpredictable; and
we may not be able to foresee events that could have an adverse
effect on our business.
Disruptions
and failures involving our information systems could cause
customer dissatisfaction and adversely affect our billing and
other administrative functions.
The continuing and uninterrupted performance of our information
systems is critical to our success. Our members may become
dissatisfied by any systems disruption or failure that
interrupts our ability to provide our services to them,
including programs and adequate staffing. Disruptions or
failures that affect our billing and other administrative
functions could have an adverse affect on our operating results.
We use a fully integrated information system to sell
memberships, bill our members, track and analyze sales and
membership statistics, the frequency and timing of member
workouts, cross-club utilization, member life, value-added
services and demographic profiles by member. This system also
assists us in evaluating staffing needs and program offerings.
Correcting any disruptions or failures that affected our
proprietary system could be difficult, time-consuming or
expensive because we would need to use contracted consultants
familiar with our system.
We have implemented numerous infrastructure changes to
accommodate our growth, provide network redundancy, better
manage telecommunications and data costs, increase efficiencies
in operations and improve management of all components of our
technical architecture. In 2005, we brought our disaster
recovery site in Pennsylvania online. The disaster recovery
facility utilizes replication tools to provide fail over
capabilities for supporting our club operations and company
communications. Fire, floods, earthquakes, power loss,
telecommunications failures, break-ins, acts of terrorism and
similar events could damage either our primary or
back-up
17
systems. In addition, computer viruses, electronic break-ins or
other similar disruptive problems could also adversely affect
our online sites. Any system disruption or failure, security
breach or other damage that interrupts or delays our operations
could cause us to lose members and adversely affect our business
and results of operations.
The
opening of new clubs by us in existing locations may negatively
impact our comparable club revenue increases and our operating
margins.
We currently operate clubs throughout the Northeast and
Mid-Atlantic regions of the United States. We opened 11 clubs in
2006, and three clubs since December 31, 2006. In addition,
we currently have 16 clubs for which we have signed lease
commitments and an additional 15 for which we have signed term
sheets. Each of these projected 31 openings is in an existing
market. With respect to existing markets, it has been our
experience that opening new clubs may attract some memberships
away from other clubs already operated by us in those markets
and diminish their revenues. In addition, as a result of new
club openings in existing markets, and because older clubs will
represent an increasing proportion of our club base over time,
our mature club revenue increases may be lower in future periods
than in the past.
Another result of opening new clubs is that our club operating
margins may be lower than they have been historically while the
clubs build a membership base. We expect both the addition of
pre-opening expenses and the lower revenue volumes
characteristic of newly opened clubs to affect our club
operating margins at these new clubs.
Our
continued growth could place strains on our management,
employees, information systems and internal controls, which may
adversely impact our business.
Over the past five years, we have experienced significant growth
in our business activities and operations, including an increase
in the number of our clubs. Future expansion will place
increased demands on our administrative, operational, financial
and other resources. Any failure to manage growth effectively
could seriously harm our business. To be successful, we will
need to continue to improve management information systems and
our operating, administrative, financial and accounting systems
and controls. We will also need to train new employees and
maintain close coordination among our executive, accounting,
finance, marketing, sales and operations functions. These
processes are time-consuming and expensive, increase management
responsibilities and divert management attention.
Our
cash and cash equivalents are concentrated in one
bank.
Our cash and cash equivalents are held, primarily, in a single
commercial bank. These deposits are not collateralized. In the
event the bank becomes insolvent, we would be unable to recover
most of our cash and cash equivalents deposited at the bank.
The
requirements of being a company with listed public equity may
strain our resources and distract our management.
As a company with listed public equity, we are subject to
reporting requirements of the Securities Exchange Act of 1934,
as amended, which we refer to as the Exchange Act, the
Sarbanes-Oxley Act of 2002, and NASDAQ Stock Market rules
promulgated in response to the Sarbanes-Oxley Act. These
requirements, such as Section 404 of the Sarbanes-Oxley
Act, may place a strain on our systems and resources. The
Sarbanes-Oxley Act requires, among other things, that we
maintain effective disclosure controls and procedures and
internal controls over financial reporting. In order to maintain
and improve the effectiveness of our disclosure controls and
procedures and internal controls over financial reporting,
significant resources and management oversight will be required.
As a result, our managements attention may be diverted
from other business concerns, which could have a material
adverse effect on our business, financial condition, results of
operations and cash flows. NASDAQ Stock Market rules require
that a majority of our board of directors be comprised of
independent directors and certain committees of our board of
directors be comprised solely of independent directors. In
addition, resignations or other changes in the composition of
our board could make it difficult for us to continue to comply
with these rules in a timely manner, which could result in the
delisting of our common stock from The NASDAQ Stock Market.
18
Delays
in new club openings could have a material adverse effect on our
financial performance.
In order to meet our objectives, it is important that we open
new clubs on schedule. A significant amount of time and capital
expenditures is required to develop and construct new clubs. If
we are significantly delayed in the opening of these clubs, our
competitors may be able to open new clubs in the same market
before we open ours. This change in the competitive landscape
could negatively impact our pre-opening sales of memberships. In
addition, delays in opening new clubs could hurt our ability to
meet our growth objectives. Our ability to open new clubs on
schedule depends on a number of factors, many of which are
beyond our control. These factors include:
|
|
|
|
|
In the case of new or re-developed buildings, the delivery of
our space by the landlord for tenant fit-out;
|
|
|
|
obtaining entitlements, permits and licenses necessary to
complete construction of the new club on schedule and to open
for operations;
|
|
|
|
recruiting, training and retaining qualified management and
other personnel;
|
|
|
|
securing access to labor and materials necessary to develop and
construct our clubs;
|
|
|
|
delays due to material shortages, labor issues, weather
conditions or other acts of God, discovery of contaminants,
accidents, deaths or injunctions; and
|
|
|
|
general economic conditions.
|
Risks
Related to Our Leverage
Our
leverage may impair our financial condition and we may incur
significant additional debt.
We currently have a substantial amount of debt. As of
December 31, 2006, our total consolidated debt was
$281.1 million. Our substantial debt could have important
consequences, including:
|
|
|
|
|
making it more difficult for us to satisfy our obligations with
respect to our outstanding indebtedness;
|
|
|
|
increasing our vulnerability to general adverse economic and
industry conditions;
|
|
|
|
limiting our ability to obtain additional financing to fund
future working capital, capital expenditures, acquisitions of
clubs and other general corporate requirements;
|
|
|
|
requiring a substantial portion of our cash flow from operations
for the payment of interest on our debt and reducing our ability
to use our cash flow to fund working capital, capital
expenditures, acquisitions of new clubs and general corporate
requirements; and
|
|
|
|
limiting our flexibility in planning for, or reacting to,
changes in our business and the industry in which we operate.
|
These limitations and consequences may place us at a competitive
disadvantage to other less-leveraged competitors.
Subject to specified limitations, the indenture governing our
senior discount notes will permit us and our subsidiaries to
incur substantial additional debt. In addition, as of
December 31, 2006, we had $64.0 million of unutilized
borrowings under our senior secured revolving credit facility.
If new debt is added to our and our subsidiaries current
debt levels, the related risks that we and they now face could
intensify.
We may
not have access to the cash flow and other assets of our
subsidiaries that may be needed to make payments on our
outstanding senior discount notes.
Our operations are conducted through our subsidiaries and our
ability to make payment on our outstanding Senior Discount Notes
is dependent on the earnings and the distribution of funds from
our subsidiaries. However, none of our subsidiaries are
obligated to make funds available to us for payment on our
outstanding Senior Discount Notes. In addition, the terms of the
New Credit Agreement governing TSI, LLCs New Senior Credit
Facility, significantly restrict TSI, LLC and its subsidiaries
from paying dividends and otherwise transferring assets to us.
Furthermore, our subsidiaries are permitted under the terms of
the New Senior Credit Agreement and other
19
indebtedness (including under the Senior Discount Notes
indenture) to incur additional indebtedness that may severely
restrict or prohibit the making of distributions, the payment of
dividends or the making of loans by such subsidiaries to us.
We cannot assure you that the agreements governing the current
and future indebtedness of our subsidiaries will permit our
subsidiaries to provide TSI, LLC with sufficient dividends,
distributions or loans to fund scheduled interest and principal
payments on TSI, LLCs New Credit Agreement when due.
Covenant
restrictions under our indebtedness may limit our ability to
operate our business and, in such an event, we may not have
sufficient assets to settle our indebtedness.
The indenture governing our Senior Discount Notes and TSI,
LLCs New Credit Agreement and certain of our other
agreements regarding our indebtedness contain, among other
things, covenants that may restrict our ability to finance
future operations or capital needs or to engage in other
business activities. The indentures governing our Senior
Discount Notes and TSI, LLCs New Credit Agreement and
certain of our other agreements regarding our indebtedness
restrict, among other things, our ability and the ability of our
restricted subsidiaries to:
|
|
|
|
|
borrow money;
|
|
|
|
pay dividends or make distributions;
|
|
|
|
purchase or redeem stock;
|
|
|
|
make investments and extend credit;
|
|
|
|
engage in transactions with affiliates;
|
|
|
|
engage in sale-leaseback transactions;
|
|
|
|
consummate certain asset sales;
|
|
|
|
effect a consolidation or merger or sell, transfer, lease or
otherwise dispose of all or substantially all of our
assets; and
|
|
|
|
create liens on our assets.
|
In addition, TSI, LLCs New Credit Agreement requires the
Company, on a consolidated basis, to maintain a specified
financial ratio and satisfy certain financial condition tests
that may require us to take action to reduce our debt or to act
in a manner contrary to our business objectives. The New Credit
Agreement requires the Company, on a consolidated basis, to
maintain a maximum total leverage ratio not greater than
4.25:1.00 of consolidated indebtedness to consolidated EBITDA,
as defined in the New Credit Agreement. As of December 31,
2006, we were in compliance with such ratio, which ratio was
2.90:1.00.
Events beyond our control, including changes in general economic
and business conditions, may affect our ability to meet certain
financial ratios and financial condition tests. We may be unable
to meet those tests and the lenders may decide not to waive any
failure to meet those tests. A breach of any of these covenants
would result in a default under the indenture governing our
senior discount notes, TSI, LLCs New Credit Agreement. If
an event of default under TSI, LLCs New Credit Agreement
occurs, the lenders could elect to declare all amounts
outstanding thereunder, together with accrued interest, to be
immediately due and payable. If an event of default occurs under
the indenture governing our Senior Discount Notes, the
noteholders could elect to declare due all amounts outstanding
thereunder, together with accrued interest. If any such event
should occur, we might not have sufficient assets to pay our
indebtedness.
|
|
Item 1B.
|
Unresolved
Staff Comments
|
None
20
We own the 151 East 86th Street location, which houses a
fitness club and a retail tenant that generated
$1.0 million of rental income for us during the year ended
December 31, 2006. We lease the remainder of our fitness
clubs pursuant to long-term leases (generally 15 to
25 years, including options). In the next five years
(ending December 31, 2011), the leases for only five
locations will expire without any renewal options. In each case,
we will endeavor to extend the lease or relocate the club or its
membership base.
We lease approximately 40,000 square feet of office space
in New York City, and have smaller regional offices in Fairfax,
VA, and Boston, MA, for administrative and general corporate
purposes. We also lease warehouse and commercial space in
Brooklyn, NY, Queens, NY and Long Island City, NY for storage
purposes and for the operation of a centralized laundry facility
for certain of our clubs in the New York metropolitan area.
In June 2007, the Companys corporate headquarters office
in New York City will be moving to a new location within
Manhattan occupying approximately 25,000 square feet. The
corporate headquarters office in Manhattan that the Company
currently occupies is approximately 18,000 square feet.
The following table provides information regarding our club
locations:
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
New York Sports
Clubs:
|
|
|
|
|
Manhattan
|
|
151 East 86th Street
|
|
January 1977
|
Manhattan
|
|
61 West 62nd Street
|
|
July 1983
|
Manhattan
|
|
614 Second Avenue
|
|
July 1986
|
Manhattan
|
|
151 Reade Street
|
|
January 1990
|
Manhattan
|
|
1601 Broadway
|
|
September 1991
|
Manhattan
|
|
50 West 34th Street
|
|
August 1992
|
Manhattan
|
|
349 East 76th Street
|
|
April 1994
|
Manhattan
|
|
248 West 80th Street
|
|
May 1994
|
Manhattan
|
|
502 Park Avenue
|
|
February 1995
|
Manhattan
|
|
117 Seventh Avenue South
|
|
March 1995
|
Manhattan
|
|
303 Park Avenue South
|
|
December 1995
|
Manhattan
|
|
30 Wall Street
|
|
May 1996
|
Manhattan
|
|
1635 Third Avenue
|
|
October 1996
|
Manhattan
|
|
575 Lexington Avenue
|
|
November 1996
|
Manhattan
|
|
278 Eighth Avenue
|
|
December 1996
|
Manhattan
|
|
200 Madison Avenue
|
|
February 1997
|
Manhattan
|
|
131 East 31st Street
|
|
February 1997
|
Manhattan
|
|
2162 Broadway
|
|
November 1997
|
Manhattan
|
|
633 Third Avenue
|
|
April 1998
|
Manhattan
|
|
1657 Broadway
|
|
July 1998
|
Manhattan
|
|
217 Broadway
|
|
March 1999
|
Manhattan
|
|
23 West 73rd Street
|
|
April 1999
|
Manhattan
|
|
34 West 14th Street
|
|
July 1999
|
Manhattan
|
|
503-511 Broadway
|
|
July 1999
|
Manhattan
|
|
1372 Broadway
|
|
October 1999
|
Manhattan
|
|
300 West 125th Street
|
|
May 2000
|
Manhattan
|
|
102 North End Avenue
|
|
May 2000
|
Manhattan
|
|
19 West 44th Street
|
|
August 2000
|
Manhattan
|
|
128 Eighth Avenue
|
|
December 2000
|
Manhattan
|
|
2527 Broadway
|
|
August 2001
|
21
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
Manhattan
|
|
3 Park Avenue
|
|
August 2001
|
Manhattan
|
|
10 Irving Place
|
|
November 2001
|
Manhattan
|
|
160 Water Street
|
|
November 2001
|
Manhattan
|
|
230 West 41st Street
|
|
November 2001
|
Manhattan
|
|
1221 Avenue of the Americas
|
|
January 2002
|
Manhattan
|
|
200 Park Avenue
|
|
December 2002
|
Manhattan
|
|
232 Mercer Street
|
|
September 2004
|
Manhattan
|
|
225 Varick Street
|
|
August 2006
|
Manhattan
|
|
885 Second Avenue
|
|
February 2007
|
Manhattan
|
|
301 West
145th Street
|
|
Future Opening
|
Manhattan
|
|
1400
5th Avenue
|
|
Future Opening
|
Bronx, NY
|
|
1601 Bronxdale Avenue
|
|
Future Opening
|
Brooklyn, NY
|
|
110 Boerum Place
|
|
October 1985
|
Brooklyn, NY
|
|
1736 Shore Parkway
|
|
June 1998
|
Brooklyn, NY
|
|
179 Remsen Street
|
|
May 2001
|
Brooklyn, NY
|
|
324 Ninth Street
|
|
August 2003
|
Brooklyn, NY
|
|
1609 Kings Highway
|
|
Future Opening
|
Brooklyn, NY
|
|
7118 Third Avenue
|
|
May 2004
|
Brooklyn, NY
|
|
439
86th Street
|
|
Future Opening
|
Queens, NY
|
|
69-33 Austin Street
|
|
April 1997
|
Queens, NY
|
|
153-67 A Cross Island Parkway
|
|
June 1998
|
Queens, NY
|
|
2856-2861 Steinway Street
|
|
February 2004
|
Queens, NY
|
|
8000 Cooper Avenue
|
|
March 2007
|
Queens, NY
|
|
99-01 Queens Boulevard
|
|
Future Opening
|
Staten Island, NY
|
|
300 West Service Road
|
|
June 1998
|
Scarsdale, NY
|
|
696 White Plains Road
|
|
October 1995
|
Mamaroneck, NY
|
|
124 Palmer Avenue
|
|
January 1997
|
Croton-on-Hudson,
NY
|
|
420 South Riverside Drive
|
|
January 1998
|
Larchmont, NY
|
|
15 Madison Avenue
|
|
December 1998
|
Nanuet, NY
|
|
58 Demarest Mill Road
|
|
May 1998
|
Great Neck, NY
|
|
15 Barstow Road
|
|
July 1989
|
East Meadow, NY
|
|
625 Merrick Avenue
|
|
January 1999
|
Commack, NY
|
|
6136 Jericho Turnpike
|
|
January 1999
|
Oceanside, NY
|
|
2909 Lincoln Avenue
|
|
May 1999
|
Long Beach, NY
|
|
265 East Park Avenue
|
|
July 1999
|
Garden City, NY
|
|
833 Franklin Avenue
|
|
May 2000
|
Huntington, NY
|
|
350 New York Avenue
|
|
February 2001
|
Syosset, NY
|
|
49 Ira Road
|
|
March 2001
|
West Nyack, NY
|
|
3656 Palisades Center Drive
|
|
February 2002
|
Woodmere, NY
|
|
158 Irving Street
|
|
March 2002
|
Hartsdale, NY
|
|
208 E. Hartsdale Avenue
|
|
September 2004
|
Somers, NY
|
|
Somers Commons, 80 Route 6
|
|
February 2005
|
Port Jefferson Station, NY
|
|
200 Wilson Street
|
|
July 2005
|
White Plains, NY
|
|
4 City Center
|
|
September 2005
|
Hawthorne, NY
|
|
24 Saw Mill River Road
|
|
January 2006
|
22
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
Dobbs Ferry, NY
|
|
Lawrence Street
|
|
Future Opening
|
Smithtown, NY
|
|
Browns Road
|
|
Future Opening
|
Carmel, NY
|
|
1880 Route 6
|
|
Future Opening
|
Hicksville, NY
|
|
100 Duffy Avenue
|
|
Future Opening
|
Stamford, CT
|
|
6 Landmark Square
|
|
December 1997
|
Stamford, CT
|
|
106 Commerce Road
|
|
Reopened February 2006
|
Danbury, CT
|
|
38 Mill Plain Road
|
|
January 1998
|
Stamford, CT
|
|
1063 Hope Street
|
|
November 1998
|
Norwalk, CT
|
|
250 Westport Avenue
|
|
March 1999
|
Greenwich, CT
|
|
6 Liberty Way
|
|
May 1999
|
Westport, CT
|
|
427 Post Road, East
|
|
January 2002
|
Greenwich, CT
|
|
1 Fawcett Place
|
|
February 2004
|
East Brunswick, NJ
|
|
8 Cornwall Court
|
|
January 1990
|
Princeton, NJ
|
|
301 North Harrison Street
|
|
May 1997
|
Freehold, NJ
|
|
200 Daniels Way
|
|
April 1998
|
Matawan, NJ
|
|
450 Route 34
|
|
April 1998
|
Old Bridge, NJ
|
|
Gaub Road and Route 516
|
|
April 1998
|
Marlboro, NJ
|
|
34 Route 9 North
|
|
April 1998
|
Fort Lee, NJ
|
|
1355 15th Street
|
|
June 1998
|
Ramsey, NJ
|
|
1100 Route 17 North
|
|
June 1998
|
Mahwah, NJ
|
|
7 Leighton Place
|
|
June 1998
|
Parsippany, NJ
|
|
2651 Route 10
|
|
August 1998
|
Springfield, NJ
|
|
215 Morris Avenue
|
|
August 1998
|
Colonia, NJ
|
|
1250 Route 27
|
|
August 1998
|
Plainsboro, NJ
|
|
10 Schalks Crossing
|
|
August 1998
|
Somerset, NJ
|
|
120 Cedar Grove Lane
|
|
August 1998
|
Hoboken, NJ
|
|
221 Washington Street
|
|
October 1998
|
West Caldwell, NJ
|
|
913 Bloomfield Avenue
|
|
April 1999
|
Jersey City, NJ
|
|
147 Two Harborside Financial Center
|
|
June 2002
|
Newark, NJ
|
|
1 Gateway Center
|
|
October 2002
|
Ridgewood, NJ
|
|
129 S. Broad Street
|
|
June 2003
|
Westwood, NJ
|
|
35 Jefferson Avenue
|
|
June 2004
|
Livingston, NJ
|
|
39 W. North Field Rd.
|
|
February 2005
|
Princeton, NJ
|
|
4250 Route 1 North
|
|
April 2005
|
Hoboken, NJ
|
|
210
14th Street
|
|
December 2006
|
Montclair, NJ
|
|
56 Church Street
|
|
Future Opening
|
Englewood, NJ
|
|
34-36 South Dean Street
|
|
December 2006
|
Clifton, NJ
|
|
202 Main Avenue
|
|
March 2007
|
Butler, NY
|
|
1481 Route 23
|
|
Future Opening
|
Boston Sports Clubs:
|
|
|
|
|
Boston, MA
|
|
1 Bulfinch Place
|
|
August 1998
|
Boston, MA
|
|
201 Brookline Avenue
|
|
June 2000
|
Boston, MA
|
|
361 Newbury Street
|
|
November 2001
|
Boston, MA
|
|
350 Washington Street
|
|
February 2002
|
Boston, MA
|
|
505 Boylston Street
|
|
January 2006
|
23
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
Boston, MA
|
|
560 Harrison Avenue
|
|
February 2006
|
Boston, MA
|
|
695 Atlantic Avenue
|
|
October 2006
|
Allston, MA
|
|
15 Gorham Street
|
|
July 1997
|
Natick, MA
|
|
Sherwood Plaza, 124 Worcester Rd
|
|
September 1998
|
Weymouth, MA
|
|
553 Washington Street
|
|
May 1999
|
Wellesley, MA
|
|
140 Great Plain Avenue
|
|
July 2000
|
Andover, MA
|
|
307 Lowell Street
|
|
July 2000
|
Lynnfield, MA
|
|
425 Walnut Street
|
|
July 2000
|
Lexington, MA
|
|
475 Bedford Avenue
|
|
July 2000
|
Franklin, MA
|
|
750 Union Street
|
|
July 2000
|
Framingham, MA
|
|
1657 Worcester Street
|
|
July 2000
|
Cambridge, MA
|
|
625 Massachusetts Avenue
|
|
January 2001
|
West Newton, MA
|
|
1359 Washington Street
|
|
November 2001
|
Waltham, MA
|
|
840 Winter Street
|
|
November 2002
|
Watertown, MA
|
|
311 Arsenal Street
|
|
January 2006
|
Newton, MA
|
|
135 Wells Avenue
|
|
August 2006
|
Somerville, MA
|
|
1 Davis Square
|
|
Future Opening
|
Medford, MA
|
|
70 Station Landing
|
|
Future Opening
|
Washington Sports
Clubs:
|
|
|
|
|
Washington, D.C.
|
|
214 D Street, S.E.
|
|
January 1980
|
Washington, D.C.
|
|
1835 Connecticut Avenue, N.W.
|
|
January 1990
|
Washington, D.C.
|
|
1990 M Street, N.W.
|
|
February 1993
|
Washington, D.C.
|
|
2251 Wisconsin Avenue, N.W.
|
|
May 1994
|
Washington, D.C.
|
|
1211 Connecticut Avenue, N.W.
|
|
July 2000
|
Washington, D.C.
|
|
1345 F Street, N.W.
|
|
August 2002
|
Washington, D.C.
|
|
5345 Wisconsin Ave., N.W.
|
|
February 2002
|
Washington, D.C.
|
|
1990 K Street, N.W.
|
|
February 2004
|
Washington, D.C.
|
|
783 Seventh Street, N.W.
|
|
October 2004
|
Washington, D.C.
|
|
3222 M Street, N.W.
|
|
February 2005
|
Washington, D.C.
|
|
14th Street, NW
|
|
Future Opening
|
Bethesda, MD
|
|
4903 Elm Street
|
|
May 1994
|
North Bethesda, MD
|
|
10400 Old Georgetown Road
|
|
June 1998
|
Germantown, MD
|
|
12623 Wisteria Drive
|
|
July 1998
|
Silver Spring, MD
|
|
8506 Fenton Street
|
|
November 2005
|
Bethesda, MD
|
|
6800 Wisconsin Avenue
|
|
Future Opening
|
Alexandria, VA
|
|
3654 King Street
|
|
June 1999
|
Sterling, VA
|
|
21800 Town Center Plaza
|
|
October 1999
|
Fairfax, VA
|
|
11001 Lee Highway
|
|
October 1999
|
West Springfield, VA
|
|
8430 Old Keene Mill
|
|
September 2000
|
Clarendon, VA
|
|
2700 Clarendon Boulevard
|
|
November 2001
|
Philadelphia Sports
Clubs:
|
|
|
|
|
Philadelphia, PA
|
|
220 South 5th Street
|
|
January 1999
|
Philadelphia, PA
|
|
2000 Hamilton Street
|
|
July 1999
|
Chalfont, PA
|
|
One Highpoint Drive
|
|
January 2000
|
Cherry Hill, NJ
|
|
Route 70 and Kings Highway
|
|
April 2000
|
24
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
Philadelphia, PA
|
|
1735 Market Street
|
|
October 2000
|
Ardmore, PA
|
|
34 W. Lancaster Avenue
|
|
March 2002
|
Radnor, PA
|
|
555 East Lancaster
|
|
December 2006
|
Swiss Sports Clubs:
|
|
|
|
|
Basel, Switzerland
|
|
St. Johanns-Vorstadt 41
|
|
August 1987
|
Zurich, Switzerland
|
|
Glarnischstrasse 35
|
|
August 1987
|
Basel, Switzerland
|
|
Gellerstrasse 235
|
|
August 2001
|
|
|
Item 3.
|
Legal
Proceedings
|
On March 1, 2005, in an action styled Sarah Cruz, et
ano v. Town Sports International, Inc., plaintiffs
commenced a purported class action against us in the Supreme
Court, New York County, seeking unpaid wages and alleging that
the Company violated various overtime provisions of the New York
State Labor Law with respect to the payment of wages to certain
trainers and assistant fitness managers. On or about
November 2, 2005, the lawsuit was stayed upon agreement of
the parties pending mediation. On or about November 28,
2006, the plaintiffs gave notice that they wished to lift the
stay. On or about February 7, 2007, the plaintiffs made a
motion requesting leave to file a Second Amended Complaint which
seeks to add to the purported class all New York hourly
employees and alleged additional violations of the provisions of
the New York State Labor Law with respect to the payment of
wages. TSI has agreed to mediate with respect to such employees,
as well as trainers and assistant fitness managers. Since the
parties and issues to be litigated have not been determined and
discovery has not taken place, we are unable to determine the
ultimate outcome of the case. We intend to contest the case
vigorously.
The Company and several other third parties have been named as
defendants in an action styled Carlos Urbina et ano v.
26 Court Street Associates, LLC et al., filed in the Supreme
Court, New York County, on April 4, 2001, seeking damages
for personal injuries. Following a trial, the Company received a
directed verdict for indemnification against one of the
Companys contractors and the plaintiff received a jury
verdict of approximately $8.9 million in his favor. Both of
those verdicts are being appealed and the Company has filed an
appeal bond in the amount of $1.8 million in connection
with those appeals. The Company is vigorously opposing the
appeal of the directed verdict and prosecuting the appeal of the
jury verdict, which appeals were argued on May 16, 2006.
Depending upon the ultimate outcome, these matters may have a
material effect on our consolidated financial position, results
of operations or cash flows.
We are engaged in other legal actions arising in the ordinary
course of business and believe that the ultimate outcome of
these actions will not have a material effect on consolidated
financial position, results of operations or cash flows.
|
|
Item 4.
|
Submission
of Matters to a Vote of Security Holders
|
Not applicable
25
PART II
|
|
Item 5.
|
Market
for Registrants Common Equity and Related Stockholder
Matters and Issuer Purchases of Equity Securities
|
Price
Range of Common Stock
Our common stock currently trades on The NASDAQ Global Market
under the symbol CLUB, a new market tier created by The NASDAQ
Stock Market that became effective on July 1, 2006. Our
common stock commenced trading on The NASDAQ National Market
under the symbol CLUB on June 2, 2006, the first trading
day of our common stock following our initial public offering.
The NASDAQ Stock Market became operational as a stock exchange
on August 1, 2006. The following table sets forth, for each
quarterly period since our initial public offering, the high and
low sales prices (in dollars per share) of our common stock as
quoted or reported on The NASDAQ National Market or The NASDAQ
Global Market:
|
|
|
|
|
|
|
|
|
|
|
High
|
|
|
Low
|
|
|
Year ended December 31, 2006:
|
|
|
|
|
|
|
|
|
Second Quarter (from June 2)
|
|
$
|
13.50
|
|
|
$
|
10.74
|
|
Third Quarter
|
|
$
|
13.98
|
|
|
$
|
11.00
|
|
Fourth Quarter
|
|
$
|
18.55
|
|
|
$
|
12.94
|
|
Holders
As of March 6, 2007, there were approximately 45 holders of
record of our common stock. There are additional holders who are
not holders of record but who beneficially own stock
through nominee holders such as brokers and benefit plan
trustees.
Dividend
Policy
We intend to retain future earnings, if any, to finance the
operation and expansion of our business and do not anticipate
paying any cash dividends in the foreseeable future.
Consequently, stockholders will need to sell shares of our
common stock to realize a return on their investment, if any.
The terms of the indenture governing our Senior Discount Notes
and TSI, LLCs New Credit Agreement significantly restrict
the payment of dividends by us. The terms of TSI, LLCs New
Senior Credit Facility significantly restrict TSI, LLC and its
subsidiaries from paying dividends to us. Furthermore, our
subsidiaries are permitted under the terms of TSI, LLCs
New Senior Credit Facility and other indebtedness (including
under the indenture governing our Senior Discount Notes) to
incur additional indebtedness that may severely restrict or
prohibit the payment of dividends by such subsidiaries to us.
Our substantial leverage may impair our financial condition and
we may incur significant additional debt (see
Item 1A. Risk Factors).
Issuer
Purchases of Equity Securities
We did not repurchase any of our securities during any month
within the quarter ended December 31, 2006.
Recent
Sales of Unregistered Securities
We did not sell any securities during the quarter ended
December 31, 2006 that were not registered under the
Securities Act of 1933, as amended.
26
Stock
Performance Graph
The graph depicted below compares the annual percentage change
in our cumulative total stockholder return with the cumulative
total return of the Russell 2000 and the NASDAQ composite
indexes.
Notes:
|
|
|
(1) |
|
The graph covers the period from June 2, 2006, the first
trading day of our common stock following our initial public
offering, to December 31, 2006. |
|
(2) |
|
The graph assumes that $100 was invested at the market close on
June 2, 2006 in our common stock, in the Russell 2000 and
in the NASDAQ composite indexes, and that all dividends were
reinvested. No cash dividends have been declared on our common
stock in the period covered. |
|
(3) |
|
Stockholder returns over the indicated period should not be
considered indicative of future stockholder returns. |
Notwithstanding anything to the contrary set forth in any of
our previous or future filings under the Securities Act of 1933,
as amended, or the Securities Exchange Act of 1934, as amended,
that might incorporate by reference this Annual Report on
Form 10-K
or future filings made by the Company under those statutes, the
Stock Performance Graph is not deemed filed with the Securities
and Exchange Commission, is not deemed soliciting material and
shall not be deemed incorporated by reference into any of those
prior filings or into any future filings made by the Company
under those statutes, except to the extent that the Company
specifically incorporates such information by reference into a
previous or future filing, or specifically requests that such
information be treated as soliciting material, in each case
under those statutes.
|
|
Item 6.
|
Selected
Financial Data
|
SELECTED
CONSOLIDATED FINANCIAL AND OTHER DATA
(In thousands, except share, per share, club and membership
data)
The selected consolidated balance sheet data as of
December 31, 2005 and 2006 and the selected consolidated
statement of operations and cash flow data for the years ended
December 31, 2004, 2005 and 2006 have been derived from our
audited consolidated financial statements included elsewhere
herein. The selected consolidated balance sheet data as of
December 31, 2002, 2003 and 2004 and the selected
consolidated statement of operations and cash flow data for the
years ended December 31, 2002 and 2003 have been derived
from our audited consolidated financial statements not included
herein. Other data and club and membership data for all periods
presented have been derived from our unaudited books and
records. Our historical results are not necessarily indicative
of results for any future period. You should read these selected
consolidated financial and other data, together with the
accompanying notes, in conjunction with Managements
Discussion and Analysis of Financial Condition and Results of
Operations section of this annual report and our
consolidated financial statements and the related notes
appearing at the end of this annual report.
27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Statement of Operations
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
318,055
|
|
|
$
|
341,172
|
|
|
$
|
353,031
|
|
|
$
|
388,556
|
|
|
$
|
433,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
129,105
|
|
|
|
130,585
|
|
|
|
138,302
|
|
|
|
151,920
|
|
|
|
162,709
|
|
Club operating
|
|
|
99,113
|
|
|
|
111,069
|
|
|
|
116,847
|
|
|
|
130,219
|
|
|
|
146,243
|
|
General and administrative
|
|
|
21,368
|
|
|
|
21,995
|
|
|
|
24,719
|
|
|
|
26,582
|
|
|
|
30,248
|
|
Depreciation and amortization
|
|
|
31,748
|
|
|
|
34,927
|
|
|
|
36,869
|
|
|
|
39,582
|
|
|
|
40,850
|
|
Goodwill impairment(1)
|
|
|
|
|
|
|
|
|
|
|
2,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
36,721
|
|
|
|
42,596
|
|
|
|
34,292
|
|
|
|
40,253
|
|
|
|
53,030
|
|
Loss on extinguishment of debt(2)
|
|
|
|
|
|
|
7,773
|
|
|
|
|
|
|
|
|
|
|
|
16,113
|
|
Interest expense, net of interest
income
|
|
|
16,421
|
|
|
|
23,226
|
|
|
|
38,600
|
|
|
|
39,208
|
|
|
|
33,372
|
|
Equity in the earnings of
investees and rental income
|
|
|
(1,372
|
)
|
|
|
(1,369
|
)
|
|
|
(1,493
|
)
|
|
|
(1,744
|
)
|
|
|
(1,817
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations before provision for corporate income taxes
|
|
|
21,672
|
|
|
|
12,966
|
|
|
|
(2,815
|
)
|
|
|
2,789
|
|
|
|
5,362
|
|
Provision for corporate income
taxes
|
|
|
9,709
|
|
|
|
5,537
|
|
|
|
1,090
|
|
|
|
1,020
|
|
|
|
715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing
operations
|
|
|
11,963
|
|
|
|
7,429
|
|
|
|
(3,905
|
)
|
|
|
1,769
|
|
|
|
4,647
|
|
Loss from discontinued
operations(3) (including loss on club closure of $996 in 2002),
net of income tax benefit of $551
|
|
|
(767
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative effect of change in
accounting principle, net of income tax benefit of $612(4)
|
|
|
(689
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
10,507
|
|
|
|
7,429
|
|
|
|
(3,905
|
)
|
|
|
1,769
|
|
|
|
4,647
|
|
Accreted dividends on preferred
stock
|
|
|
(11,543
|
)
|
|
|
(10,984
|
)
|
|
|
(784
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to
common stockholders
|
|
$
|
(1,036
|
)
|
|
$
|
(3,555
|
)
|
|
$
|
(4,689
|
)
|
|
$
|
1,769
|
|
|
$
|
4,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
5,551
|
|
|
$
|
40,802
|
|
|
$
|
57,506
|
|
|
$
|
51,304
|
|
|
$
|
6,810
|
|
Working capital (deficit)
|
|
|
(43,192
|
)
|
|
|
(9,087
|
)
|
|
|
7,039
|
|
|
|
(2,262
|
)
|
|
|
(58,366
|
)
|
Total assets
|
|
|
314,250
|
|
|
|
362,199
|
|
|
|
390,956
|
|
|
|
433,771
|
|
|
|
423,527
|
|
Long-term debt, including current
installments
|
|
|
160,943
|
|
|
|
261,877
|
|
|
|
396,461
|
|
|
|
411,162
|
|
|
|
281,129
|
|
Redeemable senior preferred stock
|
|
|
62,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Series A preferred
stock
|
|
|
34,841
|
|
|
|
39,890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders deficit(5)
|
|
|
(31,740
|
)
|
|
|
(34,294
|
)
|
|
|
(117,017
|
)
|
|
|
(115,683
|
)
|
|
|
(17,829
|
)
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
$
|
54,338
|
|
|
$
|
58,870
|
|
|
$
|
57,125
|
|
|
$
|
63,256
|
|
|
$
|
75,215
|
|
Investing activities
|
|
|
(43,715
|
)
|
|
|
(43,351
|
)
|
|
|
(40,686
|
)
|
|
|
(66,338
|
)
|
|
|
(67,111
|
)
|
Financing activities
|
|
|
(10,530
|
)
|
|
|
19,732
|
|
|
|
265
|
|
|
|
(3,120
|
)
|
|
|
(52,598
|
)
|
Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash rental expense, net of
non-cash rental income
|
|
|
1,670
|
|
|
|
1,650
|
|
|
|
525
|
|
|
|
1,461
|
|
|
|
1,768
|
|
Non-cash compensation expense
incurred in connection with stock options
|
|
|
1,207
|
|
|
|
198
|
|
|
|
64
|
|
|
|
279
|
|
|
|
1,135
|
|
EBITDA(6)
|
|
|
68,385
|
|
|
|
71,119
|
|
|
|
72,654
|
|
|
|
81,579
|
|
|
|
95,697
|
|
EBITDA margin(7)
|
|
|
21.5
|
%
|
|
|
20.8
|
%
|
|
|
20.6
|
%
|
|
|
21.0
|
%
|
|
|
22.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Club and Membership
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New clubs opened
|
|
|
8
|
|
|
|
3
|
|
|
|
5
|
|
|
|
5
|
|
|
|
10
|
|
Clubs acquired
|
|
|
4
|
|
|
|
|
|
|
|
3
|
|
|
|
2
|
|
|
|
1
|
|
Clubs closed, relocated or sold
|
|
|
(2
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3
|
)
|
Wholly owned clubs operated at end
of period
|
|
|
127
|
|
|
|
127
|
|
|
|
135
|
|
|
|
139
|
|
|
|
147
|
|
Total clubs operated at end of
period(8)
|
|
|
129
|
|
|
|
129
|
|
|
|
137
|
|
|
|
141
|
|
|
|
149
|
|
Members at end of period(9)
|
|
|
342,000
|
|
|
|
342,000
|
|
|
|
383,000
|
|
|
|
409,000
|
|
|
|
453,000
|
|
Comparable club revenue
increase(10)
|
|
|
5.8
|
%
|
|
|
3.5
|
%
|
|
|
2.5
|
%
|
|
|
6.9
|
%
|
|
|
7.9
|
%
|
Mature club revenue increase(11)
|
|
|
4.1
|
%
|
|
|
1.6
|
%
|
|
|
2.1
|
%
|
|
|
5.8
|
%
|
|
|
7.0
|
%
|
Revenue per weighted average
club(12)
|
|
$
|
2,581
|
|
|
$
|
2,680
|
|
|
$
|
2,680
|
|
|
$
|
2,816
|
|
|
$
|
3,021
|
|
Average revenue per member(13)
|
|
|
964
|
|
|
|
987
|
|
|
|
960
|
|
|
|
968
|
|
|
|
982
|
|
|
|
(1)
|
In the quarter ended March 31, 2004, we performed our
annual impairment test. Goodwill impairment testing requires a
comparison between the carrying value and fair value of
reportable goodwill. If the carrying value exceeds the fair
value, goodwill is considered impaired. The amount of the
impairment loss is measured as the difference between the
carrying value and the implied fair value of goodwill, which is
determined based on purchase price allocation. As a result of
this review, we determined that the goodwill at one of our
remote clubs was not recoverable. The goodwill impairment
associated with this underperforming club amounted to $2,002. A
deferred tax benefit of $881 was recorded in connection with
this impairment. Since this club is remote from one of our
clusters, it does not benefit from the competitive advantage
that our clustered clubs have, and as a result it is more
susceptible to competition. We have reduced our projections of
future cash flows of this club to take into account the impact
of an opening of a competitor.
|
|
(2)
|
The $7,773 loss on extinguishment of debt recorded in 2003 is a
result of the refinancing of our debt on April 16, 2003. In
connection with this refinancing, we wrote off $3,700 of
deferred financing costs related to extinguished debt, paid a
$3,000 call premium and incurred $1,000 of additional interest
on TSI, LLCs Senior Notes representing interest
incurred during the
30-day
redemption notification period. The $16,113 loss on
extinguishment of debt recorded in 2006 consists of the
following two transactions:
|
|
|
|
|
(a)
|
On June 8, 2006 the Company paid $93,001 to redeem $85,001
of the outstanding principal of the
95/8%
Senior Notes, together with $6,796 of early termination fees and
$1,204 of accrued interest. Deferred
|
29
|
|
|
|
|
financing costs totaling $1,601 were written off and fees
totaling $222 were incurred in connection with this early
extinguishment.
|
|
|
|
|
(b)
|
On July 7, 2006, the Company paid $62,875 to redeem 35% of
Senior Discount Notes. The aggregate accreted value of the
Senior Discount Notes on the redemption date totaled $56,644 and
early termination fees totaled $6,231. Deferred financing costs
totaling $1,239 were written off and fees totaling $24 were
incurred in connection with this early extinguishment.
|
|
|
(3) |
In the quarter ended December 31, 2002, we closed or sold
two remote underperforming, wholly owned clubs. In connection
with the closure of one of the clubs, we recorded club closure
costs of $996 related to the write-off of fixed assets. We have
accounted for these two clubs as discontinued operations and,
accordingly, the results of their operations have been
classified as discontinued in our consolidated statement of
operations and prior periods have been reclassified in
accordance with SFAS No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets.
|
Revenues and loss from operations from these discontinued clubs
was as follows:
|
|
|
|
|
|
|
December 31,
|
|
|
|
2002
|
|
|
Revenues
|
|
$
|
1,607
|
|
Loss from operations of
discontinued clubs (including loss on club closure of $996 in
2002)
|
|
|
(1,318
|
)
|
Benefit from corporate income tax
|
|
|
(551
|
)
|
|
|
|
|
|
Loss from discontinued operations
|
|
$
|
(767
|
)
|
|
|
|
|
|
|
|
(4)
|
Effective January 1, 2002, we implemented
SFAS No. 142. In connection with the
SFAS No. 142 transitional impairment test, we recorded
a $1,300 write-off of goodwill. A deferred tax benefit of $612
was recorded as a result of this goodwill write-off, resulting
in a net cumulative effect of change in accounting principle of
$689 in 2002. The write-off of goodwill related to four remote
underperforming clubs. The impairment test was performed with
discounted estimated future cash flows as the criteria for
determining fair market value. The impairment loss recorded was
measured by comparing the carrying value to the fair value of
impaired goodwill.
|
|
(5)
|
In 2004, we paid a common stock distribution totaling $68,900,
or $3.75 per share (adjusted for the 14 to one common stock
split effected in 2006).
|
|
(6)
|
EBITDA consists of net income (loss) plus interest expense, net
of interest income, provision for corporate income taxes and
depreciation and amortization and loss on extinguishment of
debt. This term, as we define it, may not be comparable to a
similarly titled measure used by other companies and is not a
measure of performance presented in accordance with generally
accepted accounting principles or GAAP. We use EBITDA as a
measure of operating performance. EBITDA should not be
considered as a substitute for net income, operating income,
cash flows provided by operating activities or other income or
cash flow data prepared in accordance with GAAP. The funds
depicted by EBITDA are not necessarily available for
discretionary use if they are reserved for particular capital
purposes, to maintain compliance with debt covenants, to service
debt or to pay taxes. Additional details related to EBITDA are
provided in Managements Discussion and Analysis of
Financial Condition and Results of Operations
Non-GAAP Financial Measures.
|
30
The following table reconciles net income (loss), the most
directly comparable GAAP measure, to EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Net income (loss)
|
|
$
|
10,507
|
|
|
$
|
7,429
|
|
|
$
|
(3,905
|
)
|
|
$
|
1,769
|
|
|
$
|
4,647
|
|
Interest expense, net of interest
income
|
|
|
16,421
|
|
|
|
23,226
|
|
|
|
38,600
|
|
|
|
39,208
|
|
|
|
33,372
|
|
Provision for corporate income
taxes
|
|
|
9,709
|
|
|
|
5,537
|
|
|
|
1,090
|
|
|
|
1,020
|
|
|
|
715
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
7,773
|
|
|
|
|
|
|
|
|
|
|
|
16,113
|
|
Depreciation and amortization
|
|
|
31,748
|
|
|
|
34,927
|
|
|
|
36,869
|
|
|
|
39,582
|
|
|
|
40,850
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
68,385
|
|
|
$
|
78,892
|
|
|
$
|
72,654
|
|
|
$
|
81,579
|
|
|
$
|
95,697
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7)
|
EBITDA margin is the ratio of EBITDA to total revenue.
|
|
(8)
|
Includes wholly owned and partly owned clubs. In addition, as of
December 31, 2004, 2005 and 2006, we managed five
university fitness clubs in which we did not have an equity
interest.
|
|
(9)
|
Represents members at wholly-owned and partly-owned clubs.
|
|
(10)
|
Total revenue for a club is included in comparable club revenue
increase beginning on the first day of the thirteenth full
calendar month of the clubs operation.
|
|
(11)
|
We define mature club revenue as revenue from clubs operated by
us for more than 24 months.
|
|
(12)
|
Revenue per weighted average club is calculated as total revenue
divided by the product of the total number of clubs and their
weighted average months in operation as a percentage of the
period.
|
|
(13)
|
Average revenue per member is total revenue for the period
divided by the average number of memberships for the period,
where average number of memberships for the period is derived by
dividing the sum of the total memberships at the end of each
month during the period by the total number of months in the
period.
|
|
|
Item 7.
|
Managements
Discussion and Analysis of Financial Condition &
Results of Operations
|
You should read the following discussion and analysis of our
financial condition and consolidated results of operations in
conjunction with the Selected Consolidated Financial and
Other Data section of this annual report and our
consolidated financial statements and the related notes
appearing at the end of this annual report. In addition to
historical information, this discussion and analysis contains
forward-looking statements that involve risks, uncertainties and
assumptions. Our actual results may differ materially from those
anticipated in these forward-looking statements as a result of
certain factors, including, but not limited to, those set forth
in Item 1A. Risk Factors of this annual report.
Overview
We are one of the two leading owners and operators of fitness
clubs in the Northeast and Mid-Atlantic regions of the United
States. As of December 31, 2006, we owned and operated 149
clubs that collectively served approximately 453,000 members. We
develop clusters of clubs to serve densely populated major
metropolitan regions and we service such populations by
clustering clubs near the highest concentrations of our target
customers areas of both employment and residence. Our
clubs are located for maximum convenience to our members in
urban or suburban areas, close to transportation hubs, or office
or retail centers. Our target customer is college-educated,
typically between the ages of 21 and 50 and earns an annual
income of between $50,000 and $150,000. We believe that the
upper value segment is not only the broadest segment of the
market, but also the segment with the greatest growth
opportunities.
Our revenues, operating income, net income and EBITDA for the
year ended December 31, 2006 were $433.1 million,
$53.0 million, $4.6 million and $95.7 million,
respectively. Our revenues, operating income, net loss and
EBITDA for the year ended December 31, 2005 were
$388.6 million, $40.3 million, $1.8 million and
$81.6, respectively.
31
Our goal is to be the most recognized health club network in
each of the four major metropolitan regions we serve. We believe
that our strategy of clustering clubs provides significant
benefits to our members and allows us to achieve strategic
operating advantages. In each of our markets, we have developed
clusters by initially opening or acquiring clubs located in the
more central urban markets of the region and then branching out
from these urban centers to suburbs and neighboring communities.
Capitalizing on this clustering of clubs, as of
December 31, 2006, approximately 42% of our members
participated in our passport membership plan that allows
unlimited access to all of our clubs in our clusters for a
higher monthly membership fee. The remaining 58% of our members
participate in a gold membership plan that allows unlimited
access to a designated club and access to all other clubs in the
chain during off-peak hours.
We have executed our clustering strategy successfully in the New
York region through the network of fitness clubs we operate
under our New York Sports Clubs brand name. We are the largest
fitness club operator in Manhattan with 38 locations (more than
twice as many as our nearest competitor) and operated a total of
99 clubs under the New York Sports Clubs brand name within a
75-mile
radius of New York City as of December 31, 2006. We
operated 21 clubs in the Boston region under our Boston Sports
Clubs brand name, 19 clubs in the Washington, D.C. region
under our Washington Sports Clubs brand name and seven clubs in
the Philadelphia region under our Philadelphia Sports Clubs
brand name as of December 31, 2006. In addition, we operated
three clubs in Switzerland as of December 31, 2006. We employ
localized brand names for our clubs to create an image and
atmosphere consistent with the local community and to foster
recognition as a local network of quality fitness clubs rather
than a national chain.
We consider that we have two principal sources of revenue:
|
|
|
|
|
Our largest sources of revenue are dues and initiation fees paid
by our members. This comprises 82.1% of our total revenue for
the year ended December 31, 2006. We recognize revenue from
membership dues in the month when the services are rendered.
Approximately 94.0% of our members pay their monthly dues by
Electronic Funds Transfer, or EFT, while the balance is paid
annually in advance. We recognize revenue from initiation fees
over the expected average life of the membership. Prior to
January 1, 2006 the expected average life of a membership
was 24 months. Effective January 1, 2006 we have
revised this estimate to be 30 months based on more
favorable membership attrition trends.
|
|
|
|
For the year ended December 31, 2006, we generated 11.4% of
our revenue from personal training and 5.3% of our revenue from
other ancillary programs and services consisting of programming
for children, group fitness training and other member
activities, as well as sales of miscellaneous sports products.
|
The balance of our revenue (approximately 1.2% for the year
ended December 31, 2006) principally relates to rental
of space in our facilities to operators who offer
wellness-related offerings such as physical therapy. In
addition, we sell in-club advertising and sponsorships and
generate management fees from certain club facilities that we do
not wholly own. We refer to this as Fees and other revenue.
Revenue (in $000s) is comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Membership dues
|
|
$
|
282,716
|
|
|
|
80.1
|
%
|
|
$
|
309,811
|
|
|
|
79.7
|
%
|
|
$
|
346,201
|
|
|
|
79.9
|
%
|
Initiation fees
|
|
|
12,439
|
|
|
|
3.5
|
%
|
|
|
11,916
|
|
|
|
3.1
|
%
|
|
|
9,563
|
|
|
|
2.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership revenue
|
|
|
295,155
|
|
|
|
83.6
|
%
|
|
|
321,727
|
|
|
|
82.8
|
%
|
|
|
355,764
|
|
|
|
82.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal training revenue
|
|
|
34,821
|
|
|
|
9.9
|
%
|
|
|
42,277
|
|
|
|
10.9
|
%
|
|
|
49,511
|
|
|
|
11.4
|
%
|
Other ancillary club revenue
|
|
|
18,199
|
|
|
|
5.1
|
%
|
|
|
20,139
|
|
|
|
5.2
|
%
|
|
|
22,863
|
|
|
|
5.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ancillary club revenue
|
|
|
53,020
|
|
|
|
15.0
|
%
|
|
|
62,416
|
|
|
|
16.1
|
%
|
|
|
72,374
|
|
|
|
16.7
|
%
|
Fees and Other revenue
|
|
|
4,856
|
|
|
|
1.4
|
%
|
|
|
4,413
|
|
|
|
1.1
|
%
|
|
|
4,942
|
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
353,031
|
|
|
|
100.0
|
%
|
|
$
|
388,556
|
|
|
|
100.0
|
%
|
|
$
|
433,080
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
Our operating and selling expenses are comprised of both fixed
and variable costs. Fixed costs include club and supervisory
salary and related expenses, occupancy costs including certain
elements of rent, housekeeping and contracted maintenance
expenses, as well as depreciation. Variable costs are primarily
related to payroll associated with ancillary club revenue,
membership sales compensation, advertising, utilities, certain
facility repairs, insurance and club supplies.
General and administrative expenses include costs relating to
our centralized support functions, such as accounting,
information systems, purchasing and member relations, as well as
consulting fees and real estate development expenses.
As clubs mature and increase their membership base, fixed costs
are typically spread over an increasing revenue base and
operating margins tend to improve.
Our primary capital expenditures relate to the construction or
acquisition of new club facilities and upgrading and expanding
our existing clubs. The construction and equipment costs vary
based on the costs of construction labor, as well as the planned
service offerings and size and configuration of the facility. We
perform routine improvements at our clubs and partial
replacement of the fitness equipment each year for which we
budget approximately 4.0% of annual revenue. Expansions of
certain facilities are also performed from time to time, when
incremental space becomes available on attractive terms, and
utilization and demand for the facility dictates. In this
connection, facility remodeling is also considered where
appropriate.
During the last several years, we have increased revenues,
operating income, cash flows provided by operating activities
and EBITDA by expanding our club base in New York, Boston,
Washington, D.C. and Philadelphia. As a result of expanding
our club base and the relatively fixed nature of our operating
costs, our operating income has increased from
$36.7 million for the year ended December 31, 2002 to
$53.0 million for the year ended December 31, 2006.
Cash flows provided by operating activities increased from
$54.3 million in 2002 to $75.2 million in 2006. EBITDA
increased from $68.4 million in 2002 to $95.7 million
in 2006. Net income was $10.5 million in 2002 and
$4.6 million in 2006. Net income decreased from 2002 to
2006 principally due to the additional interest expense recorded
in connection with the February 2004 Senior Discount Note
offering and the loss on early extinguishment of debt recorded
in 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Operating income
|
|
$
|
36,721
|
|
|
$
|
42,596
|
|
|
$
|
34,292
|
|
|
$
|
40,253
|
|
|
$
|
53,030
|
|
Increase (decrease) over prior
period
|
|
|
32.5
|
%
|
|
|
16.0
|
%
|
|
|
(19.5
|
)%
|
|
|
17.4
|
%
|
|
|
31.7
|
%
|
Net income (loss)
|
|
$
|
10,507
|
|
|
$
|
7,429
|
|
|
$
|
(3,905
|
)
|
|
$
|
1,769
|
|
|
$
|
4,647
|
|
Increase (decrease) over prior
period
|
|
|
49.1
|
%
|
|
|
(29.3
|
)%
|
|
|
(152.6
|
)%
|
|
|
145.3
|
%
|
|
|
162.7
|
%
|
Cash flows provided by operating
activities
|
|
$
|
54,338
|
|
|
$
|
58,870
|
|
|
$
|
57,125
|
|
|
$
|
63,256
|
|
|
$
|
75,215
|
|
Increase (decrease) over prior
period
|
|
|
20.6
|
%
|
|
|
8.3
|
%
|
|
|
(3.0
|
)%
|
|
|
10.7
|
%
|
|
|
18.9
|
%
|
EBITDA
|
|
$
|
68,385
|
|
|
$
|
78,892
|
|
|
$
|
72,654
|
|
|
$
|
81,579
|
|
|
$
|
95,697
|
|
Increase over prior period
|
|
|
12.8
|
%
|
|
|
15.4
|
%
|
|
|
2.2
|
%
|
|
|
12.3
|
%
|
|
|
17.3
|
%
|
We have focused on building or acquiring club facilities in
areas where we believe the market is underserved or where new
clubs are intended to replace existing clubs at their lease
expiration. Based on our historical experience, a new club tends
to experience a significant increase in revenues during its
first three years of operation as it reaches maturity. Because
there is relatively little incremental cost associated with such
increasing revenue, there is a greater proportionate increase in
profitability. We believe that the revenues and operating income
of our immature clubs will increase as they mature. As a result
of our expansion, however, operating income margins may be
negatively impacted in the near term, as further new clubs are
added.
As of December 31, 2006, 147 of the existing fitness clubs
were wholly owned by us and our consolidated financial
statements include the operating results of all such clubs. Two
locations in Washington, D.C. were managed and partly owned
by us, with our profit sharing percentages approximating 20%
(after priority distributions) and 45%, respectively, and are
treated as unconsolidated affiliates. In addition, we provide
management services at five university fitness clubs in which we
have no equity interest.
33
Historical
Club Growth
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Wholly owned clubs operated at
beginning of period
|
|
|
117
|
|
|
|
127
|
|
|
|
127
|
|
|
|
135
|
|
|
|
139
|
|
New clubs opened
|
|
|
8
|
|
|
|
3
|
|
|
|
5
|
|
|
|
5
|
|
|
|
10
|
|
Clubs acquired
|
|
|
4
|
|
|
|
|
|
|
|
3
|
|
|
|
2
|
|
|
|
1
|
|
Clubs closed, relocated or sold(1)
|
|
|
(2
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholly owned clubs operated at end
of period
|
|
|
127
|
|
|
|
127
|
|
|
|
135
|
|
|
|
139
|
|
|
|
147
|
|
Partly owned clubs operated at end
of period
|
|
|
2
|
|
|
|
2
|
|
|
|
2
|
|
|
|
2
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total clubs operated at end of
period(2)
|
|
|
129
|
|
|
|
129
|
|
|
|
137
|
|
|
|
141
|
|
|
|
149
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
In 2005, we temporarily closed a club for a renovation and
expansion. This club reopened in February 2006. |
|
(2) |
|
Includes
wholly-owned
and
partly-owned
clubs. In addition, as of December 31, 2004, 2005 and 2006,
we managed five university fitness clubs in which we did not
have an equity interest. |
Existing
Club Revenue
We define comparable club revenue as revenue at those clubs that
were operated by us for over 12 months and comparable club
revenue growth as revenue for the 13th month and thereafter
as applicable as compared to the same period at the prior year.
We define mature club revenue as revenue at those clubs that
were operated by us for the entire period presented and that
same entire period of the preceding year. Under this definition,
mature clubs are those clubs that were operated for more than
24 months.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Club
|
|
|
Mature Club
|
|
|
|
Revenue Growth
|
|
|
Revenue Growth
|
|
|
|
Quarter
|
|
|
Full Year
|
|
|
Quarter
|
|
|
Full Year
|
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1
|
|
|
(0.1
|
)%
|
|
|
|
|
|
|
(0.5
|
)%
|
|
|
|
|
Q2
|
|
|
1.6
|
%
|
|
|
|
|
|
|
1.3
|
%
|
|
|
|
|
Q3
|
|
|
4.1
|
%
|
|
|
|
|
|
|
2.8
|
%
|
|
|
|
|
Q4
|
|
|
4.6
|
%
|
|
|
2.5
|
%
|
|
|
3.8
|
%
|
|
|
2.1
|
%
|
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1
|
|
|
6.0
|
%
|
|
|
|
|
|
|
4.8
|
%
|
|
|
|
|
Q2
|
|
|
7.0
|
%
|
|
|
|
|
|
|
5.7
|
%
|
|
|
|
|
Q3
|
|
|
6.1
|
%
|
|
|
|
|
|
|
5.1
|
%
|
|
|
|
|
Q4
|
|
|
8.5
|
%
|
|
|
6.9
|
%
|
|
|
7.1
|
%
|
|
|
5.8
|
%
|
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1
|
|
|
7.6
|
%
|
|
|
|
|
|
|
5.9
|
%
|
|
|
|
|
Q2
|
|
|
8.2
|
%
|
|
|
|
|
|
|
6.8
|
%
|
|
|
|
|
Q3
|
|
|
7.8
|
%
|
|
|
|
|
|
|
7.0
|
%
|
|
|
|
|
Q4
|
|
|
7.9
|
%
|
|
|
7.9
|
%
|
|
|
6.9
|
%
|
|
|
7.0
|
%
|
Key determinants of comparable club revenue growth are new
memberships, member retention rates, pricing and ancillary
revenue growth. The commit membership model that we implemented
in 2003 encourages new members to commit to a one- or two-year
membership at a discount to the
month-to-month
plan and with a discounted initiation fee. Since the
implementation of the new membership model, attrition rates have
declined and comparable club revenues have increased year over
year.
34
Non-GAAP Financial
Measures
We use the term EBITDA throughout this annual
report, as well as EBITDA margin. EBITDA consists of
net income (loss) plus interest expense, net of interest income,
provision for corporate income taxes, depreciation and
amortization and loss on extinguishment of debt. This term, as
we define it, may not be comparable to a similarly titled
measure used by other companies and is not a measure of
performance presented in accordance with GAAP.
We use EBITDA and EBITDA margin as measures of operating
performance. EBITDA should not be considered as a substitute for
net income, operating income, cash flows provided by operating
activities or other income or cash flow data prepared in
accordance with GAAP. The funds depicted by EBITDA are not
necessarily available for discretionary use if they are reserved
for particular capital purposes, to maintain compliance with
debt covenants, to service debt or to pay taxes.
We believe EBITDA is useful to an investor in evaluating our
operating performance because:
|
|
|
|
|
it is a widely accepted financial indicator of a companys
ability to service its debt and we are required to comply with
certain covenants and borrowing limitations that are based on
variations of EBITDA in certain of our financing documents;
|
|
|
|
it is widely used to measure a companys operating
performance without regard to items such as depreciation and
amortization, which can vary depending upon accounting methods
and the book value of assets, and to present a meaningful
measure of corporate performance exclusive of our capital
structure and the method by which assets were acquired; and
|
|
|
|
it helps investors to more meaningfully evaluate and compare the
results of our operations from period to period by removing from
our operating results the impact of our capital structure,
primarily interest expense from our outstanding debt, and asset
base, primarily depreciation and amortization of our properties.
|
Our management uses EBITDA:
|
|
|
|
|
as a measurement of operating performance because it assists us
in comparing our performance on a consistent basis, as it
removes from our operating results the impact of our capital
structure, which includes interest expense from our outstanding
debt, and our asset base, which includes depreciation and
amortization of our properties; and
|
|
|
|
in presentations to the members of our board of directors to
enable our board to have the same consistent measurement basis
of operating performance used by management.
|
We have provided reconciliations of EBITDA to net income (loss),
the most directly comparable GAAP measure, in footnote 8
under Selected Consolidated Financial and Other Data.
35
Results
of Operations
The following table sets forth certain operating data as a
percentage of revenue for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Revenues
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
39.2
|
|
|
|
39.1
|
|
|
|
37.6
|
|
Club operating
|
|
|
33.1
|
|
|
|
33.5
|
|
|
|
33.8
|
|
General and administrative
|
|
|
7.0
|
|
|
|
6.8
|
|
|
|
7.0
|
|
Depreciation and amortization
|
|
|
10.4
|
|
|
|
10.2
|
|
|
|
9.4
|
|
Goodwill impairment
|
|
|
0.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
9.7
|
|
|
|
10.4
|
|
|
|
12.2
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
3.7
|
|
Interest expense
|
|
|
11.1
|
|
|
|
10.7
|
|
|
|
8.2
|
|
Interest income
|
|
|
(0.2
|
)
|
|
|
(0.6
|
)
|
|
|
(0.5
|
)
|
Equity in the earnings of
investees and rental income
|
|
|
(0.4
|
)
|
|
|
(0.4
|
)
|
|
|
(0.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for
corporate income taxes
|
|
|
(0.8
|
)
|
|
|
0.7
|
|
|
|
1.2
|
|
Provision for corporate income
taxes
|
|
|
0.3
|
|
|
|
0.3
|
|
|
|
0.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
(1.1
|
)
|
|
|
0.4
|
|
|
|
1.0
|
|
Accreted dividends on preferred
stock
|
|
|
(0.2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to
common stockholders
|
|
|
(1.3
|
)%
|
|
|
0.4
|
%
|
|
|
1.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YEAR
ENDED DECEMBER 31, 2006 COMPARED TO
YEAR ENDED DECEMBER 31, 2005
Revenues
Revenues increased $44.5 million, or 11.5%, to
$433.1 million during the year ended December 31, 2006
from $388.6 million in the year ended December 31,
2005. Revenues increased during the year ended December 31,
2006 by $25.9 million, or 7.0%, at the Companys
mature clubs. During the year ended December 31, 2006,
revenue increased $25.5 million at the 18 clubs opened or
acquired subsequent to December 31, 2004. These increases
in revenue were offset by a $6.9 million revenue decrease
related to the six clubs that were closed and relocated
subsequent to January 1, 2005.
Comparable club revenue increased 7.9% during the year ended
December 31, 2006 when compared to the same period of the
prior year. This increase in comparable club revenue is due to a
4.9% increase in membership, a 1.9% increase in price and a 1.7%
increase in ancillary revenue, offset by a 0.6% decrease in
initiation fee revenue recognized. Effective January 1,
2006 the estimated average-life of our memberships increased
from 24 months to 30 months. This increase in
membership life is due to a favorable trend in membership
attrition rates, and it has the effect of decreasing initiation
fees revenue recognized because a longer amortization period is
being applied.
36
Operating
Expenses
Operating expenses increased $31.8 million, or 9.1%, to
$380.1 million in the year ended December 31, 2006,
from $348.3 million in the year ended December 31,
2005. The increase was due to the following factors:
Payroll and related. Payroll and related
expenses increased by $10.8 million, or 7.1%, to
$162.7 million in the year ended December 31, 2006,
from $151.9 million in the year ended December 31,
2005. This increase was attributable to a 3.9% increase in the
total months of club operation from 1,655 to 1,720, as well as
the following:
|
|
|
|
|
Payroll costs directly related to our personal training, Group
Exclusive, and Sports Club for Kids programs increased
$4.4 million or 13.7%, due to an increase in demand for
these programs.
|
|
|
|
Share-based compensation costs related to outstanding stock
options increased $0.8 million to $1.1 million in the
year ended December 31, 2006 from $0.3 million in the
year ended December 31, 2005. These 2006 charges
principally relate to common stock options that were issued to
departing executives.
|
|
|
|
During the first quarter of 2006 our former Chairman and certain
executives entered into severance packages totaling an estimated
$1.6 million. The total cost of these severance packages
were recorded in the year ended December 31, 2006 while no
such costs were incurred in the same period of the prior year.
|
|
|
|
Offsetting these aforementioned increases during the year ended
December 31, 2006 was a $3.5 million decrease in sales
salary and commissions and deferred sales related payroll costs.
The increase in the estimated average-life of our memberships
from 24 months to 30 months resulted in a reduction in
amortization of deferred sales related payroll costs in the year
ended December 31, 2006 compared to the year ended
December 31, 2005.
|
Club Operating. Club operating expenses
increased by $16.0 million, or 12.3%, to
$146.2 million in the year ended December 31, 2006,
from $130.2 million in the year ended December 31,
2005. This increase was attributable to a 3.9% increase in the
total months of club operation from 1,655 to 1,720, as well as
the following:
|
|
|
|
|
Rent and occupancy expenses increased $8.6 million. Rent
and occupancy costs at clubs that have opened since
January 1, 2005, or that are currently under construction,
increased $6.6 million. Also, during the year ended
December 31, 2006 we closed a club, and merged the
membership base at this club into one of our newly opened nearby
clubs. This resulted in a $225,000 lease termination expense.
The remaining $1.8 million increase in rent and occupancy
expenses relates to our clubs that were open prior to
January 1, 2006.
|
|
|
|
Utility costs increased $3.8 million. We saw a
$1.9 million increase at our clubs that we opened or
acquired in 2005 and 2006. The balance of the increase is due to
an increase in utility rates throughout the remainder of our
club base.
|
General and administrative. General and
administrative expenses increased $3.6 million, or 13.8%,
to $30.2 million in the year ended December 31, 2006
from $26.6 million in the year ended December 31, 2005.
|
|
|
|
|
Legal and professional fees increased $1.7 million in the
year ended December 31, 2006 compared to the year ended
December 31, 2005. These fees included $0.5 million
related to a corporate tax restructuring.
|
|
|
|
Costs related to the examination of strategic and financing
alternatives increased $0.8 million to $1.7 million in
the year ended December 31, 2006, from $0.9 million in
the year ended December 31, 2005. This examination has been
completed.
|
|
|
|
Liability and related insurance increased $1.8 million
during the year ended December 31, 2006 when compared to
the same period in 2005. The increase is related to an increase
in premiums associated with the Companys growth as well as
an increase in general liability reserves. General liability
reserves are based on an actuarial analysis of claims incurred.
|
Depreciation and amortization. Depreciation
and amortization increased by $1.3 million, or 3.2%, to
$40.9 million in the year ended December 31, 2006,
from $39.6 million in the year ended December 31, 2005
principally due to new and expanded clubs.
37
Loss on Extinguishment of Debt. Loss on
extinguishment was $16.1 million during the year ended
December 31, 2006. During the second quarter of 2006, the
Company paid $93.0 million to redeem $85.0 million of
the outstanding principal of the
95/8% Senior
notes, together with $6.8 million of early termination fees
and $1.2 million of accrued interest. Deferred financing
costs totaling $1.6 million were written off and fees
totaling $0.2 million were incurred in connection with this
early extinguishment of debt. During the third quarter of 2006,
the Company paid $62.9 million to redeem 35% of the Senior
Discount Notes. The aggregate accreted value of the Senior
Discount Notes on the redemption date totaled $56.6 million
and early termination fees totaled $6.2 million. Deferred
financing costs totaling $1.2 million were written off and
fees totaling $24,000 were incurred in connection with this
early extinguishment.
Interest
Expense
Interest expense decreased $6.1 million to
$35.5 million during the year ended December 31, 2006
from $41.6 million in the year ended December 31,
2005. This decrease results from the June 8, 2006
redemption of $85.0 million of
95/8% Senior
Notes and the July 7, 2006 redemption of $56.6 million
of the 35% of Senior Discount Notes.
Interest
Income
Interest income decreased $0.2 million to $2.1 million
in the year ended December 31, 2006 from $2.3 million
in the year ended December 31, 2005 due to lower cash
balances in the year ended December 31, 2006.
Provision
for Corporate Income Taxes
The Company recorded an income tax provision of
$0.7 million during the year ended December 31, 2006
compared to $1.0 million last year. A nonrecurring tax
benefit of $2.0 million was recorded in the fourth quarter
of 2006 as a result of a restructuring which will allow the
Company to recognize certain state deferred tax assets which
were previously reserved through a valuation allowance. This
restructuring also required the Company to re-measure certain
state deferred tax assets. Additionally the Company incurred
$0.8 million of nonrecurring income tax charges, in the
first and second quarters, to reflect the reduction in tax
benefits associated with its use of the proceeds from the IPO,
which closed on June 7, 2006.
YEAR
ENDED DECEMBER 31, 2005 COMPARED TO
YEAR ENDED DECEMBER 31, 2004
Revenues
Revenues increased $35.5 million, or 10.1%, to
$388.6 million during the year ended December 31, 2005
from $353.0 million during the year ended December 31,
2004. Revenues increased during the twelve months by
$19.8 million, or 5.8%, at our mature clubs (clubs owned
and operated for at least 24 months). Revenues increased
$8.2 million at the eight clubs opened during 2004 and
$9.2 million at the seven clubs opened during 2005. These
increases were offset by a decrease in revenue related to the
three clubs that were closed or relocated during 2005.
The 5.8% increase in mature club revenue is due to a 3.5%
increase in membership, a 1.6% increase in ancillary revenue and
a 0.7% increase in membership price.
Our mature club revenue increased 1.6%, 2.1% and 5.8% for the
years ended December 31, 2003, 2004 and 2005 respectively.
Operating
Expenses
Operating expenses increased $29.6 million, or 9.3%, to
$348.3 million in the year ended December 31, 2005,
from $318.7 million in the year ended December 31,
2004. The increase was due to the following increases in
38
payroll and related expenses, club operating expenses, general
and administrative expenses and depreciation and amortization:
Payroll and related. Payroll and related
expenses increased by $13.6 million or 9.8% to
$151.9 million in the year ended December 31, 2005,
from $138.3 million in the year ended December 31,
2004. This increase was principally attributable to a 5.5%
increase in the total months of club operations from 1,568 to
1,655, as well as the following:
|
|
|
|
|
Payroll costs directly related to personal training, Small Group
Training and programming for children increased
$5.5 million, or 23.6%, due to an increase in demand for
these programs.
|
|
|
|
An offset to the increases in payroll relate to a
$1.1 million one-time bonus received by vested option
holders in the first quarter of 2004 in connection with a common
stock distribution, while no such bonus payment was made in 2005.
|
Club operating. Club operating expenses
increased by $13.4 million, or 11.4%, to
$130.2 million in the year ended December 31, 2005,
from $116.8 million in the year ended December 31,
2004. This increase was principally attributable to the
following:
|
|
|
|
|
A $7.6 million increase in rent expense. Rent expense
related to our club base that has been open less than
24 months increased $5.2 million and rent expense at
our clubs open over 24 months increased $2.4 million
or 3.9%.
|
|
|
|
Utility costs increased $2.6 million. Gas and electric
costs increased by $2.6 million, or 19.9% from
$13.0 million in 2004 to $15.6 million in 2005. While
overall square footage under management increased by 4.8% during
2005, a significant portion of the increase was due to the
increase in natural gas prices, principally in the fourth
quarter, which is the underlying natural resource used for
electricity generation in the north eastern United States.
|
|
|
|
Advertising expense increased $1.3 million. Advertising
expense, as a percent of revenue increased to 2.7% of total
revenue for the year ended December 31, 2005 from 2.5% of
total revenue during the same period in 2004.
|
General and administrative. General and
administrative expenses increased $1.8 million or 7.5% to
$26.6 million in the year ended December 31, 2005 from
$24.7 million during the same period in 2004. This increase
was principally attributable to the following:
|
|
|
|
|
Accounting and consulting fees and expenses increased by
$468,000 principally due to increases in audit and consulting
fees with respect to the Sarbanes- Oxley Act
Section 404 preparedness.
|
|
|
|
Legal and related costs increased $1.0 million due to an
increase in costs relating to new club leases, as well as
increased litigation for both new and existing matters incurred
in the normal course of business.
|
|
|
|
Costs incurred in connection with the examination of financing
alternatives totaled $928,000.
|
|
|
|
These increases were offset by a $372,000 or 8.2% decrease in
liability insurance costs.
|
Depreciation and amortization. Depreciation
and amortization increased by $2.7 million, or 7.4%, to
$39.6 million in the year ended December 31, 2005,
from $36.9 million in the same period in 2004 principally
due to new and expanded clubs.
Interest
Expense
Interest expense increased $2.2 million to
$41.6 million during the year period ended
December 31, 2005 from $39.3 million during the same
period in 2004. This increase is due to the issuance of the
Discount Notes in February 2004.
39
Interest
Income
Interest income increased $1.6 million to $2.3 million
during the year ended December 31, 2005 from $743,000
during the same period in 2004. This increase is principally due
to the increase in the rate of interest earned on invested cash.
Provision
for Corporate Income Taxes
We have recorded an income tax provision of $1.0 million
during the year ended December 31, 2005 compared to
$1.1 million during the same period 2004.
Accreted
Dividends on Preferred Stock
In connection with the February 2004 issuance of the Discount
Notes, all outstanding preferred stock was redeemed. Therefore,
we did not accrete dividends in 2005, while in 2004 dividends in
an amount of $783,000 were accreted.
Liquidity
and Capital Resources
Historically, we have satisfied our liquidity needs through cash
generated from operations and various borrowing arrangements.
Principal liquidity needs have included the acquisition and
development of new clubs, debt service requirements and other
capital expenditures necessary to upgrade, expand and renovate
existing clubs.
Operating Activities. Net cash provided by
operating activities for the year ended December 31, 2006
was $75.2 million compared to $63.3 million during the
year ended December 31, 2005, for an increase of 18.9%. Net
cash flows from operations have increased due to the increase in
operating income excluding the effects of accreted interest
expense, depreciation and amortization. Net changes in operating
assets and liabilities, including the increase in deferred
revenue, and a decrease in prepaid corporate income taxes, have
further contributed to the overall increase in cash flows from
operations. For the year ended December 31, 2006, cash
flows from operations were decreased by $13.0 million
related to payment of interest on
Payment-in-Kind
Notes.
Excluding the effects of cash and cash equivalent balances, we
normally operate with a working capital deficit principally
because we receive dues and program and services fees either
(i) during the month services are rendered, or
(ii) when
paid-in-full,
in advance. As a result, we typically do not have significant
accounts receivable. We record deferred liabilities for revenue
received in advance in connection with dues and services
paid-in-full
and for initiation fees paid at the time of enrollment.
Initiation fees received are deferred and amortized over a
30-month
period, which represents the approximate life of a member. At
the time a member joins our club we incur enrollment costs which
are deferred over 30 months. These costs typically offset
the impact initiation fees have on working capital. We do not
believe we will have to finance this working capital deficit in
the foreseeable future, because as we increase the number of
clubs open, we expect we will continue to have deferred revenue
balances that reflect services and dues that are
paid-in-full
in advance at levels similar to, or greater than, those
currently maintained. The deferred revenue balances that give
rise to this working capital deficit represent cash received in
advance of services performed, and do not represent liabilities
that must be funded with cash.
Investing Activities. Investing activities
consist primarily of construction of new clubs and the purchase
of new fitness equipment. In addition, we make capital
expenditures to expand and remodel our existing clubs. We
finance the purchase of property and equipment by using cash.
Net cash used in investing activities was $67.1 million and
$66.3 million during the years ended December 31, 2006
and 2005, respectively. During the year ended December 31,
2006, we spent $17.0 million on upgrading existing clubs,
$4.3 million on management information enhancements,
$0.9 million for the acquisition of a club,
$0.9 million for the remodeling of an acquired club, and
the remaining $44.0 million for the building of new clubs
or the expansion of existing clubs. For the year ended
December 31, 2007, we estimate we will invest a total of
$94.0 million in capital expenditures. This amount includes
$18.0 million to continue to upgrade existing clubs,
$4.0 million for the relocation of our New York main
office, and $4.0 million to enhance our management
information systems. The remainder of our 2007 capital
expenditures will be committed to build or expand clubs. These
expenditures will be funded by cash flow provided by operations,
available cash on hand, and to the extent needed, borrowings
from our Senior Credit Facility.
40
Financing Activities. Net cash used in
financing activities was $52.6 million for the year ended
December 31, 2006 compared to $3.1 million in 2005.
The registration statement filed in connection with the
Companys IPO, as filed with the SEC, was declared
effective on June 1, 2006. The Companys shares began
trading on the NASDAQ Stock Market on June 2, 2006 under
the National Market symbol CLUB. In connection with the IPO, the
Board of Directors approved a 14 to 1 common stock split. The
1,309,123 shares outstanding on December 31, 2005 have
been adjusted accordingly to 18,327,722. The Company closed the
IPO and received proceeds from the IPO on June 7, 2006. The
IPO consisted of 8,950,000 shares of common stock, of which
7,650,000 shares were issued by the Company and
1,300,000 shares were sold by certain selling stockholders
to certain specified purchasers. The Companys sale of
7,650,000 shares of common stock resulted in net proceeds
of $91.8 million. These proceeds are net of underwriting
discounts and commissions and offering costs payable by the
Company totaling $7.7 million. The IPO proceeds were used
for the redemption of 35% of the aggregate principal amount of
its outstanding 11% Senior Discount Notes, due 2014, and the
remainder of the proceeds together with cash on hand was used to
consummate the tender offer for $85.0 million of TSI,
LLCs
95/8% Senior
Notes due 2011.
On June 8, 2006 the Company paid $93.0 million to
redeem $85.0 of the outstanding principal of the
95/8% Senior
notes due 2011, together with $6.8 million of early
termination fees and $1.2 million of accrued interest.
Deferred financing costs totaling $1.6 million were written
off and fees totaling $0.2 million were incurred in
connection with this early extinguishment.
On July 7, 2006, the Company paid $62.9 million to
redeem 35% of the Senior Discount Notes. The aggregate accreted
value of the Senior Discount Notes on the redemption date
totaled $56.6 million and early termination fees totaled
$6.2 million. Deferred financing costs totaling
$1.2 million were written off and fees totaling $24,000
were incurred in connection with this early extinguishment.
April 16,
2003 Refinancing Transaction
On April 16, 2003, TSI, Inc. completed a refinancing of its
debt. This refinancing included an offering of
$255.0 million of
95/8% senior
notes that will mature April 15, 2011, and the entering
into of a new $50.0 million senior secured revolving credit
facility that will expire April 15, 2008. The senior notes
accrue interest at
95/8% per
annum and interest is payable semiannually on April 15 and
October 15.
February 4,
2004 Restructuring
On February 4, 2004, TSI, Inc. and affiliates and TSI
Holdings, a newly formed company, entered into a restructuring
agreement. We refer to the associated transactions as our
restructuring. In connection with our restructuring, the holders
of TSI, Inc.s Series A preferred stock, Series B
preferred stock and common stock contributed their shares of
TSI, Inc. to TSI Holdings for an equal amount of newly issued
shares of the same form in TSI Holdings. Immediately following
this exchange, TSI Holdings contributed to TSI, Inc. the
certificates representing all of TSI, Inc.s shares
contributed in the aforementioned exchange and in return TSI,
Inc. issued 1,000 shares of common stock to TSI Holdings,
and cancelled on its books and records the certificate
representing TSI, Inc.s shares contributed to it by TSI
Holdings.
On February 4, 2004, TSI Holdings completed an offering of
our 11.0% senior discount notes that will mature in February
2014. TSI Holdings received a total of $124.8 million in
connection with this issuance. Fees and expenses related to this
transaction totaled approximately $4.4 million. No cash
interest is required to be paid prior to February 2009. The
accreted value of each discount note will increase from the date
of issuance until February 1, 2009, at a rate of
11.0% per annum compounded semi-annually such that on
February 1, 2009 the accreted value will equal
$213.0 million, the principal value due at maturity.
Subsequent to February 1, 2009 cash interest on the
discount notes will accrue and be payable semi-annually in
arrears February 1 and August 1 of each year, commencing
August 1, 2009. The discount notes are structurally
subordinated and effectively rank junior to all indebtedness of
TSI, Inc. The debt of TSI Holdings is not guaranteed by TSI,
Inc. and TSI Holdings relies on the cash flows of TSI, Inc.,
subject to restrictions contained in the indenture governing the
senior notes, to service its debt.
41
The use of proceeds from our senior discount note offering was
as follows (in thousands):
|
|
|
|
|
Redemption of Series A and
Series B preferred stock
|
|
$
|
50,635
|
|
Common stock distribution, net of
option exercise proceeds
|
|
|
68,404
|
|
Underwriting fees and other
closing costs
|
|
|
4,378
|
|
Bonus paid to employees in lieu of
distribution
|
|
|
1,144
|
|
Available for general corporate
purposes
|
|
|
246
|
|
|
|
|
|
|
Total use of funds
|
|
$
|
124,807
|
|
|
|
|
|
|
On February 6, 2004, all of TSI Holdings outstanding
Series A preferred stock and Series B preferred stock
was redeemed for a total of $50.6 million.
On March 12, 2004, 65,536 vested common stock options of
TSI Holdings were exercised. TSI Holdings received $539,000 in
cash related to these exercises.
On March 15, 2004, the Board of Directors of TSI Holdings
approved a common stock distribution of $52.50 per share to
all stockholders of record on March 15, 2004. This
distribution totaled $68.9 million and was paid on
March 17, 2004. Also, in lieu of a common stock
distribution, vested common stock option holders were paid a
total of $1.1 million recorded as payroll expense.
Consolidated
Debt
As of December 31, 2006, our total consolidated debt was
$281.1 million. This substantial amount of debt could have
significant consequences, including:
|
|
|
|
|
Making it more difficult to satisfy our obligations;
|
|
|
|
Increasing our vulnerability to general adverse economic and
industry conditions;
|
|
|
|
Limiting our ability to obtain additional financing to fund
future working capital, capital expenditures, acquisitions of
new clubs and other general corporate requirements;
|
|
|
|
Requiring cash flow from operations for the annual payment of
$16.4 million interest on our Senior Notes and reducing our
ability to use our cash flow to fund working capital, capital
expenditures, acquisitions of new clubs and general corporate
requirements; and
|
|
|
|
Limiting our flexibility in planning for, or reacting to,
changes in our business and the industry in which we operate.
|
These limitations and consequences may place us at a competitive
disadvantage to less-leveraged competitors.
As of December 31, 2006, TSI had $170.0 million of
Senior Notes outstanding. The Senior Notes bear interest at a
rate of
95/8%
and mature in April 2011. Under the provisions of the Senior
Note Indenture, TSI may not issue additional Senior Notes
without modification of the indenture with the bondholders
consent.
As of December 31, 2006 we had $110.8 million of
11% Senior Discount Notes outstanding. On July 7, 2006
the accreted principal on the Senior Notes was reduced by
$56.6 million in connection with the redemption of 35% of
these notes.
Senior
Credit Facility
The Senior Credit Facility contains various covenants including
limits on capital expenditures, the maintenance of a
consolidated interest coverage ratio and a maximum permitted
total leverage ratio. Given the Companys performance for
2006, the Company maintained compliance with its covenants.
These covenants served to limit the Companys ability to
incur additional debt. Loans under the Senior Credit Facility
will, at the Companys option, bear interest at either the
administrative agents base rate plus 3.0% or, its
Eurodollar rate plus 4.0%, as defined in the related credit
agreement. There were no borrowings outstanding at
December 31, 2006 and outstanding letters of credit issued
totaled $11.0 million. TSI, LLC were required to pay a
commitment fee of 0.75% per annum on the daily unutilized
amount. The unutilized portion of the Senior Credit Facility as
of December 31, 2006 was $64.0 million. The revolving
line of credit accrued interest at variable rates based on
market conditions.
42
As of December 31, 2006, we had $6.8 million of cash
and cash equivalents.
We believe that we have, or will be able to, obtain or generate
sufficient funds to finance our current operating and growth
plans through the end of 2007. Any material acceleration or
expansion of our plans through newly constructed clubs or
acquisitions (to the extent such acquisitions include cash
payments) may require us to pursue additional sources of
financing prior to the end of 2007. There can be no assurance
that such financing will be available, or that it will be
available on acceptable terms.
Notes payable were incurred upon the acquisition of various
clubs and are subject to possible post acquisition reductions
arising out of operations of the acquired clubs. These notes
bear interest at rates between 6% and 7%, and are generally
non-collateralized. The notes are due on various dates through
2009.
New
Senior Credit Facility
On February 27, 2007, the Company entered into a
$260.0 million senior secured credit facility (New
Senior Credit Facility). The New Senior Credit Facility
consists of a $185.0 million Initial Term
Loan Facility and a $75.0 million Revolving Loan
Facility and an incremental term loan commitment facility in the
maximum amount of $100.0 million which borrowing thereunder is
subject to compliance with certain conditions precedent and by
TSI, LLC and agreement upon certain terms and conditions thereof
between the participating lenders and TSI, LLC. The New Senior
Credit Facility replaces the existing senior secured credit
facility (the Senior Credit Facility). Fees and
expenses associated with this transaction approximate
$3.0 million. The terms of the New Senior Credit Facility
are set forth in a Credit Agreement dated as of
February 27, 2007 (the New Credit Agreement)
among the Company, TSI, LLC, Deutshe Bank Trust Company
Americas, as administrative agent and the lenders named therein.
A portion of the proceeds were used to purchase
$165.5 million aggregate principal amount of Senior Notes
outstanding on February 27, 2007 and the balance of the
proceeds were irrevocably deposited in an escrow account to
purchase the remaining $4.5 million, together with call
premium of $0.2 million, on April 15, 2007, the
redemption date. Accrued interest on the Senior Notes totaling
$6.0 million was also paid at closing. The Company incurred
$8.8 million of tender premium and approximately
$0.3 million fees and expenses related to the tender of
these Senior Notes.
Net deferred financing costs related to the New Senior Credit
Facility and the Senior Notes totaling approximately
$3.2 million will be expensed in the first quarter of 2007.
Borrowings under the Initial Term Loan Facility will, at
TSI, LLCs option, bear interest at either the
administrative agents base rate plus 0.75% or its
Eurodollar rate plus 1.75%, each as defined in the related
credit agreement. The Initial Term Loan Facility matures on
the earlier of February 27, 2014, or August 1, 2013,
if the Senior Discount Notes are still outstanding. TSI, LLC is
required to repay 0.25% of principal, or $0.46 million per
quarter beginning on June 30, 2007.
The Revolving Loan Facility expires on February 27,
2012 and borrowings under the facility will, at TSI, LLCs
option, bear interest at either the administrative agents
base rate plus 1.25% or the Eurodollar rate plus 2.25% as
defined in the related credit agreement. The Revolving Loan
Facility contains a maximum total leverage covenant ratio of
4.25:1.00, which covenant is subject to compliance, on a
consolidated basis, only during the period in which borrowings
and letters of credit are outstanding thereunder.
43
TSI, LLCs applicable base rate and Eurodollar rate
margins, and commitment commission percentage vary with the
Companys consolidated secured leverage ratio. The
following table summarizes the interest rate margins and
commitment commission percentages applicable at three separate
secured ratio levels as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving Loans
|
|
|
Applicable
|
|
|
|
|
|
Base
|
|
|
|
|
|
Commitment
|
|
|
|
|
|
Rate
|
|
|
Eurodollar
|
|
|
Commission
|
|
Level
|
|
Secured Leverage Ratio
|
|
Margin
|
|
|
Margin
|
|
|
Percentage
|
|
|
3
|
|
Greater than 1.50 to 1.00
|
|
|
1.25
|
%
|
|
|
2.25
|
%
|
|
|
0.50
|
%
|
2
|
|
Greater than 1.00 to 1.00 but
equal to or less than 1.50 to 1.00
|
|
|
1.00
|
%
|
|
|
2.00
|
%
|
|
|
0.50
|
%
|
1
|
|
Equal to or less than 1.00 to 1.00
|
|
|
0.75
|
%
|
|
|
1.75
|
%
|
|
|
0.375
|
%
|
The Companys secured leverage ratio as of
February 27, 2007 was within Level 3 range.
Contractual
Obligations and Commitments
The aggregate long-term debt and operating lease obligations as
of December 31, 2006 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period
|
|
|
|
|
|
|
Less than
|
|
|
|
|
|
|
|
|
After
|
|
Contractual Obligations
|
|
Total
|
|
|
1 Year
|
|
|
1-3 Years
|
|
|
4-5 Years
|
|
|
5 Years
|
|
|
|
(In thousands)
|
|
|
Long-term debt(1)
|
|
$
|
455,092
|
|
|
$
|
16,543
|
|
|
$
|
46,784
|
|
|
$
|
221,590
|
|
|
$
|
170,175
|
|
Operating lease obligations(2)
|
|
|
832,691
|
|
|
|
68,770
|
|
|
|
143,983
|
|
|
|
135,588
|
|
|
|
484,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual cash obligations
|
|
$
|
1,287,783
|
|
|
$
|
85,313
|
|
|
$
|
190,767
|
|
|
$
|
357,178
|
|
|
$
|
654,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The long-term debt contractual cash obligations include
principal and interest payment requirements. Interest on TSI,
LLCs Senior Notes amount to $16.4 million annually. |
|
(2) |
|
Operating lease obligations include base rent only. Certain
leases provide for additional rent based on real estate taxes,
common area maintenance and defined amounts based on the
operating results of the lessee. |
The following long-term liabilities included on the consolidated
balance sheet are excluded from the table above: income taxes,
insurance accruals and other accruals. The Company is unable to
estimate the timing of payments for these items.
Recent
Changes in or Recently Issued Accounting Standards
In June 2006, the FASB issued an interpretation of Statement of
Financial Accounting Standards (SFAS) No. 109,
Accounting for Income Taxes (FIN 48),
which clarifies the accounting for uncertainty in income taxes
by prescribing a minimum probability threshold that a tax
position must meet before a financial statement benefit is
recognized. FIN 48 requires that a Company recognize in
their consolidated financial statements the impact of a tax
position, if that position is more likely than not of being
sustained on audit, based on the technical merits of the
position. The interpretation also prescribes guidance on
derecognition, classification, interest and penalties,
accounting in interim periods, and disclosure for financial
statement purposes. The interpretation also requires expanded
disclosure with respect to the uncertainty in income taxes. The
provisions of FIN 48 are effective beginning
January 1, 2007, with the cumulative effect of the change
in accounting principles recorded as an adjustment to the
opening balance of retained earnings. We do not believe
FIN 48 will have a material impact on our Consolidated
Financial Statements.
In September 2006, the FASB issued SFAS No. 157,
Fair Value Measurements (SFAS 157),
which defines fair value, establishes a framework for measuring
fair value in accordance with generally accepted accounting
principles, and expands disclosures about fair value
measurements. SFAS 157 is effective January 1, 2008,
for the Company. We are currently evaluating the impact of
SFAS 157 on our Consolidated Financial Statements.
44
Use of
Estimates and Critical Accounting Policies
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the dates of
the financial statements and the reported amounts of revenues
and expenses during the reporting periods. Actual results could
differ from those estimates.
Our most significant assumptions and estimates relate to the
allocation and fair value ascribed to assets acquired in
connection with the acquisition of clubs under the purchase
method of accounting, the useful lives, recoverability and
impairment of fixed and intangible assets, deferred income tax
valuation, self-insurance reserves, valuation of, and expense
incurred in connection with, stock options, legal contingencies
and the estimated membership life.
Effective January 1, 2006, the estimated average life of
our membership increased from 24 months to 30 months.
Our one-time member initiation fees and related direct expenses
are deferred and recognized on a straight-line basis in
operations over the estimated membership life. This estimated
membership life has been derived from actual membership
retention experienced by us. Prior to January 1, 2006, the
average membership life approximated 24 months. This
estimated life could increase or decrease in future periods.
Consequently, the amount of initiation fees and direct expenses
deferred by us would increase or decrease in similar proportion.
Fixed assets are recorded at cost and depreciated on a
straight-line basis over the estimated useful lives of the
assets, which are 30 years for building and improvements,
five years for club equipment, furniture, fixtures, flooring and
computer equipment, and three years for computer software.
Leasehold improvements are amortized over the shorter of their
estimated useful lives or the remaining period of the lease.
Expenditures for maintenance and repairs are charged to
operations as incurred. The cost and related accumulated
depreciation or amortization of assets retired or sold are
removed from the respective accounts and any gain or loss is
recognized in operations. The costs related to developing web
applications, developing web pages and installing developed
applications on the web servers are capitalized and classified
as computer software. Web site hosting fees and maintenance
costs are expensed as incurred.
Long-lived assets, such as fixed assets, and intangible assets
are reviewed for impairment when events or circumstances
indicate that the carrying value may not be recoverable.
Estimated undiscounted expected future cash flows are used to
determine if an asset is impaired, in which case the
assets carrying value would be reduced to fair value.
Actual cash flows realized could differ from those estimated and
could result in asset impairments in the future.
Goodwill has been allocated to reporting units that closely
reflect the regions served by our four trade names: New York
Sports Clubs, Boston Sports Clubs, Washington Sports Clubs and
Philadelphia Sports Clubs, with certain more remote clubs that
do not benefit from a regional cluster being considered single
reporting units. We perform our annual impairment test in the
first quarter of each year. The impairment test is performed
with discounted estimated future cash flows as the criteria for
determining fair market value. Goodwill impairment testing
requires a comparison between the carrying value and fair value
of reportable goodwill. If the carrying value exceeds the fair
value, goodwill is considered to be impaired. The amount of the
impairment loss is measured as the difference between the
carrying value and the implied fair value of goodwill, which is
determined based on purchase price allocation. As a result of
the March 31, 2004 review, we determined that the goodwill
at one of our remote clubs was not recoverable. The goodwill
impairment associated with this under performing club amounted
to $2.0 million. A deferred tax benefit of $881,000 has
been recorded in connection with this impairment. Since this
club is remote from one of our clusters, it does not benefit
from the competitive advantage that our clustered clubs have,
and as a result it is more susceptible to competition. We have
reduced our projections of future cash flows of this club to
take into account the impact of a recent opening of a
competitor. In 2005 and 2006, no goodwill impairment charges
were recorded.
As of December 31, 2006, our net deferred tax assets
totaled $32.4 million. These net assets represent
cumulative net temporary differences that will
result in tax deductions in future years. The realizability of
these assets greatly depends on our ability to generate
sufficient future taxable income. We believe that as our club
base
45
continues to expand, we will improve our profitability in years
going forward and realize our deferred tax assets. For 2005 and
2006, we generated pre-tax profit of $2.8 million and
$5.4 million, respectively. In June of 2006, the Company
completed an IPO and subsequently used the proceeds from the IPO
to reduce its debt by $141.6 million. The interest savings
on this debt reduction will increase the Companys pre-tax
income in 2007 and future years. Given our profitability in past
years and expected future profitability, the weight of available
evidence indicates we will be able to realize these net deferred
tax assets. If at some time in the future the weight of
available evidence does not support the realizability of a
portion of or the entire net deferred tax assets, the write-down
of this asset could have a significant impact on our financial
statements.
Inflation
Although we cannot accurately anticipate the effect of inflation
on our operations, we believe that inflation has not had, and is
not likely in the foreseeable future to have, a material impact
on our results of operations.
Seasonality
of Business
Seasonal trends have a limited effect on our overall business.
Generally, we experience greater membership growth at the
beginning of each year and experience an increased rate of
membership attrition during the summer months. In addition,
during the summer months, we experience a slight increase in
operating expenses due to our outdoor pool and summer camp
operations, matched by seasonal revenue recognition from season
pool memberships and camp revenue.
|
|
Item 7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
We do not believe that we have any significant risk related to
interest rate fluctuations since we currently only carry
fixed-rate debt. 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 equivalents
and, therefore impact our cash flows and results of operations.
If short-term interest rates were to have increased by
100 basis points during 2006, our interest income from cash
equivalents would have increased by approximately $369,000.
These amounts are determined by considering the impact of the
hypothetical interest rates on our cash equivalents balance
during 2006.
|
|
Item 8.
|
Financial
Statements and Supplementary Data
|
Our Financial Statements appear elsewhere herein and are listed
in the index appearing under Item 15.
|
|
Item 9.
|
Changes
in and Disagreements with Accountants on Accounting and
Financial Disclosure
|
None
|
|
Item 9A.
|
Controls
and Procedures
|
(a) As of December 31, 2006, we carried out an
evaluation, under the supervision and with the participation of
our management, including the Chief Executive Officer and the
Chief Financial Officer, of the effectiveness of the design and
operation of our disclosure controls and procedures (as defined
in Exchange Act
Rules 13a-15
and 15d-15).
Based upon that evaluation, our Chief Executive Officer and
Chief Financial Officer have concluded that, as of
December 31, 2006, our disclosure controls and procedures
were effective in ensuring that the information required to be
disclosed by us in the reports filed or submitted by the us
under the Exchange Act is recorded, processed, summarized and
reported within the time periods specified in the Securities and
Exchange Commissions rules and forms.
(b) There have been no changes in our internal control over
financial reporting during the quarter ended December 31,
2006 identified in connection with the evaluation thereof by our
management, including the Chief Executive Officer and the Chief
Financial Officer, that have materially affected or are
reasonably likely to materially affect our internal control over
financial reporting.
|
|
Item 9B.
|
Other
Information
|
None
46
COMPENSATION
OF EXECUTIVE OFFICERS AND DIRECTORS AND RELATED
INFORMATION
|
|
Item 10.
|
Directors,
Executive Officers and Corporate Governance
|
The information required by this Item is incorporated by
reference to the section titled (1) Election of
Directors, (2) Executive Officers,
(3) Board Committees and Meetings Audit
Committee, (4) Corporate Governance
Documents and (5) Section 16(a) Beneficial
Ownership Reporting Compliance in the definitive proxy
statement for our 2007 annual meeting, to be filed not later
than April 30, 2007.
|
|
Item 11.
|
Executive
Compensation
|
The information required by this Item is incorporated by
reference to the section titled Compensation Discussion
and Analysis, Compensation Committee Report
(which information shall be deemed furnished in this Annual
Report on
Form 10-K),
Executive and Director Compensation and
Compensation Committee Interlocks and Insider
Participation in the definitive proxy statement for our
2007 annual meeting, to be filed not later than April 30,
2007.
|
|
Item 12.
|
Security
Ownership of Certain Beneficial Owners and Management and
Related Stockholder Matters
|
Securities
Authorized for Issuance Under Equity Compensation
Plans
The following table provides information with respect to
compensation plans (including individual compensation
arrangements) under which our equity securities are authorized
for issuance to employees as of December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Securities
|
|
|
|
Number of Securities
|
|
|
|
|
|
Remaining Available for
|
|
|
|
to be Issued Upon
|
|
|
Weight-Average
|
|
|
Future Insurance Under
|
|
|
|
Exercise of
|
|
|
Exercise Price of
|
|
|
Equity Compensation Plans
|
|
|
|
Outstanding Options,
|
|
|
Outstanding Options,
|
|
|
(Excluding Securities
|
|
|
|
Warrants and Rights
|
|
|
Warrants and Rights
|
|
|
Reflected in Column(a))
|
|
Plan Category
|
|
(a)
|
|
|
(b)
|
|
|
(c)
|
|
|
Equity compensation plans approved
by security holders
|
|
|
1,434,960
|
|
|
$
|
8.28
|
|
|
|
821,340
|
|
Equity compensation plans not
approved by security holders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
1,434,960
|
|
|
$
|
8.28
|
|
|
|
821,340
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The remaining information required by this Item is incorporated
by reference to the section titled Ownership of
Securities in the definitive proxy statement for our 2007
annual meeting, to be filed not later than April 30, 2007
|
|
Item 13.
|
Certain
Relationships and Related Party Transactions, and Director
Independence
|
The information required by this Item is incorporated by
reference to the section titled Certain Relationships and
Related Transactions and Director Independence
in the definitive proxy statement for our 2007 annual meeting,
to be filed not later than April 30, 2007.
|
|
Item 14.
|
Principal
Accountant Fees and Services
|
The information required by this Item is incorporated by
reference to the section titled Fees Billed to the Company
by PricewaterhouseCoopers LLP for Services Rendered during
the Fiscal Years Ending December 31, 2005 and 2006
and Pre-Approval Policies and Procedures in the
definitive proxy statement for our 2007 annual meeting, to be
filed not later than April 30, 2007.
47
|
|
Item 15.
|
Exhibits,
Financial Statement Schedules
|
(1) Financial statements filed as part of this report:
|
|
|
|
|
|
|
Page
|
|
|
Number
|
Consolidated Annual Financial
Statements of Town Sports International Holdings, Inc.
|
|
|
|
|
Report of Independent Registered
Public Accounting Firm
|
|
|
F-2
|
|
Consolidated balance sheets at
December 31, 2005 and December 31, 2006
|
|
|
F-3
|
|
Consolidated statements of
operations for the years ended December 31, 2004, 2005 and
2006
|
|
|
F-4
|
|
Consolidated statements of
stockholders deficit for the years ended December 31,
2004, 2005 and 2006
|
|
|
F-5
|
|
Consolidated statements of cash
flows for the years ended December 31, 2004, 2005 and 2006
|
|
|
F-6
|
|
Notes to consolidated financial
statements
|
|
|
F-7
|
|
Consolidated Annual Financial
Statements of Kalorama Sports Management Associates
|
|
|
|
|
Independent Auditors Report
|
|
|
F-40
|
|
Consolidated balance sheets at
December 31, 2006 and December 31, 2005
|
|
|
F-41
|
|
Consolidated statements of income
and expense for the years ended December 31, 2006, 2005 and
2004
|
|
|
F-42
|
|
Consolidated statements of
partners capital for the years ended December 31,
2006, 2005 and 2004
|
|
|
F-43
|
|
Consolidated statements of cash
flows for the years ended December 31, 2006, 2005 and 2004
|
|
|
F-44
|
|
Notes to consolidated financial
statements
|
|
|
F-45
|
|
(2) Financial Statements Schedules:
To the extent applicable, required information has been included
in the financial statements.
48
(3) Exhibits
Exhibits identified in parentheses below are on file with the
SEC and are incorporated herein by reference to such previous
filings.
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description of Exhibit
|
|
|
3
|
.1
|
|
Amended and Restated Certificate
of Incorporation of Town Sports International Holdings, Inc.
(Incorporated by reference to Exhibit 3.1 of the
Companys Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2006(the Q2 2006
10-Q))
|
|
3
|
.2
|
|
Amended and Restated By-laws of
Town Sports International Holdings, Inc. (Incorporated by
reference to Exhibit 3.5 of the Q2 2006
10-Q)
|
|
4
|
.1
|
|
Indenture dated as of
April 16, 2003 by and among Town Sports International,
Inc., the guarantors party thereto and The Bank of New York
(incorporated by reference to Exhibit 4.1 of the
Registration Statement on
Form S-4,
File
No. 333-105881,
of Town Sports International, Inc. (the TSI
S-4
Registration Statement))
|
|
4
|
.2
|
|
Supplemental Indenture dated as of
May 12, 2006 by and between Town Sports International, Inc.
and The Bank of New York (incorporated by reference to
Exhibit 4.1 of the Companys Current Report on
Form 8-K
filed May 15, 2006)
|
|
4
|
.3
|
|
Supplemental Indenture No. 2,
dated as of June 30, 2006, between Town Sports
International, LLC, as issuer and The Bank of New York, as
trustee (incorporated by reference to Exhibit 4.1 of the
Companys Current Report on
Form 8-K
filed July 7, 2006)
|
|
4
|
.4
|
|
Supplemental Indenture No. 3,
dated as of December 20, 2006, by and among Town Sports
International, LLC, as issuer, the Guarantors named therein, the
subsidiaries named therein and The Bank of New York, as trustee
(incorporated by reference to Exhibit 4.1 of the
Companys Current Report on
Form 8-K
filed December 21, 2006)
|
|
4
|
.5
|
|
Supplemental Indenture No. 4,
dated as of February 27, 2007, by and among Town Sports
International, LLC, as issuer, the Guarantors named therein and
The Bank of New York, as trustee (incorporated by reference to
Exhibit 4.1 of the Companys Current Report on
Form 8-K
filed February 28, 2007)
|
|
4
|
.6
|
|
Indenture dated as of
February 4, 2004 by and among Town Sports International
Holdings, Inc. and The Bank of New York. (Incorporated by
reference to Exhibit 4.1 of the Companys Registration
Statement on
Form S-4,
File
No. 333-114210
(the
S-4
Registration Statement))
|
|
4
|
.7
|
|
Registration Rights Agreement,
dated as of February 4, 2004, by and between Town Sports
International Holdings, Inc. and Deutsche Bank Securities Inc.
(Incorporated by reference to Exhibit 4.3 of the
S-4
Registration Statement)
|
|
4
|
.8
|
|
Form of Common Stock Certificate
(incorporated by reference to Exhibit 4.5 of the
Companys Registration Statement on
Form S-1,
File
No. 333-126428
(the S-1
Registration Statement))
|
|
4
|
.9
|
|
See Exhibits 3.1 and 3.2 for
further provisions defining the rights of holders of common stock
|
|
10
|
.1
|
|
Credit Agreement dated as of
April 16, 2003 by and among Town Sports International,
Inc., the financial institutions referred to therein and
Deutsche Bank Trust Companies Americas (incorporated by
reference to Exhibit 10.1 of the TSI
S-4
Registration Statement)
|
|
10
|
.2
|
|
First Amendment, dated as of
January 27, 2004, to Credit Agreement by and among Town
Sports International, Inc., the financial institutions referred
to therein and Deutsche Bank Trust Company Americas.
(Incorporated by reference to Exhibit 10.2 of the
S-4
Registration Statement)
|
|
10
|
.3
|
|
Second Amendment and Consent,
dated as of May 18, 2006, to the Credit Agreement by and
among Town Sports International, Inc., Town Sports International
Holdings, Inc., the financial institutions referred to therein
and Deutsche Bank Trust Company Americas, as administrative
agent (incorporated by reference to Exhibit 10.1 of the
Companys Current Report on
Form 8-K
filed May 19, 2006)
|
|
10
|
.4
|
|
Third Amendment, dated as of
July 7, 2006, to the Credit Agreement by and among Town
Sports International Holdings, Inc., Town Sports International,
LLC, the financial institutions referred to therein and Deutsche
Bank Trust Company Americas, as administrative agent
(incorporated by reference to Exhibit 10.1 of the
Companys Current Report on
Form 8-K
filed July 11, 2006)
|
49
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description of Exhibit
|
|
|
10
|
.5
|
|
Credit Agreement dated as of
February 27, 2007, by and among Town Sports International
Holdings, Inc. and Town Sports International, LLC, and Deutsche
Bank Trust Company Americas, as administrative agent, Deutsche
Bank Securities, Inc., as sole lead arranger and book manager,
and a syndicate of lenders named therein (incorporated by
reference to Exhibit 10.1 of the Companys Current
Report on
Form 8-K
filed March 5, 2007)
|
|
10
|
.6
|
|
Subsidiaries Guaranty dated as of
February 27, 2007, made by each of the guarantors named
therein (incorporated by reference to Exhibit 10.2 of the
Companys Current Report on Form 8-K filed March 5,
2007)
|
|
10
|
.7
|
|
Borrower/Sub Pledge Agreement,
dated as of February 27, 2007, among each of the pledgors
named therein and Deutsche Bank Trust Company Americas, as
collateral agent (incorporated by reference to Exhibit 10.3 of
the Companys Current Report on Form 8-K filed
March 5, 2007)
|
|
10
|
.8
|
|
Security Agreement, dated as of
February 27, 2007, made by each of the assignors named
therein in favor of Deutsche Bank Trust Company Americas, as
collateral agent (incorporated by reference to Exhibit 10.4 of
the Companys Current Report on Form 8-K filed
March 5, 2007)
|
|
10
|
.9
|
|
Restructuring Agreement, dated as
of February 4, 2004, by and among Town Sports
International, Inc., Town Sports International Holdings, Inc.
Bruckmann, Rosser, Sherril & Co., L.P. the individuals
and entities listed on the BRS Co-Investor Signature Pages
thereto, Farallon Capital Partners, L.P., Farralon Capital
Institutional Partners, L.P., RR Capital Partners, L.P., and
Farallon Capital Institutional Partners II, L.P.,
Canterbury Detroit Partners, L.P., Canterbury Mezzanine Capital,
L.P., Rosewood Capital, L.P., Rosewood Capital IV, L.P.,
Rosewood Capital IV Associates, L.P., CapitalSource
Holdings LLC, Keith Alessi, Paul Arnold, and certain
stockholders of the Company listed on the Executive Signature
Pages thereto. (Incorporated by reference to Exhibit 10.3
of the S-4
Registration Statement)
|
|
10
|
.10
|
|
Registration Rights Agreement,
dated as of February 4, 2004, by and among Town Sports
International Holdings, Inc., Town Sports International, Inc.,
Bruckmann, Rosser, Sherril & Co., L.P. the individuals
and entities listed on the BRS Co-Investor Signature Pages
thereto, Farallon Capital Partners, L.P., Farralon Capital
Institutional Partners, L.P., RR Capital Partners, L.P., and
Farallon Capital Institutional Partners II, L.P.,
Canterbury Detroit Partners, L.P., Canterbury Mezzanine Capital,
L.P., Rosewood Capital, L.P., Rosewood Capital IV, L.P.,
Rosewood Capital IV Associates, L.P., CapitalSource
Holdings LLC, Keith Alessi, Paul Arnold, and certain
stockholders of the Company listed on the Executive Signature
Pages thereto. (Incorporated by reference to Exhibit 10.5
of the S-4
Registration Statement)
|
|
10
|
.11
|
|
Amendment No. 1 to the
Registration Rights Agreement dated as of March 23, 2006
(incorporated by reference to Exhibit 10.21 of the
Companys Annual Report on
Form 10-K
for the year ended December 31, 2005 (the 2005
10-K))
|
|
10
|
.12
|
|
Amendment No. 2 to the
Registration Rights Agreement dated as of May 30, 2006
(incorporated by reference to Exhibit 10.9.1 of the
S-1
Registration Statement)
|
|
10
|
.13
|
|
Tax Sharing Agreement, dated as of
February 4, 2004, by and among Town Sports International
Holdings, Inc., Town Sports International, Inc., and the other
signatories thereto. (Incorporated by reference to
Exhibit 10.6 of the
S-4
Registration Statement)
|
|
10
|
.14
|
|
Pledge Agreement, dated as of
February 4, 2004, between Town Sports International
Holdings, Inc. and Deutsche Bank Trust Company Americas, as
collateral agent, for the benefit of the Secured Creditors (as
defined therein). (Incorporated by reference to
Exhibit 10.8 of the
S-4
Registration Statement)
|
|
10
|
.15
|
|
Security Agreement, dated as of
February 4, 2004, made by Town Sports International
Holdings, Inc., in favor of Deutsche Bank Trust Company
Americas, as collateral agent, for the benefit of the Secured
Creditors (as defined therein). (Incorporated by reference to
Exhibit 10.9 of the
S-4
Registration Statement)
|
|
10
|
.16
|
|
Holdco Guaranty, dated as of
February 4, 2004, made by Town Sports International
Holdings, Inc. (Incorporated by reference to Exhibit 10.10
of the S-4
Registration Statement)
|
|
10
|
.17
|
|
Guaranty of
95/8% Senior
Notes due 2011 issued by Town Sports International, Inc. made by
Town Sports International Holdings, Inc. dated
September 21, 2004 (incorporated by reference to
Exhibit 99.1 of the Current Report on
Form 8-K
of Town Sports International, Inc. filed September 22,
2004)
|
50
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description of Exhibit
|
|
|
10
|
.18
|
|
Professional Services Agreement,
dated as of December 10, 1996, by and among TSI, Inc. and
Bruckmann, Rosser, Sherrill & Co., L.P.
(BRS). (Incorporated by reference to
Exhibit 10.11 of the
S-4
Registration Statement)
|
|
10
|
.19
|
|
First Amendment to Professional
Services Agreement, dated June 1, 2004, by and between Town
Sports International Inc., and Bruckmann, Rosser, Sherrill and
Co. (Incorporated by reference to Exhibit 10.12 of the
Companys Annual Report on
Form 10-K
for the year ended December 31, 2004).
|
|
*10
|
.20
|
|
2003 Executive Stock Agreement,
dated July 23, 2003, among TSI, Inc., BRS, the Farallon
Entities and Randy Stephen. (Incorporated by reference to
Exhibit 10.12 of the
S-4
Registration Statement)
|
|
*10
|
.21
|
|
Form of Executive Stock Agreement,
dated as of February 4, 2004, between Town Sports
International Holdings, Inc., BRS, the Farallon Entities and
each of Mark Smith, Robert Giardina, Richard Pyle, Alex
Alimanestianu, and Randall Stephen, respectively (incorporated
by reference to Exhibit 10.17 of the 2005
10-K)
|
|
*10
|
.22
|
|
2004 Common Stock Option Plan
(incorporated by reference to Exhibit 10.7 of the
S-4
Registration Statement)
|
|
*10
|
.23
|
|
2006 Stock Incentive Plan
|
|
*10
|
.24
|
|
Amendment No. 1 to the Town
Sports International Holdings, Inc. 2006 Stock Incentive Plan
(incorporated by reference to Exhibit 10.26 of the Q2 2006
10-Q)
|
|
*10
|
.25
|
|
Form of Incentive Stock Option
Agreement (incorporated by reference to Exhibit 10.1 of the
Companys Current Report on
Form 8-K
filed August 8, 2006)
|
|
*10
|
.26
|
|
Form of Non-Qualified Stock Option
Agreement (incorporated by reference to Exhibit 10.2 of the
Companys Current Report on
Form 8-K
filed August 8, 2006)
|
|
*10
|
.27
|
|
2006 Annual Performance Bonus Plan
(incorporated by reference to Exhibit 10.22 of the
S-1
Registration Statement)
|
|
*10
|
.28
|
|
Separation Agreement and General
Release between Mark Smith and Town Sports International
Holdings, Inc. dated March 23, 2006 (incorporated by
reference to Exhibit 10.18 of the 2005
10-K)
|
|
*10
|
.29
|
|
Equity Agreement between Mark
Smith and Town Sports International Holdings, Inc. dated
March 23, 2006 (incorporated by reference to
Exhibit 10.19 of the 2005
10-K)
|
|
*10
|
.30
|
|
Form of Director and Officer
Indemnification Agreement (incorporated by reference to
Exhibit 10.25 of the
S-1
Registration Statement)
|
|
21
|
|
|
Subsidiaries
|
|
23
|
.1
|
|
Consent of PricewaterhouseCoopers
LLP
|
|
23
|
.2
|
|
Consent of Squire, Lemkin +
OBrien LLP
|
|
31
|
.1
|
|
Certification of Chief Executive
Officer pursuant to
Rule 13a-14(a)
of the Securities Exchange Act, as amended.
|
|
31
|
.2
|
|
Certification of Chief Financial
Officer pursuant to
Rule 13a-14(a)
of the Securities Exchange Act, as amended.
|
|
32
|
.1
|
|
Section 1350 Certification.
|
|
32
|
.2
|
|
Section 1350 Certification.
|
|
|
|
* |
|
Management contract or compensatory plan or arrangement |
51
SIGNATURES
Pursuant to the requirements of Section 13 or 15
(d) of the Securities Exchange Act of 1934, the registrant
has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized on March 9, 2007.
Town Sports International
Holdings, Inc.
Chief Executive Officer
(principal executive officer)
Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons
on behalf of the registrant and in the capacities and on the
dates indicated.
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
By: /s/ Robert
Giardina
Robert
Giardina
|
|
Chief Executive Officer
(principal executive officer)
|
|
March 9, 2007
|
|
|
|
|
|
By: /s/ Richard
Pyle
Richard
Pyle
|
|
Chief Financial Officer
(principal financial and
accounting officer)
|
|
March 9, 2007
|
|
|
|
|
|
By: /s/ Keith
Alessi
Keith
Alessi
|
|
Director
|
|
March 9, 2007
|
|
|
|
|
|
By: /s/ Paul
Arnold
Paul
Arnold
|
|
Director
|
|
March 9, 2007
|
|
|
|
|
|
By: /s/ Bruce
Bruckmann
Bruce
Bruckmann
|
|
Director
|
|
March 9, 2007
|
|
|
|
|
|
By: /s/ Rice
Edmonds
Rice
Edmonds
|
|
Director
|
|
March 9, 2007
|
|
|
|
|
|
By: /s/ Jason
Fish
Jason
Fish
|
|
Director
|
|
March 9, 2007
|
52
INDEX TO
FINANCIAL STATEMENTS
|
|
|
|
|
Page
|
Consolidated Annual Financial
Statements of Town Sports International Holdings, Inc.:
|
|
|
|
|
F-2
|
|
|
F-3
|
|
|
F-4
|
|
|
F-5
|
|
|
F-6
|
|
|
F-7
|
Consolidated Annual Financial
Statements of Kalorama Sports Management Associates:
|
|
|
|
|
F-40
|
|
|
F-41
|
|
|
F-42
|
|
|
F-43
|
|
|
F-44
|
|
|
F-45
|
F-1
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of
Town Sports International Holdings, Inc:
In our opinion, the accompanying consolidated balance sheets and
the related consolidated statements of operations,
stockholders deficit and cash flows present fairly, in all
material respects, the financial position of Town Sports
International Holdings, Inc and Subsidiaries (the
Company) at December 31, 2006 and 2005, and the
results of their operations and their cash flows for each of the
three years in the period ended December 31, 2006 in
conformity with accounting principles generally accepted in the
United States of America. These financial statements are the
responsibility of the Companys management. Our
responsibility is to express an opinion on these financial
statements based on our audits. We conducted our audits of these
statements in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles
used and significant estimates made by management, and
evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for our
opinion.
As discussed in Note 2 to the consolidated financial
statements, in 2006 the Company changed the manner in which it
accounts for share-based compensation.
/s/ Pricewaterhousecoopers
LLP
New York, NY
March 9, 2007
F-2
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
December 31,
2005 and 2006
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
|
(All figures in $000s, except share and per share
data)
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
51,304
|
|
|
$
|
6,810
|
|
Accounts receivable (less
allowance for doubtful accounts of $1,984 and $2,026 in 2005 and
2006, respectively)
|
|
|
7,103
|
|
|
|
8,028
|
|
Inventory
|
|
|
421
|
|
|
|
435
|
|
Prepaid corporate income taxes
|
|
|
4,518
|
|
|
|
|
|
Prepaid expenses and other current
assets
|
|
|
13,907
|
|
|
|
14,757
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
77,253
|
|
|
|
30,030
|
|
Fixed assets, net
|
|
|
253,131
|
|
|
|
281,606
|
|
Goodwill
|
|
|
49,974
|
|
|
|
50,112
|
|
Intangible assets, net
|
|
|
741
|
|
|
|
922
|
|
Deferred tax assets, net
|
|
|
24,378
|
|
|
|
32,437
|
|
Deferred membership costs
|
|
|
11,522
|
|
|
|
15,703
|
|
Other assets
|
|
|
16,772
|
|
|
|
12,717
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
433,771
|
|
|
$
|
423,527
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS DEFICIT
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
and capital lease obligations
|
|
$
|
1,267
|
|
|
$
|
181
|
|
Accounts payable
|
|
|
8,333
|
|
|
|
9,972
|
|
Accrued expenses
|
|
|
31,620
|
|
|
|
33,220
|
|
Accrued interest
|
|
|
5,267
|
|
|
|
3,466
|
|
Corporate income taxes payable
|
|
|
|
|
|
|
2,577
|
|
Deferred revenue
|
|
|
33,028
|
|
|
|
38,980
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
79,515
|
|
|
|
88,396
|
|
Long-term debt and capital lease
obligations
|
|
|
409,895
|
|
|
|
280,948
|
|
Deferred lease liabilities
|
|
|
48,898
|
|
|
|
54,929
|
|
Deferred revenue
|
|
|
2,905
|
|
|
|
5,807
|
|
Other liabilities
|
|
|
8,241
|
|
|
|
11,276
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
549,454
|
|
|
|
441,356
|
|
Commitments and contingencies
(Note 14)
|
|
|
|
|
|
|
|
|
Stockholders deficit:
|
|
|
|
|
|
|
|
|
Class A voting common stock,
$.001 par value; issued and outstanding 18,327,722 and
25,975,948 shares at December 31, 2005 and 2006,
respectively
|
|
|
1
|
|
|
|
26
|
|
Paid-in capital
|
|
|
(113,588
|
)
|
|
|
(21,068
|
)
|
Unearned compensation
|
|
|
(509
|
)
|
|
|
|
|
Accumulated other comprehensive
income (currency translation adjustment)
|
|
|
386
|
|
|
|
539
|
|
Retained earnings (accumulated
deficit)
|
|
|
(1,973
|
)
|
|
|
2,674
|
|
|
|
|
|
|
|
|
|
|
Total stockholders deficit
|
|
|
(115,683
|
)
|
|
|
(17,829
|
)
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders deficit
|
|
$
|
433,771
|
|
|
$
|
423,527
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
F-3
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
Years
Ended December 31, 2004, 2005 and 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Club operations
|
|
$
|
348,175
|
|
|
$
|
384,143
|
|
|
$
|
428,138
|
|
Fees and other
|
|
|
4,856
|
|
|
|
4,413
|
|
|
|
4,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
353,031
|
|
|
|
388,556
|
|
|
|
433,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
138,302
|
|
|
|
151,920
|
|
|
|
162,709
|
|
Club operating
|
|
|
116,847
|
|
|
|
130,219
|
|
|
|
146,243
|
|
General and administrative
|
|
|
24,719
|
|
|
|
26,582
|
|
|
|
30,248
|
|
Depreciation and amortization
|
|
|
36,869
|
|
|
|
39,582
|
|
|
|
40,850
|
|
Goodwill impairment
|
|
|
2,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
318,739
|
|
|
|
348,303
|
|
|
|
380,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
34,292
|
|
|
|
40,253
|
|
|
|
53,030
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
16,113
|
|
Interest expense
|
|
|
39,343
|
|
|
|
41,550
|
|
|
|
35,496
|
|
Interest income
|
|
|
(743
|
)
|
|
|
(2,342
|
)
|
|
|
(2,124
|
)
|
Equity in the earnings of
investees and rental income
|
|
|
(1,493
|
)
|
|
|
(1,744
|
)
|
|
|
(1,817
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for
corporate income taxes
|
|
|
(2,815
|
)
|
|
|
2,789
|
|
|
|
5,362
|
|
Provision for corporate income
taxes
|
|
|
1,090
|
|
|
|
1,020
|
|
|
|
715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
(3,905
|
)
|
|
$
|
1,769
|
|
|
|
4,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accreted dividends on preferred
stock
|
|
|
(784
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to
common stockholders
|
|
$
|
(4,689
|
)
|
|
$
|
1,769
|
|
|
$
|
4,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.26
|
)
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
Diluted
|
|
$
|
(0.26
|
)
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
Weighted average number of shares
used in calculating earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
18,190,648
|
|
|
|
18,334,624
|
|
|
|
22,749,470
|
|
Diluted
|
|
|
18,190,648
|
|
|
|
18,374,622
|
|
|
|
23,154,812
|
|
See notes to consolidated financial statements.
F-4
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
Years
Ended December 31, 2004, 2005 and 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
Series B
|
|
|
Class A
|
|
|
Additional
|
|
|
|
|
|
Other
|
|
|
Accumulated
|
|
|
Total
|
|
|
|
($1.00 par)
|
|
|
($.001 par)
|
|
|
Paid in
|
|
|
Unearned
|
|
|
Comprehensive
|
|
|
Retained
|
|
|
Stockholder
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Compensation
|
|
|
Income
|
|
|
Deficit
|
|
|
Deficit
|
|
|
Balance at January 1,
2004
|
|
|
109,540
|
|
|
$
|
9,961
|
|
|
|
16,464,602
|
|
|
$
|
18
|
|
|
$
|
(45,644
|
)
|
|
$
|
(172
|
)
|
|
$
|
596
|
|
|
$
|
947
|
|
|
$
|
(34,294
|
)
|
Exercise of common stock warrants
|
|
|
|
|
|
|
|
|
|
|
1,002,834
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of common stock options
|
|
|
|
|
|
|
|
|
|
|
923,104
|
|
|
|
|
|
|
|
539
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(68,493
|
)
|
Common stock distribution
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(68,943
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase of common stock
|
|
|
|
|
|
|
|
|
|
|
(18,494
|
)
|
|
|
|
|
|
|
(53
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(53
|
)
|
Deferred compensation issued in
connection with the issuance of common stock options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
184
|
|
|
|
(184
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of unearned
compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
|
|
|
|
|
|
|
|
|
|
|
|
64
|
|
Accretion of Series B
preferred stock dividend ($1.43 per share)
|
|
|
|
|
|
|
157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(157
|
)
|
|
|
|
|
Accretion of Series A
redeemable preferred stock
($15.69 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(627
|
)
|
|
|
(627
|
)
|
Series B preferred stock
redemption
|
|
|
(109,540
|
)
|
|
|
(10,118
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,118
|
)
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,905
|
)
|
|
|
(3,905
|
)
|
Foreign currency translation
adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
320
|
|
|
|
|
|
|
|
320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,585
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31,
2004
|
|
|
|
|
|
|
|
|
|
|
18,372,046
|
|
|
|
1 8
|
|
|
|
(113,917
|
)
|
|
|
(292
|
)
|
|
|
916
|
|
|
|
(3,742
|
)
|
|
|
(117,017
|
)
|
Repurchase of common stock
|
|
|
|
|
|
|
|
|
|
|
(44,324
|
)
|
|
|
|
|
|
|
(184
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(184
|
)
|
Amortization of unearned
compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
(282
|
)
|
|
|
|
|
|
|
|
|
|
|
279
|
|
Deferred compensation charges
related to outstanding stock options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
499
|
|
|
|
(499
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,769
|
|
|
|
1,769
|
|
Foreign currency translation
adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(530
|
)
|
|
|
|
|
|
|
(530
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,239
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31,
2005
|
|
|
|
|
|
|
|
|
|
|
18,327,722
|
|
|
|
18
|
|
|
|
(113,605
|
)
|
|
|
(509
|
)
|
|
|
386
|
|
|
|
(1,973
|
)
|
|
|
(115,683
|
)
|
Repurchase of common stock
|
|
|
|
|
|
|
|
|
|
|
(60,160
|
)
|
|
|
|
|
|
|
(433
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(433
|
)
|
Common stock issued upon initial
public offering
|
|
|
|
|
|
|
|
|
|
|
7,650,000
|
|
|
|
8
|
|
|
|
91,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91,750
|
|
Stock option exercises
|
|
|
|
|
|
|
|
|
|
|
58,386
|
|
|
|
|
|
|
|
439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
439
|
|
Elimination of unearned
compensation under SFAS 123R
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(509
|
)
|
|
|
509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation related to stock
options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,135
|
|
Tax benefit from stock option
exercises
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
163
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,647
|
|
|
|
4,647
|
|
Foreign currency translation
adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
153
|
|
|
|
|
|
|
|
153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31,
2006
|
|
|
|
|
|
|
|
|
|
|
25,975,948
|
|
|
|
26
|
|
|
|
(21,068
|
)
|
|
|
|
|
|
|
539
|
|
|
|
2,674
|
|
|
|
(17,829
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
F-5
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
Years
Ended December 31, 2004, 2005 and 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
|
(All figures in $000s)
|
|
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(3,905
|
)
|
|
$
|
1,769
|
|
|
$
|
4,647
|
|
Adjustments to reconcile net income
(loss) to net cash provided by operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
36,869
|
|
|
|
39,582
|
|
|
|
40,850
|
|
Goodwill impairment
|
|
|
2,002
|
|
|
|
|
|
|
|
|
|
Fixed asset impairment charge
|
|
|
406
|
|
|
|
|
|
|
|
|
|
Non cash interest expense on Senior
Discount Notes
|
|
|
12,758
|
|
|
|
15,505
|
|
|
|
14,417
|
|
Payment of interest on
Payment-in-Kind
Notes
|
|
|
|
|
|
|
|
|
|
|
(12,961
|
)
|
Amortization of debt issuance costs
|
|
|
1,584
|
|
|
|
1,644
|
|
|
|
1,438
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
16,113
|
|
Noncash rental expense, net of
noncash rental income
|
|
|
525
|
|
|
|
1,461
|
|
|
|
1,768
|
|
Compensation expense incurred in
connection with stock options
|
|
|
64
|
|
|
|
279
|
|
|
|
1,135
|
|
Net change in certain working
capital components
|
|
|
(1,292
|
)
|
|
|
4,221
|
|
|
|
11,169
|
|
Decrease (increase) in deferred tax
asset
|
|
|
4,036
|
|
|
|
(11,623
|
)
|
|
|
(8,059
|
)
|
Decrease (increase) in deferred
membership costs
|
|
|
1,021
|
|
|
|
495
|
|
|
|
(4,181
|
)
|
Landlord contributions to tenant
improvements
|
|
|
2,508
|
|
|
|
8,590
|
|
|
|
6,413
|
|
Increase in insurance reserves
|
|
|
1,399
|
|
|
|
1,837
|
|
|
|
2,564
|
|
Other
|
|
|
(850
|
)
|
|
|
(504
|
)
|
|
|
(98
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments
|
|
|
61,030
|
|
|
|
61,487
|
|
|
|
70,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
|
57,125
|
|
|
|
63,256
|
|
|
|
75,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures, net of effect
of acquired businesses
|
|
|
(36,816
|
)
|
|
|
(62,393
|
)
|
|
|
(66,253
|
)
|
Proceeds from sale of equipment
|
|
|
7
|
|
|
|
|
|
|
|
|
|
Acquisition of businesses, net of
cash acquired
|
|
|
(3,877
|
)
|
|
|
(3,945
|
)
|
|
|
(858
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing
activities
|
|
|
(40,686
|
)
|
|
|
(66,338
|
)
|
|
|
(67,111
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Initial Public
Offering, net of underwriting and other costs
|
|
|
|
|
|
|
|
|
|
|
91,750
|
|
Repayment of Senior Notes
|
|
|
|
|
|
|
|
|
|
|
(128,684
|
)
|
Premium paid on extinguishment of
debt and related costs
|
|
|
|
|
|
|
|
|
|
|
(13,273
|
)
|
Change in book overdraft
|
|
|
2,778
|
|
|
|
(1,792
|
)
|
|
|
245
|
|
Proceeds from 11.0% Senior
Discount Note Offering
|
|
|
120,487
|
|
|
|
|
|
|
|
|
|
Redemption of Series A and
Series B preferred stock
|
|
|
(50,635
|
)
|
|
|
|
|
|
|
|
|
Common stock distribution
|
|
|
(68,943
|
)
|
|
|
|
|
|
|
|
|
Repurchase of common stock
|
|
|
(53
|
)
|
|
|
(184
|
)
|
|
|
(433
|
)
|
Tax benefit from stock option
exercises
|
|
|
|
|
|
|
|
|
|
|
163
|
|
Proceeds from stock option exercises
|
|
|
539
|
|
|
|
|
|
|
|
439
|
|
Repayments of other borrowings
|
|
|
(3,908
|
)
|
|
|
(1,144
|
)
|
|
|
(2,805
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in)
financing activities
|
|
|
265
|
|
|
|
(3,120
|
)
|
|
|
(52,598
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and
cash equivalents
|
|
|
16,704
|
|
|
|
(6,202
|
)
|
|
|
(44,494
|
)
|
Cash and cash equivalents
beginning of period
|
|
|
40,802
|
|
|
|
57,506
|
|
|
|
51,304
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents end of
period
|
|
$
|
57,506
|
|
|
$
|
51,304
|
|
|
$
|
6,810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of the change in certain
working capital components, net of effects of acquired
businesses
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in accounts receivable
|
|
$
|
(486
|
)
|
|
$
|
(2,334
|
)
|
|
$
|
(3,168
|
)
|
Decrease (increase) in inventory
|
|
|
95
|
|
|
|
230
|
|
|
|
(13
|
)
|
(Increase) decrease in prepaid
expenses, prepaid corporate income taxes and other current assets
|
|
|
(2,428
|
)
|
|
|
(2,647
|
)
|
|
|
3,010
|
|
Increase in accounts payable and
accrued expenses
|
|
|
515
|
|
|
|
4,920
|
|
|
|
2,662
|
|
Increase in deferred revenue
|
|
|
1,012
|
|
|
|
4,052
|
|
|
|
8,678
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in certain working
capital components
|
|
$
|
(1,292
|
)
|
|
$
|
4,221
|
|
|
$
|
11,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
F-6
Town Sports International Holdings, Inc. and Subsidiaries (the
Company or TSI Holdings) owned and
operates 147 fitness clubs (clubs) and partly owned
and operated two additional clubs as of December 31, 2006.
The Company operates in a single segment. The Company operated
99 clubs in the New York metropolitan market, 21 clubs in the
Boston market, 19 clubs in the Washington, D.C. market,
seven in the Philadelphia market and three clubs in Switzerland
as of December 31, 2006. The Companys geographic
concentration in the New York metropolitan market may expose the
Company to adverse developments related to competition,
demographic changes, real estate costs, acts of terrorism and
economic down turns.
Effective June 30, 2006, Town Sports International, Inc., a
wholly owned subsidiary of TSI Holdings, merged with and into
TSI Club, LLC, a New York limited liability company (the
Merger). TSI Club, LLC was the surviving entity in
the Merger and changed its name to Town Sports International,
LLC (TSI). TSI Holdings is the sole member of TSI.
The registration statement filed in connection with the
Companys Initial Public Offering (IPO), as
filed with the SEC, was declared effective on June 1, 2006.
The Companys shares of common stock (Common
Stock) began trading on the NASDAQ Stock Market on
June 2, 2006 under the symbol CLUB. In connection with the
IPO, the Board of Directors approved a 14 for one common stock
split. The Companys position is that it was required by
the relevant agreements to adjust the options to purchase Common
Stock, for the stock split. The 1,309,123 shares of Common
Stock outstanding on December 31, 2005 have been adjusted
for this stock split resulting in adjusted shares of Common
Stock outstanding of 18,327,722. All share and per share data
have been adjusted to reflect this stock split. The Company
closed this transaction and received proceeds on June 7,
2006. The IPO consists of 8,950,000 shares of common stock,
of which 7,650,000 shares were issued by the Company and
1,300,000 shares were sold by certain selling stockholders
to certain specified purchasers. The Companys sale of
7,650,000 shares of common stock resulted in net proceeds
of $91,750. These proceeds are net of underwriting discounts and
commissions and offering costs payable by the Company totaling
$7,700. The IPO proceeds were used for the redemption of 35% of
the aggregate principal amount of its outstanding 11% Senior
Discount Notes, due 2014, and the remainder of the proceeds
together with cash on hand was used to consummate the tender
offer for $85,001 of
95/8%
Senior Notes, due 2011.
|
|
2.
|
Summary
of Significant Accounting Policies
|
Principles
of Consolidation
The accompanying consolidated financial statements include the
accounts of Town Sports International Holdings, Inc. and all
wholly owned subsidiaries. All significant intercompany accounts
and transactions have been eliminated in consolidation.
Certain reclassifications were made to the reported amounts at
December 31, 2004 to conform to the presentation at
December 31, 2005 and 2006. Also, the share and per share
amounts prior to June 1, 2006 have been adjusted for the 14
for one common stock split on June 2, 2006.
Revenue
Recognition
The Company receives a one-time non-refundable initiation fee
and monthly dues from its members. The Companys members
have the option to join on a
month-to-month
basis or to commit to a one or two year membership.
Month-to-month
members can cancel their membership at any time with
30 days notice. Initiation fees and related direct
expenses, primarily a percentage of salaries and sales
commissions payable to membership consultants, are deferred and
recognized, on a straight-line basis, in operations over an
estimated membership life of 30 months. The amount of costs
deferred does not exceed the related deferred revenue for the
periods presented.
F-7
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Dues that are received in advance are recognized on a pro-rata
basis over the periods in which services are to be provided.
Revenues from ancillary services are recognized as services are
performed. Management fees earned for services rendered are
recognized at the time the related services are performed.
The Company recognizes revenue from merchandise sales upon
delivery to the member.
In connection with advance receipts of fees or dues, the Company
is required to maintain surety bonds totaling $3,766 and $3,750
as of December 31, 2005 and 2006, respectively, pursuant to
various state consumer protection laws.
Advertising
and Club Pre-opening Costs
Advertising costs and club pre-opening costs are charged to
operations during the period in which they are incurred, except
for production costs related to television and radio
advertisements, which are expensed when the related commercials
are first aired. Total advertising costs incurred by the Company
during the years ended December 31, 2004, 2005 and 2006
totaled $8,994, $10,337 and $10,971, respectively, and are
included in club operations.
Cash
and Cash Equivalents
The Company considers all highly liquid instruments which have
original maturities of three months or less when acquired to be
cash equivalents. The carrying amounts reported in the balance
sheets for cash and cash equivalents approximate fair value. The
Company owns and operates a captive insurance company in the
State of New York. Under the insurance laws of the State of New
York, this captive insurance company is required to maintain a
cash balance of at least $250. At December 31, 2005 and
2006, $256 and $263, respectively, of cash related to this
wholly owned subsidiary was included in cash and cash
equivalents.
Deferred
Lease Liabilities, Non-cash Rental Expense and Additional
Rent
The Company recognizes rental expense for leases with scheduled
rent increases on the straight-line basis over the life of the
lease beginning upon the commencement date of the lease.
The Company leases office, warehouse and multi-recreational
facilities and certain equipment under non-cancelable operating
leases. In addition to base rent, the facility leases generally
provide for additional rent to cover common area maintenance
(CAM) charges incurred and to pass along increases
in real estate taxes. The Company accrues for any unpaid CAM
charges and real estate taxes on a club by club basis.
Certain leases provide for contingent rent based upon defined
formulas of revenue, cash flows or operating results for the
respective facilities. These contingent rent payments typically
call for additional rent payments calculated as a percentage of
the respective clubs revenue or a percentage of revenue in
excess of defined break-points during a specified year. The
Company records contingent rent expense over the related
contingent rental period at the time the respective contingent
targets are probable of being met.
Accounts
Receivable and Allowance for Doubtful Accounts
Accounts receivable principally consists of amounts due from the
Companys membership base. The Company maintains allowances
for doubtful accounts for estimated losses resulting from the
inability of the Companys members to make required
payments. The Company considers factors such as: historical
collection experience, the age of the receivable balance, and
general economic conditions that may effect our members ability
to pay.
F-8
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Receivables consist of the following at December 31, 2005
and 2006:
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
Membership receivables
|
|
$
|
4,426
|
|
|
$
|
7,243
|
|
Landlord receivables
|
|
|
3,241
|
|
|
|
1,110
|
|
Other
|
|
|
1,420
|
|
|
|
1,701
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
9,087
|
|
|
$
|
10,054
|
|
|
|
|
|
|
|
|
|
|
Following are the changes in the allowance for doubtful accounts
during the years December 31, 2004, 2005 and 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Beginning
|
|
|
|
|
|
Write-offs Net of
|
|
|
Balance at
|
|
|
|
of the Year
|
|
|
Additions
|
|
|
Recoveries
|
|
|
End of Year
|
|
|
December 31, 2006
|
|
$
|
1,984
|
|
|
$
|
5,129
|
|
|
$
|
(5,087
|
)
|
|
$
|
2,026
|
|
December 31, 2005
|
|
$
|
2,647
|
|
|
$
|
6,165
|
|
|
$
|
(6,828
|
)
|
|
$
|
1,984
|
|
December 31, 2004
|
|
$
|
822
|
|
|
$
|
5,497
|
|
|
$
|
(3,672
|
)
|
|
$
|
2,647
|
|
Inventory
Inventory consists of athletic equipment, supplies, headsets for
the club entertainment system and clothing for sale to members.
Inventories are valued at the lower of cost or market by the
first-in,
first-out method.
Fixed
Assets
Fixed assets are recorded at cost and depreciated on a
straight-line basis over the estimated useful lives of the
assets, which are 30 years for building and improvements,
five years for club equipment, furniture, fixtures and computer
equipment, and three years for computer software. Leasehold
improvements are amortized over the shorter of their estimated
useful lives or the remaining period of the related lease.
Payroll costs directly related to the construction or expansion
of the Companys club base are capitalized with leasehold
improvements. Expenditures for maintenance and repairs are
charged to operations as incurred. The cost and related
accumulated depreciation or amortization of assets retired or
sold are removed from the respective accounts and any gain or
loss is recognized in operations. The costs related to
developing web applications, developing web pages and installing
developed applications on the web servers are capitalized and
classified as computer software. Web site hosting fees and
maintenance costs are expensed as incurred.
Intangible
Assets, Goodwill and Debt Issuance Costs
Intangible assets consist of membership lists, a beneficial
lease and
covenants-not-to-compete.
These assets are stated at cost and are being amortized by the
straight-line method over their estimated lives. Membership
lists are amortized over 30 months and
covenants-not-to-compete
are amortized over the contractual life, generally five years.
The beneficial lease is being amortized over the remaining life
of the underlying club lease.
In accordance with the Statement on Financial Accounting
Standards (SFAS) No. 142
(SFAS 142), Goodwill and Other Intangible
Assets, goodwill has not been amortized subsequent to
December 31, 2001.
Debt issuance costs are classified within other assets and are
being amortized as additional interest expense over the life of
the underlying debt, five to ten years, using the interest
method. Amortization of debt issue costs was $1,584, $1,644 and
$1,438, for December 31, 2004, 2005 and 2006, respectively.
Accounting
for the Impairment of Long-Lived Assets
Long-lived assets, such as fixed assets and intangible assets
are reviewed for impairment when events or circumstances
indicate that their carrying value may not be recoverable.
Estimated undiscounted expected future
F-9
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
cash flows are used to determine if an asset is impaired, in
which case the assets carrying value would be reduced to
fair value.
Insurance
The Company obtains insurance coverage for significant exposures
as well as those risks required to be insured by law or
contract. The Company retains a portion of risk internally
related to general liability losses. Where the Company retains
risk, provisions are recorded based upon the Companys
estimates of its ultimate exposure for claims. The provisions
are estimated based on claims experience, an estimate of claims
incurred but not yet reported and other relevant factors. In
this connection, under the provision of the Deductible Agreement
related to the payment and administration the Companys
insurance claims, we are required to maintain irrevocable
letters of credit, totaling $5,900 as of December 31, 2006.
Use of
Estimates
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the dates of
the financial statements and the reported amounts of revenues
and expenses during the reporting periods. Actual results could
differ from those estimates.
The most significant assumptions and estimates relate to the
allocation and fair value ascribed to assets acquired in
connection with the acquisition of clubs under the purchase
method of accounting, the useful lives, recoverability and
impairment of fixed and intangible assets, deferred income tax
valuation, valuation of and expense incurred in connection with
stock options, insurance reserves, legal contingencies and the
estimated membership life.
Corporate
Income Taxes
Deferred tax liabilities and assets are recognized for the
expected future tax consequences of events that have been
included in the financial statements or tax returns. Under this
method, deferred tax liabilities and assets are determined on
the basis of the difference between the financial statement and
tax basis of assets and liabilities (temporary
differences) at enacted tax rates in effect for the years
in which the temporary differences are expected to reverse. A
valuation allowance is recorded to reduce deferred tax assets to
the amount that is more likely than not to be realized.
Statements
of Cash Flows
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Cash paid
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest (net of amounts
capitalized)(a)
|
|
$
|
25,399
|
|
|
$
|
25,251
|
|
|
$
|
35,252
|
|
Income taxes
|
|
|
1,706
|
|
|
|
10,718
|
|
|
|
4,699
|
|
Noncash investing and financing
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of fixed assets
included in accounts payable and accrued expenses
|
|
|
8,372
|
|
|
|
10,479
|
|
|
|
12,737
|
|
See Notes 7, 10 and 11 for
additional non-cash investing and financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
The December 31, 2006 amount includes a $12,961 cash
payment of interest on Payment-in-Kind Notes. |
F-10
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Foreign
Currency
At December 31, 2006, the Company owned three Swiss clubs,
which use the local currency as their functional currency.
Assets and liabilities are translated into U.S. dollars at
year-end exchange rates, while income and expense items are
translated into U.S. dollars at the average exchange rate
for the period. For all periods presented foreign exchange
transaction gains and losses were not material. Adjustments
resulting from the translation of foreign functional currency
financial statements into U.S. dollars are included in the
currency translation adjustment in stockholders deficit.
The difference between the Companys net income (loss) and
comprehensive income (loss) is the effect of foreign exchange
translation adjustments, which was $320, $(530) and $153 for
2004, 2005 and 2006, respectively.
Comprehensive
Income
Comprehensive income is defined as the change in equity of a
business enterprise during a period from transactions and other
events and circumstances from non-owner sources, including
foreign currency translation adjustments. The Company presents
comprehensive income in its consolidated statements of
stockholders deficit.
Investments
in Affiliated Companies
The Company has investments in Capitol Hill Squash Club
Associates (CHSCA) and Kalorama Sports Management
Associates (KSMA) (collectively referred to as the
Affiliates). The Company has a limited partnership
interest in CHSCA, which provides the Company with approximately
20% of the CHSCA profits, as defined. The Company has a
co-general partnership and limited partnership interests in
KSMA, which entitles it to receive approximately 45% of the KSMA
profits, as defined. The Affiliates have operations, which are
similar, and related to, those of the Company. The Company
accounts for these Affiliates in accordance with the equity
method. The assets, liabilities, equity and operating results of
the CHSCA and the Companys pro rata share of the
CHSCAs net assets and operating results were not material
for all periods presented. The financial statements of KSMA have
been included with the Companys Annual Report on
Form 10-K.
The KSMA balance sheets for the periods presented are not
material to the Companys balance sheets for these
respective periods. Total revenue, income from operations and
net income of KSMA for the years ending December 31, 2004,
2005 and 2006 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Revenue
|
|
$
|
3,560
|
|
|
$
|
3,526
|
|
|
$
|
3,554
|
|
Income from operations
|
|
|
1,563
|
|
|
|
1,452
|
|
|
|
1,625
|
|
Net income
|
|
|
1,459
|
|
|
|
1,373
|
|
|
|
1,513
|
|
Concentrations
of Credit Risk
Financial instruments which potentially subject the Company to
concentrations of credit risk are cash and cash equivalents.
Such amounts are held, primarily, in a single commercial bank.
The Company holds no collateral for these financial instruments.
Earnings
(Loss) Per Share
Basic earnings (loss) per share is computed by dividing net
income (loss) applicable to common stockholders by the weighted
average numbers of shares of common stock outstanding during the
period. Diluted earnings (loss) per share is computed similarly
to basic earnings (loss) per share, except that the denominator
is increased for the assumed exercise of dilutive stock options
using the treasury stock method. The effect of the shares
issuable upon the exercise of stock options were not included in
the calculation of diluted EPS for the year ended
December 31, 2004 as they were antidilutive. The number of
equivalent shares excluded totaled 15,481 for the year ended
December 31, 2004.
F-11
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table summarizes the weighted average common
shares for basic and diluted earnings per share
(EPS) computations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Weighted average number of common
share outstanding basic
|
|
|
18,190,648
|
|
|
|
18,334,624
|
|
|
|
22,749,470
|
|
Effect of diluted stock options
|
|
|
|
|
|
|
39,998
|
|
|
|
405,342
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common
shares outstanding diluted
|
|
|
18,190,648
|
|
|
|
18,374,622
|
|
|
|
23,154,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.26
|
)
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
Diluted
|
|
$
|
(0.26
|
)
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
Stock-Based
Compensation
Effective January 1, 2006, the Company adopted the fair
value recognition provisions of SFAS No. 123 (revised
2004), Share-Based Payments
(SFAS 123R), using the modified prospective
transition method and therefore has not restated results for
prior periods. Under this transition method, stock-based
compensation expense for the year ended December 31, 2006
includes compensation expense for all stock-based compensation
awards granted prior to, but not yet vested as of
January 1, 2006, based on the grant date fair value
estimated in accordance with the original provision of
SFAS No. 123, Accounting for Stock-Based
Compensation (SFAS 123). Stock-based
compensation expense for all stock-based compensation awards
granted after January 1, 2006 will be based on the
grant-date fair value estimated in accordance with the
provisions of SFAS 123R. Prior to the adoption of
SFAS 123R, the Company recognized stock-based compensation
expense in accordance with Accounting Principles Board
(APB) Opinion No. 25, Accounting for
Stock Issued to Employees (APB 25).
Also, prior to January 1, 2006, the Company provided pro
forma disclosure amounts in accordance with
SFAS No. 148, Accounting for Stock-Based
Compensation Transition and Disclosure
(SFAS 148), as if the fair value method defined
by SFAS 123 had been applied to its stock-based
compensation. In March 2005, the Securities and Exchange
Commission (the SEC) issued Staff Accounting
Bulletin No. 107 (SAB 107) regarding
the SECs interpretation of SFAS 123R and the
valuation of share-based payments for public companies. The
Company has applied the provisions of SAB 107 in its
adoption of SFAS 123R.
F-12
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table illustrates the effect on the net income
(loss) attributed to common stockholders and earnings (loss) per
share had the Company applied the fair value recognition
provisions of SFAS 123:
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
Net income (loss), as reported
|
|
$
|
(4,689
|
)
|
|
$
|
1,769
|
|
Add: Stock-based compensation
included in reported net earnings, net of related tax effects
|
|
|
37
|
|
|
|
177
|
|
Less: Stock-based compensation
expense determined under the fair-value-based method for all
awards, net of related tax effects
|
|
|
(99
|
)
|
|
|
(128
|
)
|
|
|
|
|
|
|
|
|
|
Pro forma net earnings (loss)
|
|
$
|
(4,751
|
)
|
|
$
|
1,818
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share:
|
|
|
|
|
|
|
|
|
As reported
|
|
$
|
(0.26
|
)
|
|
$
|
0.10
|
|
Pro forma
|
|
$
|
(0.26
|
)
|
|
$
|
0.10
|
|
Diluted earnings (loss) per share:
|
|
|
|
|
|
|
|
|
As reported
|
|
$
|
(0.26
|
)
|
|
$
|
0.10
|
|
Pro forma
|
|
$
|
(0.26
|
)
|
|
$
|
0.10
|
|
The fair value of the awards was determined using a modified
Black-Scholes methodology using the following weighted average
assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk-Free
|
|
|
Average
|
|
|
|
|
|
Expected
|
|
|
Fair Value
|
|
|
|
Interest
|
|
|
Expected
|
|
|
Expected
|
|
|
Dividend
|
|
|
at Date
|
|
Class A Common
|
|
Rate
|
|
|
Life
|
|
|
Volatility
|
|
|
Yield
|
|
|
of Grant
|
|
|
1999 Grants
|
|
|
5.7
|
%
|
|
|
5 years
|
|
|
|
60
|
%
|
|
|
|
|
|
$
|
30.10
|
|
2000 Grants
|
|
|
6.6
|
%
|
|
|
5 years
|
|
|
|
69
|
%
|
|
|
|
|
|
$
|
47.11
|
|
2001 Grants
|
|
|
4.6
|
%
|
|
|
5 years
|
|
|
|
72
|
%
|
|
|
|
|
|
$
|
111.89
|
|
2003 Grants
|
|
|
3.8
|
%
|
|
|
6 years
|
|
|
|
55
|
%
|
|
|
|
|
|
$
|
14.50
|
|
2005 Grants
|
|
|
4.1
|
%
|
|
|
6 years
|
|
|
|
49
|
%
|
|
|
|
|
|
$
|
8.00
|
|
2006 Grants
|
|
|
4.8
|
%
|
|
|
6 years
|
|
|
|
50
|
%
|
|
|
|
|
|
$
|
12.14
|
|
Expected volatility percentages were derived from the volatility
of publicly traded companies considered to have businesses
similar to the Company.
|
|
3.
|
Recent
Accounting Pronouncements
|
In June 2006, the FASB issued an interpretation of Statement of
Financial Accounting Standards
(SFAS) No. 109, Accounting for Income
Taxes (FIN 48), which clarifies the
accounting for uncertainty in income taxes by prescribing a
minimum probability threshold that a tax position must meet
before a financial statement benefit is recognized. FIN 48
requires that a Company recognize in their consolidated
financial statements the impact of a tax position, if that
position is more likely than not of being sustained on audit,
based on the technical merits of the position. The
interpretation also prescribes guidance on derecognition,
classification, interest and penalties, accounting in interim
periods, and disclosure for financial statement purposes. The
interpretation also requires expanded disclosure with respect to
the uncertainty in income taxes. The provisions of FIN 48
are effective beginning January 1, 2007, with the
cumulative effect of the change in accounting principles
recorded as an adjustment to the opening balance of retained
earnings. We do not believe FIN 48 will have a material
impact on our Consolidated Financial Statements.
In September 2006, the FASB issued SFAS No. 157,
Fair Value Measurements (SFAS 157),
which defines fair value, establishes a framework for measuring
fair value in accordance with generally accepted accounting
principles, and expands disclosures about fair value
measurements. SFAS 157 is effective January 1, 2008,
for the Company. We are currently evaluating the impact of
SFAS 157 on our Consolidated Financial Statements.
F-13
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Fixed assets as of December 31, 2005 and 2006 are shown at
cost, less accumulated depreciation and amortization, and are
summarized below:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
Leasehold improvements
|
|
$
|
287,171
|
|
|
$
|
337,296
|
|
Club equipment
|
|
|
68,420
|
|
|
|
66,881
|
|
Furniture, fixtures and computer
equipment
|
|
|
45,338
|
|
|
|
51,407
|
|
Computer software
|
|
|
11,261
|
|
|
|
13,264
|
|
Building and improvements
|
|
|
4,995
|
|
|
|
4,995
|
|
Land
|
|
|
986
|
|
|
|
986
|
|
Construction in progress
|
|
|
29,045
|
|
|
|
28,319
|
|
|
|
|
|
|
|
|
|
|
|
|
|
447,216
|
|
|
|
503,148
|
|
Less: Accumulated depreciation and
amortization
|
|
|
(194,085
|
)
|
|
|
(221,542
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
253,131
|
|
|
$
|
281,606
|
|
|
|
|
|
|
|
|
|
|
Depreciation and leasehold amortization expense for the years
ended December 31, 2004, 2005 and 2006, was $36,092,
$38,950 and $40,220, respectively.
|
|
5.
|
Goodwill
and Intangible Assets
|
Goodwill has been allocated to reporting units that closely
reflect the regions served by our four trade names; New York
Sports Clubs, Boston Sports Clubs, Washington Sports Clubs and
Philadelphia Sports Clubs, with certain more remote clubs that
do not benefit from a regional cluster being considered single
reporting units.
In each of the quarters ended March 31, 2005 and 2006, the
Company performed its annual impairment test. Goodwill
impairment testing requires a comparison between the carrying
value and fair value of reportable goodwill. If the carrying
value exceeds the fair value, goodwill is considered impaired.
The amount of the impairment loss is measured as the difference
between the carrying value and the implied fair value of
goodwill, which is determined using discounted cash flows. The
2005 and 2006 impairment tests supported the recorded goodwill
balances and as such no impairment of goodwill was required. The
change in the carrying amount of goodwill from January 1,
2005 through December 31, 2006 is as follows:
|
|
|
|
|
Balance as of January 1,
2005
|
|
$
|
47,494
|
|
Goodwill related to an acquisition
|
|
|
2,609
|
|
Other
|
|
|
(15
|
)
|
Changes due to foreign currency
exchange rate fluctuations
|
|
|
(114
|
)
|
|
|
|
|
|
Balance as of December 31,
2005
|
|
|
49,974
|
|
Goodwill related to an acquisition
|
|
|
91
|
|
Changes due to foreign currency
exchange rate fluctuations
|
|
|
47
|
|
|
|
|
|
|
Balance as of December 31,
2006
|
|
$
|
50,112
|
|
|
|
|
|
|
F-14
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2005
|
|
|
|
($000s)
|
|
|
|
Gross
|
|
|
|
|
|
|
|
|
|
Carrying
|
|
|
Accumulated
|
|
|
Net
|
|
Acquired Intangible Assets
|
|
Amount
|
|
|
Amortization
|
|
|
Intangibles
|
|
|
Membership lists
|
|
$
|
11,450
|
|
|
$
|
(10,939
|
)
|
|
$
|
511
|
|
Covenants-not-to-compete
|
|
|
1,151
|
|
|
|
(949
|
)
|
|
|
202
|
|
Beneficial lease
|
|
|
223
|
|
|
|
(195
|
)
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
12,824
|
|
|
$
|
(12,083
|
)
|
|
$
|
741
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006
|
|
|
|
($000s)
|
|
|
|
Gross
|
|
|
|
|
|
|
|
|
|
Carrying
|
|
|
Accumulated
|
|
|
Net
|
|
|
|
Amount
|
|
|
Amortization
|
|
|
Intangibles
|
|
|
Membership lists
|
|
$
|
12,146
|
|
|
$
|
(11,389
|
)
|
|
$
|
757
|
|
Covenants-not-to-compete
|
|
|
1,151
|
|
|
|
(1,004
|
)
|
|
|
147
|
|
Beneficial lease
|
|
|
223
|
|
|
|
(205
|
)
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
13,520
|
|
|
$
|
(12,598
|
)
|
|
$
|
922
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amortization expense of the above acquired intangible assets
for each of the three years ending December 31, 2009 is as
follows:
|
|
|
|
|
Aggregate Amortization Expense for the Years Ending
December 31, ($000s)
|
|
|
|
|
2007
|
|
$
|
445
|
|
2008
|
|
|
386
|
|
2009
|
|
|
91
|
|
|
|
|
|
|
|
|
$
|
922
|
|
|
|
|
|
|
Amortization expense of intangible assets for the years ended
December 31, 2004, 2005 and 2006 was $777, $632 and $630,
respectively.
Accrued expenses as of December 31, 2005 and 2006 consist
of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
Accrued payroll
|
|
$
|
6,447
|
|
|
$
|
7,716
|
|
Accrued construction in progress
and equipment
|
|
|
7,848
|
|
|
|
10,563
|
|
Accrued occupancy costs
|
|
|
5,783
|
|
|
|
6,448
|
|
Accrued insurance claims
|
|
|
4,091
|
|
|
|
3,649
|
|
Accrued other
|
|
|
7,451
|
|
|
|
4,844
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
31,620
|
|
|
$
|
33,220
|
|
|
|
|
|
|
|
|
|
|
F-15
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Long-term debt consists of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
Senior
Notes 95/8
%
|
|
$
|
255,000
|
|
|
$
|
169,999
|
|
Senior Discount Notes 11%
|
|
|
153,077
|
|
|
|
110,850
|
|
Notes payable for acquired
businesses
|
|
|
3,085
|
|
|
|
280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
411,162
|
|
|
|
281,129
|
|
Less: Current portion due within
one year
|
|
|
1,267
|
|
|
|
181
|
|
|
|
|
|
|
|
|
|
|
Long-term portion
|
|
$
|
409,895
|
|
|
$
|
280,948
|
|
|
|
|
|
|
|
|
|
|
The aggregate long-term debt obligations maturing during the
next five years and thereafter is as follows:
|
|
|
|
|
|
|
Amount Due
|
|
|
Year Ending
December 31,
|
|
|
|
|
2007
|
|
$
|
181
|
|
2008
|
|
|
48
|
|
2009
|
|
|
51
|
|
2010
|
|
|
|
|
2011
|
|
|
169,999
|
|
Thereafter
|
|
|
110,850
|
|
|
|
|
|
|
|
|
$
|
281,129
|
|
|
|
|
|
|
Notes payable were incurred upon the acquisition of various
clubs and are subject to the Companys right of offset for
possible post acquisition adjustments arising out of operations
of the acquired clubs. These notes are stated at rates of
between 5% and 9%, and are non-collateralized. The notes are due
on various dates through 2009.
April 16,
2003 Refinancing Transactions
On April 16, 2003 the Company successfully completed a
refinancing of its debt. This refinancing included an offering
of $255,000 of
95/8% Senior
Notes (Notes) that will mature April 15, 2011,
and the entering into of a new $50,000 senior secured revolving
credit facility (the Senior Credit Facility) that
will expire April 15, 2008. The transaction fees of
approximately $9,600 have been accounted for as deferred
financing costs. The Notes accrue interest at
95/8% per
annum and interest is payable semiannually on April 15 and
October 15.
February 4,
2004 Restructuring
On February 4, 2004 TSI Holdings, successfully completed an
offering of 11.0% Senior Discount Notes (the Discount
Notes) that will mature in February 2014. TSI Holdings
received a total of $124,807 in connection with this issuance.
Fees and expenses related to this transaction totaled
approximately $4,378. No cash interest is required to be paid
prior to February 2009. The accreted value of each Discount Note
will increase from the date of issuance until February 1,
2009, at a rate of 11.0% per annum compounded semi-annually
such that on February 1, 2009 the accreted value will equal
$213,000, the principal value due at maturity. Subsequent to
February 1, 2009 cash interest on the Discount Notes will
accrue and be payable semi-annually in arrears February 1 and
August 1 of each year, commencing August 1, 2009. The
Discount Notes are structurally subordinated and effectively
rank junior to all indebtedness of the Company.
F-16
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Senior
Credit Facility
As of December 31, 2006, the Company had a senior secured
revolving credit facility (the Senior Credit
Facility) that was to mature April 15, 2008. On
February 27, 2007 the Senior Credit Facility was replaced
with the New Senior Credit Facility. Effective July 7,
2006, the Senior Credit Facility was amended to increase
permitted borrowings from $50,000 to $75,000. Also, in July, the
Company paid commitment fees totaling $125 related to this
amendment. The Senior Credit Facility contained various
covenants including limits on capital expenditures, the
maintenance of a consolidated interest coverage ratio of not
less than 3.00:1.00 and a maximum permitted total leverage ratio
of 3.25:1.00 from September 30, 2006 through
September 29, 2007. TSIs interest coverage and
leverage ratios were 5.24:1.00 and 1.77:1.00, respectively, as
of December 31, 2006. As of December 31, 2006 TSI was
in compliance with its financial covenants under the credit
agreement related to the Senior Credit Facility. These covenants
served to limit TSIs ability to incur additional debt. As
of December 31, 2006, permitted borrowing capacity of
$75,000 was not restricted by the covenants. Loans under the
Senior Credit Facility will at TSIs option, bear interest
at either the administrative agents base rate plus 3.0% or
the Eurodollar rate plus 4.0%, as defined in the related credit
agreement. There were no borrowings outstanding at
December 31, 2006 and outstanding letters of credit issued
totaled $10,986. TSI was required to pay a commitment fee of
0.75% per annum on the daily unutilized amount. The
unutilized portion of the Senior Credit Facility as of
December 31, 2006 was $64,014.
On May 18, 2006 the Senior Credit Facility was amended to
consent to: (1) the use by TSI Holdings of the net cash
proceeds received by TSI Holdings from an IPO to redeem its
11% Senior Discount Notes, due 2014 in an aggregate amount
not to exceed 35% of the original principal amount at maturity
of such notes, and with the balance of such net cash proceeds
not so used to be contributed as a common equity contribution to
TSI; (2) the use by TSI of the cash proceeds received
pursuant to clause (1) above and cash on hand to tender for
a portion of its
95/8% Senior
Notes, due 2011; and (3) the amendments of, and the waivers
with respect to, certain provisions of the Indenture governing
TSIs
95/8% Senior
Notes, due 2011. The lenders also waived any Default or Event of
Default that may have arisen solely under Section 9.06 of
the Senior Credit Facility as a result of the Company entering
into certain agreements with Mark Smith, the former Chairman of
TSI Holdings, in connection with Mr. Smiths
resignation.
On June 8, 2006 the Company paid $93,001 to redeem $85,001
of the outstanding principal of the
95/8% Senior
Notes, together with $6,796 million of early termination
fees and $1,204 of accrued interest. Deferred financing costs
totaling $1,601 were written off and fees totaling $222 were
incurred in connection with this early extinguishment.
On July 7, 2006, the Company paid $62,875 to redeem 35% of
its Senior Discount Notes. The aggregate accreted value of the
Senior Discount Notes on the redemption date totaled $56,644 and
early termination fees totaled $6,231. Deferred financing costs
totaling $1,239 were written off and fees totaling $24 were
incurred in connection with this early extinguishment.
New
Senior Credit Facility
On February 27, 2007, the Company entered into a
$260,000 senior secured credit facility (New Senior
Credit Facility). The New Senior Credit Facility consists
of a $185,000 Initial Term Loan Facility, and a
$75,000 Revolving Loan Facility and an incremental term
loan commitment facility in the maximum amount of $100,000,
which borrowing thereunder is subject to compliance with certain
conditions precedent and by TSI and agreement upon certain terms
and conditions thereof between the participating lenders and
TSI. The New Senior Credit Facility replaces the existing senior
secured credit facility. Fees and expenses associated with this
transaction approximate $3.0 million.
A portion of the proceeds were used to purchase $165,540
aggregate principal amount of Senior Notes outstanding on
February 27, 2007 and the balance of the proceeds were
irrevocably deposited in an escrow account to purchase the
remaining $4,459, together with call premium of $215, on
April 15, 2007, the redemption date.
F-17
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Accrued interest on the Senior Notes totaling $6,013 was also
paid at closing. The Company incurred $8,759 of tender premium
and approximately $300,000 fees and expenses related to the
tender of these Senior Notes.
Net deferred financing costs related to the Credit Facility and
the Senior Notes totaling approximately $3,209 will be expensed
in the first quarter of 2007.
Borrowings under the Initial Term Loan Facility will, at
TSI, LLCs option, bear interest at either the
administrative agents base rate plus 0.75% or its
Eurodollar rate plus 1.75%, each as defined in the related
credit agreement. The Initial Term Loan Facility matures on
the earlier of February 27, 2014, or August 1, 2013,
if the Senior Discount Notes are still outstanding. TSI, LLC is
required to repay 0.25% of principal, or $0.46 million per
quarter beginning on June 30, 2007.
The Revolving Loan Facility expires on February 27,
2012 and borrowings under the facility will, at TSI, LLCs
option, bear interest at either the administrative agents
base rate plus 1.25% or the Eurodollar rate plus 2.25% as
defined in the related credit agreement. The Revolving Loan
Facility contains a maximum total leverage covenant ratio of
4.25:1.00, which covenant is subject to compliance, on a
consolidated basis, only during the period in which borrowings
and letters of credit are outstanding thereunder.
TSI, LLCs applicable base rate and Eurodollar rate
margins, and commitment commission percentage vary with the
Companys consolidated secured leverage ratio. The
following table summarizes the interest rate margins and
commitment commission percentages applicable at three separate
secured ratio levels as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving Loans
|
|
|
Applicable
|
|
|
|
|
|
Base
|
|
|
|
|
|
Commitment
|
|
|
|
|
|
Rate
|
|
|
Eurodollar
|
|
|
Commission
|
|
Level
|
|
Secured Leverage Ratio
|
|
Margin
|
|
|
Margin
|
|
|
Percentage
|
|
|
3
|
|
Greater than 1.50 to 1.00
|
|
|
1.25
|
%
|
|
|
2.25
|
%
|
|
|
0.50
|
%
|
2
|
|
Greater than 1.00 to 1.00 but
equal to or less than 1.50 to 1.00
|
|
|
1.00
|
%
|
|
|
2.00
|
%
|
|
|
0.50
|
%
|
1
|
|
Equal to or less than 1.00 to 1.00
|
|
|
0.75
|
%
|
|
|
1.75
|
%
|
|
|
0.375
|
%
|
The Companys secured leverage ratio as of
February 27, 2007 was within Level 3 range.
Fair
Market Value
The carrying value of long-term debt, other than the Notes and
the Discount Notes, approximates fair market value as of
December 31, 2005 and 2006. Based on quoted market prices,
the Discount Notes have a fair value of approximately $146,970
and $86,840 at December 31, 2005 and December 31, 2006
respectively. The Notes have a fair value of approximately
$267,113 and $105,470 at December 31, 2005 and 2006
respectively.
Interest
Expense
The Companys interest expense and capitalized interest
related to funds borrowed to finance club facilities under
construction for the years ended December 31, 2004, 2005
and 2006 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Interest costs expensed
|
|
$
|
39,343
|
|
|
$
|
41,550
|
|
|
$
|
35,496
|
|
Interest costs capitalized
|
|
|
429
|
|
|
|
899
|
|
|
|
867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense and amounts
capitalized
|
|
$
|
39,772
|
|
|
$
|
42,449
|
|
|
$
|
36,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-18
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
8.
|
Related
Party Transactions
|
The Company entered into a professional service agreement with
Bruckmann, Rosser, Sherrill & Co., Inc.
(BRS), a stockholder of the Company for strategic
and financial advisory services on December 10, 1996. As of
December 31, 2006, BRS owned 27.2% of the Companys
outstanding common stock. Fees for such services, which are
included in general and administrative expenses, are
$250 per annum, and are payable while BRS owns 3.66% or
more of the outstanding Common stock of the Company. No amounts
were due BRS at December 31, 2005 and 2006.
The Company leases office, warehouse and multi-recreational
facilities and certain equipment under non-cancelable operating
leases. In addition to base rent, the facility leases generally
provide for additional rent based on increases in real estate
taxes and other costs. Certain leases give the Company the right
to acquire the leased facility at defined prices based on fair
value and provide for additional rent based upon defined
formulas of revenue, cash flow or operating results of the
respective facilities. Under the provisions of certain of these
leases, the Company is required to maintain irrevocable letters
of credit, which amount to $1,420 as of December 31, 2006.
The leases expire at various times through April 30, 2028,
and certain leases may be extended at the Companys option.
Future minimum rental payments under non-cancelable operating
leases are as follows:
|
|
|
|
|
|
|
Minimum
|
|
|
|
Annual Rental
|
|
|
Year Ending
December 31,
|
|
|
|
|
2007
|
|
$
|
68,770
|
|
2008
|
|
|
72,491
|
|
2009
|
|
|
71,492
|
|
2010
|
|
|
68,678
|
|
2011
|
|
|
66,910
|
|
Aggregate thereafter
|
|
|
484,350
|
|
Rent expense, including the effect of deferred lease
liabilities, for the years ended December 31, 2004, 2005
and 2006 was $64,742, $71,034 and $79,677, respectively. Such
amounts include additional rent of $11,653, $13,399 and $15,119,
respectively.
The Company, as landlord, leases space to third party tenants
under non-cancelable operating leases and licenses. In addition
to base rent, certain leases provide for additional rent based
on increases in real estate taxes, indexation, utilities and
defined amounts based on the operating results of the lessee.
The leases expire at various times through October 31,
2020. Future minimum rentals receivable under noncancelable
leases are as follows:
|
|
|
|
|
|
|
Minimum
|
|
|
|
Annual Rental
|
|
|
Year Ending
December 31,
|
|
|
|
|
2007
|
|
$
|
3,324
|
|
2008
|
|
|
2,615
|
|
2009
|
|
|
2,328
|
|
2010
|
|
|
2,271
|
|
2011
|
|
|
1,987
|
|
Aggregate thereafter
|
|
|
8,658
|
|
F-19
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Rental income, including non-cash rental income, for the years
ended December 31, 2004, 2005 and 2006 was $2,416, $3,035
and $2,990, respectively. Such amounts include additional rental
charges above the base rent of $218, $35 and $90, respectively.
We own the building at one of our club locations which houses a
rental tenant that generated $788, $1,059 and $1,041 of rental
income for the years ended December 31, 2004, 2005 and
2006, respectively.
10. Stockholders
Deficit
a. Capitalization
Prior to the IPO, the Companys certificate of
incorporation provided for the issuance of up to
42,500,000 shares of capital stock, consisting of
35,000,000 shares of Class A Voting Common Stock
(Class A), par value $0.001 per share; and
7,000,000 shares of Class B Non-voting Common Stock
(Class B), par value of $0.001 per share
(Class A and Class B are collectively referred to
herein as Common Stock). This also included
200,000 shares of Series B Preferred Stock
(Series B) par value $1.00 per share; the
redeemable 100,000 shares Senior stock, par value
$1.00 per share; and 200,000 shares of Series A
stock, par value $1.00 per share. The Class A common
share amounts have been affected for the 14 for one stock split
described below.
The Companys certificate of incorporation adopted in
connection with the IPO provides for 105,000,000 shares of
capital stock, consisting of 5,000,000 shares of Preferred
Stock, par value $0.001 per share (the Preferred
Stock), and 100,000,000 shares of Common Stock, par
value $0.001 per share (the Common Stock).
The registration statement filed in connection with the
Companys IPO, as filed with the SEC, was declared
effective on June 1, 2006. The Companys shares of
Common Stock began trading on the NASDAQ Stock Market on
June 2, 2006 under the symbol CLUB. In connection with the
IPO, the Board of Directors approved a 14 for one common stock
split. See Note 1 for further details relating to the
Companys IPO.
Common
Stock
On January 26, 2004, warrants to purchase
1,002,834 shares of Class A common stock were
exercised.
Series B
Preferred Stock
During December 1996, the Company issued 3,857 shares of
Series B preferred stock, 3,273 shares of which were
outstanding as of December 31, 2003, respectively.
Series B stock had liquidation preferences over Common
Stock in the event of a liquidation, dissolution or winding up
of the Company. Series B stock had no voting rights except
as required by law, and ranked pari passu.
Series B stock had a liquidation value of $35 per
share plus cumulative unpaid dividends of $6,127 as of
December 31, 2003. Series B stockholders were entitled
to a cumulative 14% annual dividend based upon the per share
price of $35. In connection with the issuance of the 11%
Discount Notes discussed in Note 7 all of the 109,540
outstanding shares were redeemed in February 2004 for a total of
$10,118.
Restructuring
On February 4, 2004 Town Sports International, Inc.
(TSI Inc.) and affiliates and TSI Holdings, a newly
formed company, entered into a Restructuring Agreement. In
connection with this Restructuring, the holders of TSI
Inc.s Series A Preferred Stock, Series B
Preferred Stock and Class A Common stock contributed their
shares of TSI Inc. to TSI Holdings for an equal amount of newly
issued shares of the same form in TSI Holdings. Immediately
following this exchange TSI Holdings contributed to TSI Inc. the
certificates representing all of TSI Inc.s shares
contributed in the aforementioned exchange and in return TSI
Inc. issued 14,000 shares of common stock to TSI Holdings,
and cancelled on its books and records the certificate
representing TSI Inc.s shares contributed to it by TSI
Holdings.
F-20
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On February 6, 2004 all of TSI Holdings outstanding
Series A stock and Series B stock were redeemed for a
total of $50,635.
On March 12, 2004 917,504 vested common stock options of
TSI Holdings were exercised. TSI Holdings received $539 in cash
related to these exercises.
On March 15, 2004 the Board of Directors of TSI Holdings
approved a common stock distribution of $3.75 per share to
all shareholders of record on March 15, 2004. This dividend
totaling $68,943 was paid on March 17, 2004. Also, in lieu
of a common stock distribution, vested common option holders
were paid a total of $1,144 recorded as payroll expense
Common
Stock Options
Grants vest in full at various dates between December 2007 and
2015. The vesting of these grants will be accelerated in the
event that certain defined events occur including the
achievement of annual equity values or the sale or an Initial
Public Offering of the Company. The term of each of these grants
is ten or eleven years.
In accordance with APB No. 25, Accounting for Stock
Issued to Employees, the Company recorded unearned
compensation in connection with the 2001 Grants. Such amount is
included within stockholders deficit and represented the
difference between the estimated fair value of the Class A
stock on the date of amendment or grant, respectively, and the
exercise price. The Company utilized a third-party valuation as
of June 30, 2000 together with consideration of events
occurring since that date in determining the value of the
Companys stock at the date of grant of the 2001 options.
Unearned compensation is amortized as compensation expense over
the vesting period. During the years ended December 31,
2004 and 2005, amortization of unearned compensation totaled $64
and $279 respectively. Effective January 1, 2006, the Company
adopted SFAS 123R for the calculation of stock-based
compensation expense (See Note 2 Stock-Based
Compensation).
As of December 31, 2004, 2005 and 2006, a total of 273,112,
325,752 and 624,080 Common stock options were exercisable,
respectively. All 2004 and 2005 share amounts have been
multiplied by 14 to account for the 14 for one common stock
split on June 2, 2006 for comparative purposes.
Effective January 1, 2006, the Company adopted the fair
value recognition provisions of SFAS 123R, using the
modified prospective transition method and therefore has not
restated results for prior periods. Under this transition
method, stock-based compensation expense for the year ended
December 31, 2006 includes compensation expense for all
stock-based compensation awards granted prior to, but not yet
vested as of January 1, 2006, based on the grant date fair
value estimated in accordance with the original provision of
SFAS 123 (See Note 2 Stock-based
Compensation for further information).
At December 31, 2006, the Company had 966,800 and 468,160
stock options outstanding under its 2004 Stock Option Plan and
2006 Stock Option Plan, respectively. The total compensation
expense, classified within payroll and related on the
consolidated statements of operations, related to these plans
was $64, $279 and $1,135 for the years ended December 31,
2004, 2005 and 2006, respectively. Prior to January 1,
2006, the Company accounted for stock options under the
recognition and measurement provisions of APB 25.
Accordingly, the Company generally recognized compensation
expense only when it granted options with a discounted exercise
price. Any resulting compensation expense was recognized ratably
over the associated service period. In addition, prior to the
adoption of SFAS 123R, the Company presented the tax
benefit of stock option exercises in operating cash flows. Upon
the adoption of SFAS 123R, tax benefits resulting from tax
deductions in excess of the compensation cost recognized for
those options are classified as financing cash flows.
On May 30, 2006, the Board of Directors of the Company
approved the 2006 Stock Option Plan. The 2006 Stock Option Plan
authorizes the Company to issue up to 1,300,000 shares of
Common Stock to employees upon the exercise of Options Rights,
Stock Appreciation Rights, Restricted Stock, in payment of
Performance Shares or other
F-21
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
stock-based awards. Under the 2006 Stock Option Plan, stock
options may be granted at a price based on the fair market value
of the stock on the date the option is granted, generally are
not subject to re-pricing, and no stock option will be
exercisable more than ten years after the date of grant.
The following table summarizes the stock option activity for the
years ended December 31, 2004, 2005 and 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
|
Class A
|
|
|
Exercise
|
|
|
|
Common
|
|
|
Price
|
|
|
Balance at January 1, 2004
|
|
|
1,827,448
|
|
|
$
|
4.96
|
|
Reinstated (ii)
|
|
|
80,500
|
|
|
|
0.15
|
|
Exercised
|
|
|
(923,104
|
)
|
|
|
0.59
|
|
Forfeited
|
|
|
(20,440
|
)
|
|
|
3.44
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31,
2004(iii)
|
|
|
964,404
|
|
|
|
6.03
|
|
Granted
|
|
|
280,000
|
|
|
|
6.54
|
(i)
|
Exercised (iv)
|
|
|
(3,360
|
)
|
|
|
5.36
|
|
Forfeited
|
|
|
(3,920
|
)
|
|
|
1.38
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2005
|
|
|
1,237,124
|
|
|
|
6.16
|
|
Granted
|
|
|
545,860
|
|
|
|
11.56
|
|
Exercised
|
|
|
(58,386
|
)
|
|
|
7.50
|
|
Cancelled
|
|
|
(68,600
|
)
|
|
|
6.00
|
|
Forfeited
|
|
|
(221,038
|
)
|
|
|
5.42
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2006
|
|
|
1,434,960
|
|
|
$
|
8.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i) |
|
Option price was greater than market price on grant date. |
|
(ii) |
|
Option reinstated as a result of inadvertent forfeiture on
behalf of TSI. |
|
(iii) |
|
In connection with the restructuring of the Companys
capitalization, a total of 703,332 vested common stock options
with a weighted average exercise price of $9.10 were amended to
decrease the exercise price by $3.75, equivalent to the
distribution that common stock holders received in March 2004.
As of December 31, 2004, the 703,332 outstanding common
stock options have a weighted average exercise price of $5.35. |
|
(iv) |
|
The shares related to the exercise of these options were
immediately repurchased and retired by the company. |
F-22
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table summarizes stock option information as of
December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
Options Exercisable
|
|
|
|
|
|
|
Average
|
|
|
Weighted-
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
Number
|
|
|
Contractual
|
|
|
Exercise
|
|
|
Number
|
|
|
Exercise
|
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Exercisable
|
|
|
Price
|
|
|
Common
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1999 grants
|
|
|
8,080
|
|
|
|
24 months
|
|
|
$
|
3.79
|
|
|
|
8,080
|
|
|
$
|
3.79
|
|
2000 grants
|
|
|
50,400
|
|
|
|
36 months
|
|
|
$
|
5.36
|
|
|
|
50,400
|
|
|
$
|
5.36
|
|
2003 grants
|
|
|
96,600
|
|
|
|
72 months
|
|
|
$
|
10.29
|
|
|
|
96,600
|
|
|
$
|
10.29
|
|
2004 amended and repriced 1999
grants
|
|
|
14,840
|
|
|
|
24 months
|
|
|
$
|
0.04
|
|
|
|
|
|
|
$
|
0.04
|
|
2004 amended and repriced 2000
grants
|
|
|
39,200
|
|
|
|
36 months
|
|
|
$
|
1.61
|
|
|
|
|
|
|
$
|
1.61
|
|
2004 amended and repriced 2001
grants
|
|
|
53,200
|
|
|
|
65 months
|
|
|
$
|
3.39
|
|
|
|
|
|
|
$
|
3.39
|
|
2004 amended and repriced 2003
grants
|
|
|
399,840
|
|
|
|
72 months
|
|
|
$
|
6.54
|
|
|
|
299,880
|
|
|
$
|
6.54
|
|
2005 grants
|
|
|
237,440
|
|
|
|
96 months
|
|
|
$
|
6.54
|
|
|
|
91,000
|
|
|
$
|
6.54
|
|
2006 grants
|
|
|
535,360
|
|
|
|
104 months
|
|
|
$
|
11.55
|
|
|
|
78,120
|
|
|
$
|
9.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Grants
|
|
|
1,434,960
|
|
|
|
|
|
|
$
|
8.28
|
|
|
|
624,080
|
|
|
$
|
7.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On April 1, 2006, the Company issued 67,200 stock options
under the 2004 Stock Option Plan to a departing executive. The
fair value of these options totaling $485 was expensed during
the year ended December 31, 2006. These stock options were
issued at an exercise price of $7.20 while the fair market value
on the grant date was estimated to be $12.00. The value of each
option was $7.21 calculated using the Black-Scholes option
pricing model with an expected volatility of 50%, divided yield
of 0.0%, a risk free interest rate of 4.81% and an expected term
of 4.10 years.
On August 4, 2006, the Company issued 430,500 stock options
under the 2006 Stock Option Plan to certain employees of the
Company. Of the stock options total fair value of $2,833, $226
was expensed during the year ended December 31, 2006. These
stock options were issued at an exercise price of $12.05, the
fair market value on the grant date. The value of each option
was $6.58 calculated using the Black-Scholes option pricing
model with an expected volatility of 50.0%, dividend yield of
0.0%, a risk free interest rate of 4.83% and an expected term of
6.25 years.
On September 12, 2006, the Company issued two stock option
grants under the 2006 Stock Option Plan to a departing
executive. Under the first grant, the Company issued 36,960
stock options. The fair value of these options totaling $197 was
expensed during the year ended December 31, 2006. These
stock options were issued at an exercise price of $13.15, the
fair market value on the grant date. The value of each option
was $5.34 calculated using the Black-Scholes option pricing
model with an expected volatility of 54.0%, dividend yield of
0.0%, a risk free interest rate of 4.75% and an expected term of
3.01 years. Under the second grant, the Company issued
11,200 stock options. The fair value of these options totaling
$66 was expensed during the year ended December 31, 2006.
These stock options were issued at an exercise price of $13.15,
the fair market value on the grant date. The value of each
option was $5.90 calculated using the Black-Scholes option
pricing model with an expected volatility of 54.0%, divided
yield of 0.0%, a risk free interest rate of 4.71% and an
expected term of 3.71 years.
Options granted under the 2004 Stock Option Plan generally
qualify as incentive stock options under the
U.S. Internal Revenue Code. Options granted under the 2006
Stock Option Plans generally qualify as
non-qualified
stock options under the U.S. Internal Revenue Code.
The exercise price of a stock option is generally equal to the
fair market value of the Companys common stock on the
option grant date.
F-23
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The fair value of share-based payment awards was estimated using
the Black-Scholes option pricing model with the following
assumptions and weighted average fair values as follows as of
December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
Weighted-
|
|
|
Remaining
|
|
|
Aggregate
|
|
|
|
|
|
|
Average
|
|
|
Contractual
|
|
|
Intrinsic
|
|
|
|
Shares
|
|
|
Exercise
|
|
|
Term
|
|
|
Value
|
|
|
|
(In thousands)
|
|
|
Price
|
|
|
(in years)
|
|
|
($000s)
|
|
|
Outstanding at December 31,
2006
|
|
|
1,434,960
|
|
|
$
|
8.28
|
|
|
|
7.0
|
|
|
$
|
11,763
|
|
Vested at December 31, 2006
|
|
|
624,080
|
|
|
$
|
7.34
|
|
|
|
5.9
|
|
|
$
|
5,706
|
|
Exercisable at December 31,
2006
|
|
|
624,080
|
|
|
$
|
7.34
|
|
|
|
5.9
|
|
|
$
|
5,706
|
|
The aggregate intrinsic value in the table above represents the
total pre-tax intrinsic value (the difference between the
estimated fair value of the Companys common stock 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 December 31,
2006. This amount changes based on the fair market value of the
Companys stock. Total fair value of options vested and
expensed was $748 net of tax, for the year ended
December 31, 2006, respectively.
As of December 31, 2006, a total of $2,665 unrecognized
compensation cost related to stock options is expected to be
recognized, depending upon the likelihood that accelerated
vested targets are met in future periods, over a
weighted-average period of 4.7 years.
During the years ended December 31, 2005 and 2006, the
Company completed the acquisition of assets of certain existing
fitness clubs. None of the individual acquisitions were material
to the financial position, results of operations or cash flows
of the Company. The table below summarizes the aggregate
purchase price and the purchase price allocation to assets
acquired:
|
|
|
|
|
|
|
|
|
|
|
Years Ended
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
Number of clubs acquired
|
|
|
2
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
Purchase prices payable in cash at
closing
|
|
$
|
3,945
|
|
|
$
|
858
|
|
Issuance and assumption of notes
payable
|
|
|
340
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total purchase prices
|
|
$
|
4,285
|
|
|
$
|
858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
Allocation of purchase prices
|
|
|
|
|
|
|
|
|
Goodwill
|
|
$
|
2,609
|
|
|
$
|
91
|
|
Fixed assets
|
|
|
1,483
|
|
|
|
109
|
|
Membership lists
|
|
|
442
|
|
|
|
810
|
|
Non-compete agreement
|
|
|
|
|
|
|
|
|
Other net liabilities acquired
|
|
|
|
|
|
|
|
|
Other net assets acquired
|
|
|
40
|
|
|
|
20
|
|
Deferred revenue
|
|
|
(289
|
)
|
|
|
(172
|
)
|
|
|
|
|
|
|
|
|
|
Total allocation of purchase
prices
|
|
$
|
4,285
|
|
|
$
|
858
|
|
|
|
|
|
|
|
|
|
|
F-24
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
For financial reporting purposes, these acquisitions have been
accounted for under the purchase method and, accordingly, the
purchase prices have been assigned to the assets and liabilities
acquired on the basis of their respective fair values on the
date of acquisition. The excess of purchase prices over the net
assets acquired has been allocated to goodwill. The results of
operations of the clubs have been included in the Companys
consolidated financial statements from the respective dates of
acquisition.
|
|
12.
|
Revenue
from Club Operations
|
Revenues from club operations for the years ended
December 31, 2004, 2005 and 2006 are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Membership dues
|
|
$
|
282,716
|
|
|
$
|
309,811
|
|
|
$
|
346,201
|
|
Initiation fees
|
|
|
12,439
|
|
|
|
11,916
|
|
|
|
9,563
|
|
Personal training revenue
|
|
|
34,821
|
|
|
|
42,277
|
|
|
|
49,511
|
|
Other club ancillary revenue
|
|
|
18,199
|
|
|
|
20,139
|
|
|
|
22,863
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total club revenue
|
|
|
348,175
|
|
|
|
384,143
|
|
|
|
428,138
|
|
Fees and other revenue
|
|
|
4,856
|
|
|
|
4,413
|
|
|
|
4,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
353,031
|
|
|
$
|
388,556
|
|
|
$
|
433,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.
|
Corporate
Income Taxes
|
The provision (benefit) for income taxes for the years ended
December 31, 2004, 2005 and 2006 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2004
|
|
|
|
|
|
|
|
|
|
State and
|
|
|
|
|
|
|
Federal
|
|
|
Foreign
|
|
|
Local
|
|
|
Total
|
|
|
Current
|
|
$
|
(5,468
|
)
|
|
$
|
247
|
|
|
$
|
2,275
|
|
|
$
|
(2,946
|
)
|
Deferred
|
|
|
4,956
|
|
|
|
|
|
|
|
(920
|
)
|
|
|
4,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(512
|
)
|
|
$
|
247
|
|
|
$
|
1,355
|
|
|
$
|
1,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2005
|
|
|
|
|
|
|
|
|
|
State and
|
|
|
|
|
|
|
Federal
|
|
|
Foreign
|
|
|
Local
|
|
|
Total
|
|
|
Current
|
|
$
|
9,761
|
|
|
$
|
318
|
|
|
$
|
2,584
|
|
|
$
|
12,663
|
|
Deferred
|
|
|
(8,557
|
)
|
|
|
|
|
|
|
(3,086
|
)
|
|
|
(11,643
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,204
|
|
|
$
|
318
|
|
|
$
|
(502
|
)
|
|
$
|
1,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
State and
|
|
|
|
|
|
|
Federal
|
|
|
Foreign
|
|
|
Local
|
|
|
Total
|
|
|
Current
|
|
$
|
7,181
|
|
|
$
|
184
|
|
|
$
|
1,409
|
|
|
$
|
8,774
|
|
Deferred
|
|
|
(5,141
|
)
|
|
|
|
|
|
|
(2,918
|
)
|
|
|
(8,059
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,040
|
|
|
$
|
184
|
|
|
$
|
(1,509
|
)
|
|
$
|
715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-25
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The components of deferred tax assets consist of the following
items:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
Deferred lease liabilities
|
|
$
|
10,973
|
|
|
$
|
12,795
|
|
Deferred revenue
|
|
|
5,697
|
|
|
|
8,537
|
|
Deferred compensation expense
incurred in connection with stock options
|
|
|
149
|
|
|
|
642
|
|
State net operating loss
carry-forwards
|
|
|
1,835
|
|
|
|
1,820
|
|
Interest accretion
|
|
|
10,198
|
|
|
|
12,172
|
|
Accruals, reserves and other
|
|
|
2,277
|
|
|
|
3,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,129
|
|
|
|
39,228
|
|
|
|
|
|
|
|
|
|
|
Deferred tax
liabilities
|
|
|
|
|
|
|
|
|
Fixed assets and intangible assets
|
|
|
(496
|
)
|
|
|
(273
|
)
|
Deferred costs
|
|
|
(4,548
|
)
|
|
|
(6,518
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,044
|
)
|
|
|
(6,791
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets, prior to
valuation allowance
|
|
|
26,085
|
|
|
|
32,437
|
|
Valuation allowance
|
|
|
(1,707
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets
|
|
$
|
24,378
|
|
|
$
|
32,437
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006, the Company has state net
operating loss (NOL) carry-forwards of approximately
$22,795. Such amounts expire between December 31, 2010 and
December 31, 2026. During the fourth quarter of 2006, the
Company completed a corporate restructuring, which allowed the
Company to recognize certain state deferred tax assets that were
previously reserved through a valuation allowance. The Company
has concluded that it is more likely than not that the net
deferred tax asset balance as of December 31, 2006 will be
realized.
Our foreign pre-tax earnings related to the Swiss entity was
$649, $857 and $1,037 for the years ended December 31,
2004, 2005 and 2006, respectively and the related current tax
provision was $247, $318 and $184, respectively.
The differences between the U.S. federal statutory income
tax rate and the Companys effective tax rate were as
follows for the years ended December 31, 2004, 2005 and
2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
Federal statutory tax rate
|
|
|
(35
|
)%
|
|
|
35
|
%
|
|
|
35
|
%
|
State and local income taxes, net
of federal tax benefit
|
|
|
7
|
|
|
|
17
|
|
|
|
12
|
|
Change in state effective income
tax rate
|
|
|
12
|
|
|
|
(11
|
)
|
|
|
(5
|
)
|
Deferred compensation
|
|
|
41
|
|
|
|
|
|
|
|
|
|
State tax benefit related to self
insurance
|
|
|
(8
|
)
|
|
|
(22
|
)
|
|
|
(13
|
)
|
Foreign rate differential
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
(1
|
)
|
Valuation allowance
|
|
|
21
|
|
|
|
13
|
|
|
|
(32
|
)
|
Discrete state income tax charge
related to IPO proceeds
|
|
|
|
|
|
|
|
|
|
|
14
|
|
Swiss repatriation cost
|
|
|
|
|
|
|
4
|
|
|
|
|
|
Other permanent differences
|
|
|
4
|
|
|
|
4
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39
|
%
|
|
|
37
|
%
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-26
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The 2006 effective tax rate of 13% was lower than the U.S.
statutory tax rate primarily due to a tax benefit from a
corporate restructuring that allowed the Company to recognize
certain state deferred tax assets that were previously reserved
through a valuation allowance and a re-measurement of certain
state deferred tax assets. Additionally, the 2006 effective tax
rate was negatively impacted by a nonrecurring income tax charge
to reflect the reduction in tax benefits associated with its use
of the proceeds from the IPO.
The American Jobs Creation Act of 2004 (the Act) was
signed into law on October 22, 2004. The Act provides for a
special one-time elective dividend received deduction on the
repatriation of certain foreign earnings to a
U.S. taxpayer. In 2005 the Company elected to do a one-time
dividend totaling $1,700. This dividend resulted in additional
taxes of $119.
We have not provided for U.S. federal income and foreign
withholding taxes on the undistributed earnings of our
non-U.S. subsidiary
subsequent to the Act as calculated for income tax purposes,
because in accordance with the provisions of Accounting
Principles Board Opinion No. 23, Accounting for Income
Taxes Special Areas (APB 23)
we intend to reinvest these earnings outside the
U.S. indefinitely.
On March 1, 2005, in an action styled Sarah Cruz, et
ano v. Town Sports International, Inc., plaintiffs
commenced a purported class action against us in the Supreme
Court, New York County, seeking unpaid wages and alleging that
the Company violated various overtime provisions of the New York
State Labor Law with respect to the payment of wages to certain
trainers and assistant fitness managers. The complaint and the
lawsuit is stayed upon agreement of the parties pending
mediation. On or about November 2, 2005, the complaint and
the lawsuit was stayed upon agreement of the parties pending
mediation. On or about November 28, 2006, the plaintiffs
gave notice that they wished to lift the stay. On or about
February 7, 2007, the plaintiffs made a motion requesting
leave to file a Second Amended Complaint which seeks to add to
the purported class all New York hourly employees and additional
alleged violations of the provisions of the New York State Labor
Law with respect to the payment of wages. TSI has agreed to
mediate with respect to such employees. While we are unable to
determine the ultimate outcome of the above actions, we intend
to contest the case vigorously. Depending upon the ultimate
outcome, this matter may have a material effect on the
Companys consolidated financial position, results of
operations or cash flows.
The Company and several other third parties have been named as
defendants in an action styled Carlos Urbina et ano v.
26 Court Street Associates, LLC et al., filed in the Supreme
Court, New York County, on April 4, 2001, seeking damages
for personal injuries. Following a trial, the Company received a
directed verdict for indemnification against one of the
Companys contractors and the plaintiff received a jury
verdict of approximately $8.9 million in his favor. Both of
those verdicts are being appealed and the Company has filed an
appeal bond in the amount of $1.8 million in connection
with those appeals. The Company is vigorously opposing the
appeal of the directed verdict and prosecuting the appeal of the
jury verdict, which appeals were argued on May 16, 2006.
Depending on the ultimate outcome, this matter may have a
material effect on the Companys consolidated financial
position, results of operations or cash flows.
We are engaged in other legal actions arising in the ordinary
course of business and believe that the ultimate outcome of
these actions will not have a material effect on consolidated
financial position, results of operations or cash flows.
|
|
15.
|
Employee
Benefit Plan
|
The Company maintains a 401(k) defined contribution plan and is
subject to the provisions of the Employee Retirement Income
Security Act of 1974 (ERISA). The Plan provides for
the Company to make discretionary contributions. The Plan was
amended, effective January 1, 2001, to provide for an
employer matching contribution in an amount equal to 25% of the
participants contribution with a limit of five hundred
dollars per individual, per
F-27
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
annum. Employer matching contributions totaling $191 and $180
were made in February 2005 and March 2006, respectively, for the
Plan years ended December 31, 2004 and 2005, respectively.
The Company expects to make an employer matching contribution of
$166 in March 2007 for the Plan year ended December 31,
2006.
|
|
16.
|
Quarterly
Financial Data (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Net revenue
|
|
$
|
93,846
|
|
|
$
|
97,996
|
|
|
$
|
98,200
|
|
|
$
|
98,514
|
|
Operating income
|
|
|
9,584
|
|
|
|
10,560
|
|
|
|
9,163
|
|
|
|
10,946
|
|
Net income (loss)
|
|
|
179
|
|
|
|
491
|
|
|
|
(123
|
)
|
|
|
1,222
|
|
Earnings (loss) per share (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.14
|
|
|
$
|
0.03
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.07
|
|
Diluted
|
|
$
|
0.14
|
|
|
$
|
0.03
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
|
(b)
|
|
|
(c)
|
|
|
(d)
|
|
|
(e)
|
|
|
Net revenue
|
|
$
|
104,027
|
|
|
$
|
109,469
|
|
|
$
|
109,418
|
|
|
$
|
110,167
|
|
Operating income
|
|
|
10,413
|
|
|
|
13,591
|
|
|
|
15,224
|
|
|
|
13,802
|
|
Net income (loss)
|
|
|
(135
|
)
|
|
|
(2,652
|
)
|
|
|
785
|
|
|
|
6,649
|
|
Earnings (loss) per share (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.01
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
0.03
|
|
|
$
|
0.26
|
|
Diluted
|
|
$
|
(0.01
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
0.03
|
|
|
$
|
0.25
|
|
|
|
|
(a) |
|
Basic and diluted earnings per share are computed independently
for each quarter presented. Accordingly, the sum of the
quarterly earnings per share may not agree with the calculated
full year earnings per share. |
|
(b) |
|
Net loss and loss per share for the first quarter of 2006
include $657 and $0.04, respectively for the effect of a
non-recurring tax expense. |
|
(c) |
|
Net loss and loss per share for the second quarter of 2006
include $5,114 and $0.25, respectively, for the effect of loss
on early extinguishment of debt, net of tax and $94 and $0.00,
respectively for the effect of a non-recurring tax expense. |
|
(d) |
|
Net income and earnings per share for the third quarter of 2006
include $4,393 and $0.17 for the effect of loss on early
extinguishment of debt, net of tax. |
|
(e) |
|
Net income and earnings per share for the fourth quarter of 2006
include ($1,972) and ($0.07), respectively for the effect of a
non-recurring tax benefit. |
New
Senior Credit Facility
On February 27, 2007, the Company entered into a $260,000
senior secured credit facility (New Senior Credit
Facility). The New Senior Credit Facility consists of a
$185,000 Term Loan Facility, a $75,000 Revolving Loan Facility
and an incremental term loan commitment facility in the maximum
amount of $100,000. The New Senior Credit Facility replaces the
existing senior secured credit facility. See Note 7
Long-Term Debt New Senior Credit Facility for further
details.
F-28
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
TSI Holdings has unconditionally guaranteed the 11.0% Discount
Notes. TSI Holdings, TSI and all of TSIs domestic
subsidiaries have unconditionally guaranteed the $169,999
95/8% Senior
Notes discussed in Note 7. However, TSIs foreign
subsidiaries have not provided guarantees for these Notes.
Except for TSI Holdings (TSIs parent) each guarantor of
the Senior Notes is a wholly owned subsidiary of TSI. The
guarantees are full and unconditional and joint and severable.
In January 2004, TSI Holdings was incorporated solely for the
purpose of issuing the Discount Notes. The following schedules
set forth condensed consolidating financial information as
required by
Rule 3-10d
of Securities and Exchange Commission
Regulation S-X
at December 31, 2005 and December 31, 2006 and for the
years ending December 31, 2004, 2005 and 2006. The
financial information illustrates the composition of the
combined guarantors.
F-29
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Condensed
Consolidating Balance Sheet
December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary
|
|
|
Guarantor
|
|
|
|
|
|
|
|
|
|
TSI Holdings
|
|
|
TSI
|
|
|
Guarantors
|
|
|
Subsidiary
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1
|
|
|
|
1,359
|
|
|
$
|
48,682
|
|
|
$
|
1,262
|
|
|
$
|
|
|
|
$
|
51,304
|
|
Accounts receivable, net
|
|
|
|
|
|
|
3,664
|
|
|
|
6,144
|
|
|
|
133
|
|
|
|
(2,838
|
)
|
|
|
7,103
|
|
Inventory
|
|
|
|
|
|
|
|
|
|
|
395
|
|
|
|
26
|
|
|
|
|
|
|
|
421
|
|
Prepaid corporate income taxes
|
|
|
|
|
|
|
4,550
|
|
|
|
(32
|
)
|
|
|
|
|
|
|
|
|
|
|
4,518
|
|
Inter-company receivable (payable)
|
|
|
1,137
|
|
|
|
(1,137
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current
assets
|
|
|
|
|
|
|
5,425
|
|
|
|
10,195
|
|
|
|
(1,713
|
)
|
|
|
|
|
|
|
13,907
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
1,138
|
|
|
|
13,861
|
|
|
|
65,384
|
|
|
|
(292
|
)
|
|
|
(2,838
|
)
|
|
|
77,253
|
|
Investment in subsidiaries
|
|
|
18,941
|
|
|
|
253,702
|
|
|
|
|
|
|
|
|
|
|
|
(272,643
|
)
|
|
|
|
|
Fixed assets, net
|
|
|
|
|
|
|
10,114
|
|
|
|
242,149
|
|
|
|
868
|
|
|
|
|
|
|
|
253,131
|
|
Goodwill
|
|
|
|
|
|
|
|
|
|
|
49,215
|
|
|
|
759
|
|
|
|
|
|
|
|
49,974
|
|
Intangible assets, net
|
|
|
|
|
|
|
|
|
|
|
741
|
|
|
|
|
|
|
|
|
|
|
|
741
|
|
Deferred tax assets, net
|
|
|
13,560
|
|
|
|
11,354
|
|
|
|
(492
|
)
|
|
|
(44
|
)
|
|
|
|
|
|
|
24,378
|
|
Deferred membership costs
|
|
|
|
|
|
|
94
|
|
|
|
11,428
|
|
|
|
|
|
|
|
|
|
|
|
11,522
|
|
Other assets
|
|
|
3,755
|
|
|
|
11,833
|
|
|
|
1,184
|
|
|
|
|
|
|
|
|
|
|
|
16,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
37,394
|
|
|
$
|
300,958
|
|
|
$
|
369,609
|
|
|
$
|
1,291
|
|
|
$
|
(275,481
|
)
|
|
$
|
433,771
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS DEFICIT
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,267
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,267
|
|
Accounts payable
|
|
|
|
|
|
|
(82
|
)
|
|
|
8,415
|
|
|
|
|
|
|
|
|
|
|
|
8,333
|
|
Accrued expenses
|
|
|
|
|
|
|
13,364
|
|
|
|
17,864
|
|
|
|
392
|
|
|
|
|
|
|
|
31,620
|
|
Accrued interest
|
|
|
|
|
|
|
5,264
|
|
|
|
2,841
|
|
|
|
|
|
|
|
(2,838
|
)
|
|
|
5,267
|
|
Deferred revenue
|
|
|
|
|
|
|
|
|
|
|
32,940
|
|
|
|
88
|
|
|
|
|
|
|
|
33,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
|
|
18,546
|
|
|
|
63,327
|
|
|
|
480
|
|
|
|
(2,838
|
)
|
|
|
79,515
|
|
Long-term debt
|
|
|
153,077
|
|
|
|
255,000
|
|
|
|
1,818
|
|
|
|
|
|
|
|
|
|
|
|
409,895
|
|
Deferred lease liabilities
|
|
|
|
|
|
|
452
|
|
|
|
48,446
|
|
|
|
|
|
|
|
|
|
|
|
48,898
|
|
Deferred revenue
|
|
|
|
|
|
|
|
|
|
|
2,905
|
|
|
|
|
|
|
|
|
|
|
|
2,905
|
|
Other liabilities
|
|
|
|
|
|
|
8,019
|
|
|
|
222
|
|
|
|
|
|
|
|
|
|
|
|
8,241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
153,077
|
|
|
|
282,017
|
|
|
|
116,718
|
|
|
|
480
|
|
|
|
(2,838
|
)
|
|
|
549,454
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders deficit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stockholders deficit
|
|
|
(116,069
|
)
|
|
|
18,941
|
|
|
|
252,881
|
|
|
|
435
|
|
|
|
(272,257
|
)
|
|
|
(116,069
|
)
|
Accumulated other comprehensive
income
|
|
|
386
|
|
|
|
|
|
|
|
10
|
|
|
|
376
|
|
|
|
(386
|
)
|
|
|
386
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders deficit
|
|
|
(115,683
|
)
|
|
|
18,941
|
|
|
|
252,891
|
|
|
|
811
|
|
|
|
(272,643
|
)
|
|
|
(115,683
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders deficit:
|
|
$
|
37,394
|
|
|
$
|
300,958
|
|
|
$
|
369,609
|
|
|
$
|
1,291
|
|
|
$
|
(275,481
|
)
|
|
$
|
433,771
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-30
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Condensed
Consolidating Balance Sheet
December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary
|
|
|
Guarantor
|
|
|
|
|
|
|
|
|
|
TSI Holdings
|
|
|
TSI
|
|
|
Guarantors
|
|
|
Subsidiary
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
437
|
|
|
|
1,226
|
|
|
$
|
3,027
|
|
|
$
|
2,120
|
|
|
$
|
|
|
|
$
|
6,810
|
|
Accounts receivable, net
|
|
|
|
|
|
|
4,422
|
|
|
|
3,459
|
|
|
|
147
|
|
|
|
|
|
|
|
8,028
|
|
Inventory
|
|
|
|
|
|
|
|
|
|
|
409
|
|
|
|
26
|
|
|
|
|
|
|
|
435
|
|
Prepaid corporate income taxes
|
|
|
5,813
|
|
|
|
(5,812
|
)
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Inter-company receivable (payable)
|
|
|
840
|
|
|
|
(840
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current
assets
|
|
|
|
|
|
|
5,265
|
|
|
|
9,492
|
|
|
|
|
|
|
|
|
|
|
|
14,757
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
7,090
|
|
|
|
4,261
|
|
|
|
16,386
|
|
|
|
2,293
|
|
|
|
|
|
|
|
30,030
|
|
Investment in subsidiaries
|
|
|
67,592
|
|
|
|
230,359
|
|
|
|
|
|
|
|
|
|
|
|
(297,951
|
)
|
|
|
|
|
Fixed assets, net
|
|
|
|
|
|
|
9,901
|
|
|
|
271,034
|
|
|
|
671
|
|
|
|
|
|
|
|
281,606
|
|
Goodwill
|
|
|
|
|
|
|
|
|
|
|
49,305
|
|
|
|
807
|
|
|
|
|
|
|
|
50,112
|
|
Intangible assets, net
|
|
|
|
|
|
|
|
|
|
|
922
|
|
|
|
|
|
|
|
|
|
|
|
922
|
|
Deferred tax assets, net
|
|
|
16,092
|
|
|
|
16,888
|
|
|
|
(491
|
)
|
|
|
(52
|
)
|
|
|
|
|
|
|
32,437
|
|
Deferred membership costs
|
|
|
|
|
|
|
|
|
|
|
15,703
|
|
|
|
|
|
|
|
|
|
|
|
15,703
|
|
Other assets
|
|
|
2,247
|
|
|
|
9,264
|
|
|
|
1,206
|
|
|
|
|
|
|
|
|
|
|
|
12,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
93,021
|
|
|
$
|
270,673
|
|
|
$
|
354,065
|
|
|
$
|
3,719
|
|
|
$
|
(297,951
|
)
|
|
$
|
423,527
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS DEFICIT
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
|
|
|
$
|
|
|
|
$
|
181
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
181
|
|
Accounts payable
|
|
|
|
|
|
|
|
|
|
|
9,972
|
|
|
|
|
|
|
|
|
|
|
|
9,972
|
|
Accrued expenses and corporate
income taxes payable
|
|
|
|
|
|
|
14,263
|
|
|
|
21,107
|
|
|
|
427
|
|
|
|
|
|
|
|
35,797
|
|
Accrued interest
|
|
|
|
|
|
|
3,464
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
3,466
|
|
Deferred revenue
|
|
|
|
|
|
|
267
|
|
|
|
38,622
|
|
|
|
91
|
|
|
|
|
|
|
|
38,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
|
|
17,994
|
|
|
|
69,884
|
|
|
|
518
|
|
|
|
|
|
|
|
88,396
|
|
Long-term debt
|
|
|
110,850
|
|
|
|
173,571
|
|
|
|
(3,473
|
)
|
|
|
|
|
|
|
|
|
|
|
280,948
|
|
Deferred lease liabilities
|
|
|
|
|
|
|
482
|
|
|
|
54,447
|
|
|
|
|
|
|
|
|
|
|
|
54,929
|
|
Deferred revenue
|
|
|
|
|
|
|
|
|
|
|
5,807
|
|
|
|
|
|
|
|
|
|
|
|
5,807
|
|
Other liabilities
|
|
|
|
|
|
|
11,034
|
|
|
|
242
|
|
|
|
|
|
|
|
|
|
|
|
11,276
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
110,850
|
|
|
|
203,081
|
|
|
|
126,907
|
|
|
|
518
|
|
|
|
|
|
|
|
441,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders deficit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stockholders deficit
|
|
|
(18,368
|
)
|
|
|
67,592
|
|
|
|
227,158
|
|
|
|
3,201
|
|
|
|
(297,951
|
)
|
|
|
(18,368
|
)
|
Accumulated other comprehensive
income
|
|
|
539
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
539
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders deficit
|
|
|
(17,829
|
)
|
|
|
67,592
|
|
|
|
227,158
|
|
|
|
3,201
|
|
|
|
(297,951
|
)
|
|
|
(17,829
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders deficit:
|
|
$
|
93,021
|
|
|
$
|
270,673
|
|
|
$
|
354,065
|
|
|
$
|
3,719
|
|
|
$
|
(297,951
|
)
|
|
$
|
423,527
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-31
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Condensed
Consolidating Statements of Operations
For Twelve Months Ended December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary
|
|
|
Guarantor
|
|
|
|
|
|
|
|
|
|
TSI Holdings
|
|
|
TSI
|
|
|
Guarantors
|
|
|
Subsidiary
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|
|
All figures in $000s
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Club operations
|
|
$
|
|
|
|
$
|
19
|
|
|
$
|
343,244
|
|
|
$
|
4,912
|
|
|
$
|
|
|
|
$
|
348,175
|
|
Fees and other
|
|
|
|
|
|
|
1,710
|
|
|
|
6,901
|
|
|
|
8
|
|
|
|
(3,763
|
)
|
|
|
4,856
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,729
|
|
|
|
350,145
|
|
|
|
4,920
|
|
|
|
(3,763
|
)
|
|
|
353,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
|
|
|
|
21,709
|
|
|
|
114,649
|
|
|
|
1,944
|
|
|
|
|
|
|
|
138,302
|
|
Club operating
|
|
|
|
|
|
|
1,368
|
|
|
|
117,546
|
|
|
|
1,136
|
|
|
|
(3,203
|
)
|
|
|
116,847
|
|
General and administrative
|
|
|
50
|
|
|
|
609
|
|
|
|
24,210
|
|
|
|
410
|
|
|
|
(560
|
)
|
|
|
24,719
|
|
Depreciation and amortization
|
|
|
|
|
|
|
3,994
|
|
|
|
32,478
|
|
|
|
397
|
|
|
|
|
|
|
|
36,869
|
|
Goodwill impairment
|
|
|
|
|
|
|
|
|
|
|
2,002
|
|
|
|
|
|
|
|
|
|
|
|
2,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50
|
|
|
|
27,680
|
|
|
|
290,885
|
|
|
|
3,887
|
|
|
|
(3,763
|
)
|
|
|
318,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (loss)
|
|
|
(50
|
)
|
|
|
(25,951
|
)
|
|
|
59,260
|
|
|
|
1,033
|
|
|
|
|
|
|
|
34,292
|
|
Interest expense
|
|
|
13,037
|
|
|
|
27,629
|
|
|
|
(969
|
)
|
|
|
(4
|
)
|
|
|
(350
|
)
|
|
|
39,343
|
|
Interest income
|
|
|
(60
|
)
|
|
|
(1,031
|
)
|
|
|
(2
|
)
|
|
|
|
|
|
|
350
|
|
|
|
(743
|
)
|
Equity in the earnings of
investees and rental income
|
|
|
|
|
|
|
(788
|
)
|
|
|
(705
|
)
|
|
|
|
|
|
|
|
|
|
|
(1,493
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income(loss) before provision
(benefit) For corporate income taxes
|
|
|
(13,027
|
)
|
|
|
(51,761
|
)
|
|
|
60,936
|
|
|
|
1,037
|
|
|
|
|
|
|
|
(2,815
|
)
|
Provision (benefit) for corporate
income taxes
|
|
|
(6,267
|
)
|
|
|
(18,140
|
)
|
|
|
25,250
|
|
|
|
247
|
|
|
|
|
|
|
|
1,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before equity
earnings
|
|
|
(6,760
|
)
|
|
|
(33,621
|
)
|
|
|
35,686
|
|
|
|
790
|
|
|
|
|
|
|
|
(3,905
|
)
|
Equity earnings from subsidiaries
|
|
|
2,855
|
|
|
|
36,476
|
|
|
|
|
|
|
|
|
|
|
|
(39,331
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
$
|
(3,905
|
)
|
|
$
|
2,855
|
|
|
$
|
35,686
|
|
|
$
|
790
|
|
|
$
|
(39,331
|
)
|
|
$
|
(3,905
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-32
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Condensed
Consolidating Statement of Operations
For Twelve Months Ended December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary
|
|
|
Guarantor
|
|
|
|
|
|
|
|
|
|
TSI Holdings
|
|
|
TSI
|
|
|
Guarantors
|
|
|
Subsidiary
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|
|
(All figures in $000s)
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Club operations
|
|
$
|
|
|
|
$
|
|
|
|
$
|
379,539
|
|
|
$
|
4,604
|
|
|
$
|
|
|
|
$
|
384,143
|
|
Fees and other
|
|
|
|
|
|
|
1,009
|
|
|
|
8,509
|
|
|
|
|
|
|
|
(5,105
|
)
|
|
|
4,413
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,009
|
|
|
|
388,048
|
|
|
|
4,604
|
|
|
|
(5,105
|
)
|
|
|
388,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
|
|
|
|
22,780
|
|
|
|
127,624
|
|
|
|
1,879
|
|
|
|
(363
|
)
|
|
|
151,920
|
|
Club operating
|
|
|
|
|
|
|
1,304
|
|
|
|
131,944
|
|
|
|
1,153
|
|
|
|
(4,182
|
)
|
|
|
130,219
|
|
General and administrative
|
|
|
22
|
|
|
|
1,335
|
|
|
|
25,442
|
|
|
|
343
|
|
|
|
(560
|
)
|
|
|
26,582
|
|
Depreciation and amortization
|
|
|
|
|
|
|
4,334
|
|
|
|
34,876
|
|
|
|
372
|
|
|
|
|
|
|
|
39,582
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
|
|
|
29,753
|
|
|
|
319,886
|
|
|
|
3,747
|
|
|
|
(5,105
|
)
|
|
|
348,303
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
(22
|
)
|
|
|
(28,744
|
)
|
|
|
68,162
|
|
|
|
857
|
|
|
|
|
|
|
|
40,253
|
|
Interest expense
|
|
|
15,836
|
|
|
|
22,742
|
|
|
|
3,299
|
|
|
|
|
|
|
|
(326
|
)
|
|
|
41,550
|
|
Interest income
|
|
|
(6
|
)
|
|
|
(2,652
|
)
|
|
|
(10
|
)
|
|
|
|
|
|
|
326
|
|
|
|
(2,342
|
)
|
Equity in the earnings of
investees and rental income
|
|
|
|
|
|
|
(1,059
|
)
|
|
|
(685
|
)
|
|
|
|
|
|
|
|
|
|
|
(1,744
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision
(benefit) for corporate income taxes
|
|
|
(15,852
|
)
|
|
|
(47,775
|
)
|
|
|
65,558
|
|
|
|
857
|
|
|
|
|
|
|
|
2,789
|
|
Provision (benefit) for corporate
income taxes
|
|
|
(7,828
|
)
|
|
|
(15,719
|
)
|
|
|
24,256
|
|
|
|
311
|
|
|
|
|
|
|
|
1,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income before extraordinary
items
|
|
|
(8,024
|
)
|
|
|
(32,055
|
)
|
|
|
41,302
|
|
|
|
546
|
|
|
|
|
|
|
|
1,769
|
|
Equity earnings from Subsidiaries
|
|
|
9,793
|
|
|
|
41,848
|
|
|
|
|
|
|
|
|
|
|
|
(51,641
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
1,769
|
|
|
$
|
9,793
|
|
|
$
|
41,302
|
|
|
$
|
546
|
|
|
$
|
(51,641
|
)
|
|
$
|
1,769
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-33
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Condensed
Consolidating Statement of Operations
For Twelve Months Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary
|
|
|
Non-Guarantor
|
|
|
|
|
|
|
|
|
|
TSI Holdings
|
|
|
TSI
|
|
|
Guarantors
|
|
|
Subsidiary
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Club operations
|
|
$
|
|
|
|
$
|
187
|
|
|
$
|
423,514
|
|
|
$
|
4,437
|
|
|
$
|
|
|
|
$
|
428,138
|
|
Fees and other
|
|
|
|
|
|
|
1,030
|
|
|
|
3,912
|
|
|
|
|
|
|
|
|
|
|
|
4,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,217
|
|
|
|
427,426
|
|
|
|
4,437
|
|
|
|
|
|
|
|
433,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
|
|
|
|
25,945
|
|
|
|
134,847
|
|
|
|
1,917
|
|
|
|
|
|
|
|
162,709
|
|
Club operating
|
|
|
|
|
|
|
1,531
|
|
|
|
143,573
|
|
|
|
1,139
|
|
|
|
|
|
|
|
146,243
|
|
General and administrative
|
|
|
19
|
|
|
|
4,724
|
|
|
|
25,103
|
|
|
|
402
|
|
|
|
|
|
|
|
30,248
|
|
Depreciation and amortization
|
|
|
|
|
|
|
4,103
|
|
|
|
36,398
|
|
|
|
349
|
|
|
|
|
|
|
|
40,850
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
36,303
|
|
|
|
339,921
|
|
|
|
3,807
|
|
|
|
|
|
|
|
380,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
(19
|
)
|
|
|
(35,086
|
)
|
|
|
87,505
|
|
|
|
630
|
|
|
|
|
|
|
|
53,030
|
|
Loss on extinguishment of debt
|
|
|
7,470
|
|
|
|
8,643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,113
|
|
Interest expense
|
|
|
14,694
|
|
|
|
14,876
|
|
|
|
5,945
|
|
|
|
(19
|
)
|
|
|
|
|
|
|
35,496
|
|
Interest income
|
|
|
|
|
|
|
(2,110
|
)
|
|
|
(14
|
)
|
|
|
|
|
|
|
|
|
|
|
(2,124
|
)
|
Equity in the income of investees
and rental income
|
|
|
|
|
|
|
(1,041
|
)
|
|
|
(776
|
)
|
|
|
|
|
|
|
|
|
|
|
(1,817
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision
(benefit) for corporate income taxes
|
|
|
(22,183
|
)
|
|
|
(55,454
|
)
|
|
|
82,350
|
|
|
|
649
|
|
|
|
|
|
|
|
5,362
|
|
Provision (benefit) for corporate
income taxes
|
|
|
(8,346
|
)
|
|
|
(21,564
|
)
|
|
|
30,469
|
|
|
|
156
|
|
|
|
|
|
|
|
715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before equity
earnings
|
|
|
(13,837
|
)
|
|
|
(33,890
|
)
|
|
|
51,881
|
|
|
|
493
|
|
|
|
|
|
|
|
4,647
|
|
Equity earnings from subsidiaries
|
|
|
18,484
|
|
|
|
52,374
|
|
|
|
|
|
|
|
|
|
|
|
(70,858
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
4,647
|
|
|
$
|
18,484
|
|
|
$
|
51,881
|
|
|
$
|
493
|
|
|
$
|
(70,858
|
)
|
|
$
|
4,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-34
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Condensed
Consolidating Statement of Cash Flow
For Twelve Months Ended December 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary
|
|
|
Guarantor
|
|
|
|
|
|
|
|
|
|
TSI Holdings
|
|
|
TSI
|
|
|
Guarantors
|
|
|
Subsidiaries
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|
|
(All figures in $000s)
|
|
|
Cash flows from operating
activities:
|
|
$
|
(3,905
|
)
|
|
$
|
2,855
|
|
|
$
|
35,686
|
|
|
$
|
790
|
|
|
$
|
(39,331
|
)
|
|
$
|
(3,905
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net
income to net cash provided by operating activities:
|
|
|
|
|
|
|
3,994
|
|
|
|
32,478
|
|
|
|
397
|
|
|
|
|
|
|
|
36,869
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
2,002
|
|
|
|
|
|
|
|
|
|
|
|
2,002
|
|
Goodwill impairment write-off
|
|
|
|
|
|
|
406
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
406
|
|
Fixed Asset impairment charges
|
|
|
|
|
|
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
|
|
Compensation expense in connection
with stock options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncash rental expense, net of
noncash rental income
|
|
|
|
|
|
|
(99
|
)
|
|
|
624
|
|
|
|
|
|
|
|
|
|
|
|
525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt
|
|
|
12,758
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,758
|
|
Amortization of debt issuance costs
|
|
|
272
|
|
|
|
1,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,584
|
|
Changes in operating assets and
liabilities
|
|
|
(7,340
|
)
|
|
|
9,412
|
|
|
|
4,270
|
|
|
|
(69
|
)
|
|
|
|
|
|
|
6,273
|
|
Other
|
|
|
(2,885
|
)
|
|
|
(37,590
|
)
|
|
|
1,552
|
|
|
|
141
|
|
|
|
39,331
|
|
|
|
549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments
|
|
|
2,805
|
|
|
|
(22,501
|
)
|
|
|
40,926
|
|
|
|
469
|
|
|
|
39,331
|
|
|
|
61,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
|
(1,100
|
)
|
|
|
(19,646
|
)
|
|
|
76,612
|
|
|
|
1,259
|
|
|
|
|
|
|
|
57,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing
activities
|
|
|
|
|
|
|
(3,800
|
)
|
|
|
(36,731
|
)
|
|
|
(155
|
)
|
|
|
|
|
|
|
(40,686
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing
activities
|
|
|
1,374
|
|
|
|
26,451
|
|
|
|
(27,560
|
)
|
|
|
|
|
|
|
|
|
|
|
265
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Increase in cash and cash
equivalents
|
|
|
274
|
|
|
|
3,005
|
|
|
|
12,321
|
|
|
|
1,104
|
|
|
|
|
|
|
|
16,704
|
|
Cash and cash equivalents at
beginning of period
|
|
|
|
|
|
|
420
|
|
|
|
39,006
|
|
|
|
1,376
|
|
|
|
|
|
|
|
40,802
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end
of period
|
|
$
|
274
|
|
|
$
|
3,425
|
|
|
$
|
51,327
|
|
|
$
|
2,480
|
|
|
$
|
|
|
|
$
|
57,506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-35
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Condensed
Consolidating Statement of Cash Flow
For Twelve Months Ended December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiary
|
|
|
Guarantor
|
|
|
|
|
|
|
|
|
|
TSI Holdings
|
|
|
TSI
|
|
|
Guarantors
|
|
|
Subsidiary
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|
|
(All figures in $000s)
|
|
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,769
|
|
|
$
|
9,793
|
|
|
$
|
41,302
|
|
|
$
|
546
|
|
|
$
|
(51,641
|
)
|
|
$
|
1,769
|
|
Adjustments to reconcile net
income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
4,334
|
|
|
|
34,876
|
|
|
|
372
|
|
|
|
|
|
|
|
39,582
|
|
Compensation expense in connection
with stock options
|
|
|
|
|
|
|
279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
279
|
|
Noncash rental expense, net of
noncash rental income
|
|
|
|
|
|
|
(162
|
)
|
|
|
1,623
|
|
|
|
|
|
|
|
|
|
|
|
1,461
|
|
Noncash interest expense
|
|
|
15,505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,505
|
|
Amortization of debt issuance costs
|
|
|
331
|
|
|
|
1,313
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,644
|
|
Increase in insurance reserves
|
|
|
|
|
|
|
1,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,837
|
|
Landlord Contributions
|
|
|
|
|
|
|
|
|
|
|
8,590
|
|
|
|
|
|
|
|
|
|
|
|
8,590
|
|
Changes in operating assets and
liabilities
|
|
|
(93
|
)
|
|
|
4,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,221
|
|
Other
|
|
|
(17,601
|
)
|
|
|
45,500
|
|
|
|
(89,036
|
)
|
|
|
(2,136
|
)
|
|
|
51,641
|
|
|
|
(11,632
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments
|
|
|
(1,858
|
)
|
|
|
57,415
|
|
|
|
(43,947
|
)
|
|
|
(1,764
|
)
|
|
|
51,641
|
|
|
|
61,487
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
|
(89
|
)
|
|
|
67,208
|
|
|
|
(2,645
|
)
|
|
|
(1,218
|
)
|
|
|
|
|
|
|
63,256
|
|
Net cash used in investing
activities
|
|
|
|
|
|
|
(66,338
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(66,338
|
)
|
Net cash provided by financing
activities
|
|
|
(184
|
)
|
|
|
(2,936
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,120
|
)
|
Net increase (decrease) in cash
and cash equivalents
|
|
|
(273
|
)
|
|
|
(2,066
|
)
|
|
|
(2,645
|
)
|
|
|
(1,218
|
)
|
|
|
|
|
|
|
(6,202
|
)
|
Cash and cash equivalents at
beginning of period
|
|
|
274
|
|
|
|
3,425
|
|
|
|
51,327
|
|
|
|
2,480
|
|
|
|
|
|
|
|
57,506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end
of period
|
|
$
|
1
|
|
|
$
|
1,359
|
|
|
$
|
48,682
|
|
|
$
|
1,262
|
|
|
$
|
|
|
|
$
|
51,304
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-36
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Condensed
Consolidating Statement of Cash Flow
For Twelve Months Ended December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
|
|
|
|
|
|
TSI
|
|
|
|
|
|
Subsidiary
|
|
|
Guarantor
|
|
|
|
|
|
|
|
|
|
Holdings
|
|
|
TSI
|
|
|
Guarantors
|
|
|
Subsidiary
|
|
|
Eliminations
|
|
|
Consolidated
|
|
|
Cash flows from Operating
Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
4,647
|
|
|
$
|
18,484
|
|
|
$
|
51,881
|
|
|
$
|
493
|
|
|
$
|
(70,858
|
)
|
|
$
|
4,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net
income to net cash provided by operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
4,103
|
|
|
|
36,398
|
|
|
|
349
|
|
|
|
|
|
|
|
40,850
|
|
Compensation expense in connection
with stock options
|
|
|
|
|
|
|
1,135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,135
|
|
Noncash rental expense, net of
noncash rental income
|
|
|
|
|
|
|
30
|
|
|
|
1,738
|
|
|
|
|
|
|
|
|
|
|
|
1,768
|
|
Interest expense on Senior
Discount Notes
|
|
|
14,417
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,417
|
|
Payment of interest on
Payment-in-Kind
Notes
|
|
|
(12,961
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,961
|
)
|
Loss on extinguishment of debt
|
|
|
7,470
|
|
|
|
8,643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,113
|
|
Amortization of debt issuance costs
|
|
|
270
|
|
|
|
1,168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,438
|
|
Increase in reserve for
self-insured liability claims
|
|
|
|
|
|
|
2,564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,564
|
|
Landlord contributions to tenant
improvements
|
|
|
|
|
|
|
|
|
|
|
6,413
|
|
|
|
|
|
|
|
|
|
|
|
6,413
|
|
Changes in operating assets and
liabilities
|
|
|
(5,517
|
)
|
|
|
16,686
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,169
|
|
Other
|
|
|
(8,193
|
)
|
|
|
(1,493
|
)
|
|
|
(73,726
|
)
|
|
|
216
|
|
|
|
70,858
|
|
|
|
(12,338
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments
|
|
|
(4,514
|
)
|
|
|
32,836
|
|
|
|
(29,177
|
)
|
|
|
565
|
|
|
|
70,858
|
|
|
|
70,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
|
133
|
|
|
|
51,320
|
|
|
|
22,704
|
|
|
|
1,058
|
|
|
|
|
|
|
|
75,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing
activities
|
|
|
|
|
|
|
(1,357
|
)
|
|
|
(65,554
|
)
|
|
|
(200
|
)
|
|
|
|
|
|
|
(67,111
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing
activities
|
|
|
303
|
|
|
|
(50,096
|
)
|
|
|
(2,805
|
)
|
|
|
|
|
|
|
|
|
|
|
(52,598
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
and cash equivalents
|
|
|
436
|
|
|
|
(133
|
)
|
|
|
(45,655
|
)
|
|
|
858
|
|
|
|
|
|
|
|
(44,494
|
)
|
Cash and cash equivalents at
beginning of period
|
|
|
1
|
|
|
|
1,359
|
|
|
|
48,682
|
|
|
|
1,262
|
|
|
|
|
|
|
|
51,304
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end
of period
|
|
$
|
437
|
|
|
$
|
1,226
|
|
|
$
|
3,027
|
|
|
$
|
2,120
|
|
|
$
|
|
|
|
$
|
6,810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-37
KALORAMA
SPORTS
MANAGEMENT ASSOCIATES
AND SUBSIDIARY
DECEMBER 31, 2006, 2005 AND 2004
F-38
TABLE OF
CONTENTS
|
|
|
|
|
|
|
Page
|
|
Independent Auditors Report
|
|
|
F-40
|
|
Financial Statements:
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
F-41
|
|
Consolidated Statements of Income
and Expenses
|
|
|
F-42
|
|
Consolidated Statements of
Partners Capital
|
|
|
F-43
|
|
Consolidated Statements of Cash
Flows
|
|
|
F-44
|
|
Notes to Consolidated Financial
Statements
|
|
|
F-45-48
|
|
F-39
INDEPENDENT
AUDITORS REPORT
Partners
Kalorama Sports Management Associates
Washington, D.C.
We have audited the accompanying consolidated balance sheets of
Kalorama Sports Management Associates (A Limited Partnership)
and Subsidiary as of December 31, 2006 and 2005, and the
related consolidated statements of income and expenses,
partners capital, and cash flows for each of the three
years in the period ended December 31, 2006. These
consolidated financial statements are the responsibility of the
Partnerships management. Our responsibility is to express
an opinion on these consolidated financial statements based on
our audits.
We conducted our audits in accordance with auditing standards
generally accepted in the United States of America. Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the consolidated financial statements. An audit also includes
assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of Kalorama Sports Management Associates and Subsidiary
as of December 31, 2006 and 2005, and the results of their
operations and their cash flows for each of the three years in
the period ended December 31, 2006 in conformity with
accounting principles generally accepted in the United States of
America.
/s/ Squire, Lemkin + OBrien LLP
Rockville, MD
January 31, 2007
F-40
KALORAMA
SPORTS MANAGEMENT ASSOCIATES
AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
|
(In thousands
|
|
|
|
of dollars)
|
|
|
ASSETS
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
41
|
|
|
$
|
|
|
Accounts receivable
|
|
|
80
|
|
|
|
142
|
|
Inventory
|
|
|
1
|
|
|
|
1
|
|
Prepaid expenses and other
|
|
|
44
|
|
|
|
31
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT ASSETS
|
|
$
|
166
|
|
|
$
|
174
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND
EQUIPMENT
|
|
$
|
184
|
|
|
$
|
158
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS:
|
|
|
|
|
|
|
|
|
Prepaid rent
|
|
$
|
11
|
|
|
$
|
11
|
|
Deferred member costs
|
|
|
83
|
|
|
|
73
|
|
Deferred tax benefit
|
|
|
110
|
|
|
|
105
|
|
Deposits and other deferred charges
|
|
|
57
|
|
|
|
57
|
|
|
|
|
|
|
|
|
|
|
TOTAL OTHER ASSETS
|
|
$
|
261
|
|
|
$
|
246
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
611
|
|
|
$
|
578
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND PARTNERS
CAPITAL
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Bank overdraft
|
|
$
|
|
|
|
$
|
6
|
|
Accounts payable and accrued
expenses
|
|
|
271
|
|
|
|
249
|
|
Deferred revenue
|
|
|
233
|
|
|
|
195
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT
LIABILITIES
|
|
$
|
504
|
|
|
$
|
450
|
|
|
|
|
|
|
|
|
|
|
OTHER LIABILITIES:
|
|
|
|
|
|
|
|
|
Deferred revenue
|
|
$
|
29
|
|
|
$
|
42
|
|
Deferred lease benefit
|
|
|
414
|
|
|
|
300
|
|
|
|
|
|
|
|
|
|
|
TOTAL OTHER
LIABILITIES
|
|
$
|
443
|
|
|
$
|
342
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
$
|
947
|
|
|
$
|
792
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
|
|
|
|
|
|
PARTNERS
CAPITAL
|
|
|
(336
|
)
|
|
|
(214
|
)
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND
PARTNERS CAPITAL
|
|
$
|
611
|
|
|
$
|
578
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial
statements.
F-41
KALORAMA
SPORTS MANAGEMENT ASSOCIATES
AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME AND EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands of dollars)
|
|
|
INCOME:
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership and facility fees
|
|
$
|
3,543
|
|
|
$
|
3,508
|
|
|
$
|
3,527
|
|
Pro shop sales
|
|
|
7
|
|
|
|
8
|
|
|
|
15
|
|
Advertising and other income
|
|
|
4
|
|
|
|
10
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INCOME
|
|
$
|
3,554
|
|
|
$
|
3,526
|
|
|
$
|
3,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Personnel and related costs
|
|
$
|
703
|
|
|
$
|
779
|
|
|
$
|
794
|
|
Occupancy
|
|
|
752
|
|
|
|
683
|
|
|
|
410
|
|
Other operating expenses
|
|
|
299
|
|
|
|
367
|
|
|
|
377
|
|
Depreciation and amortization
|
|
|
64
|
|
|
|
156
|
|
|
|
319
|
|
Advertising
|
|
|
106
|
|
|
|
84
|
|
|
|
94
|
|
Cost of sales pro shop
|
|
|
5
|
|
|
|
6
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL EXPENSES
|
|
$
|
1,929
|
|
|
$
|
2,075
|
|
|
$
|
1,997
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME BEFORE INCOME
TAXES
|
|
$
|
1,625
|
|
|
$
|
1,451
|
|
|
$
|
1,563
|
|
State income taxes
|
|
|
(112
|
)
|
|
|
(78
|
)
|
|
|
(104
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
$
|
1,513
|
|
|
$
|
1,373
|
|
|
$
|
1,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial
statements.
F-42
KALORAMA
SPORTS MANAGEMENT ASSOCIATES
AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF PARTNERS CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 2006, 2005, AND
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General
|
|
|
|
|
|
|
|
|
|
|
|
|
Partners
|
|
|
|
|
|
|
|
|
|
|
|
|
and
|
|
|
|
|
|
|
Class I
|
|
|
Class II
|
|
|
Class III
|
|
|
|
|
|
|
Limited
|
|
|
Limited
|
|
|
Limited
|
|
|
|
Totals
|
|
|
Partners
|
|
|
Partners
|
|
|
Partners
|
|
|
|
(In thousands of dollars)
|
|
|
BALANCE DECEMBER 31,
2003
|
|
$
|
254
|
|
|
$
|
(9
|
)
|
|
$
|
345
|
|
|
$
|
(82
|
)
|
NET INCOME
|
|
|
1,459
|
|
|
|
169
|
|
|
|
256
|
|
|
|
1,034
|
|
DISTRIBUTIONS
|
|
|
(1,550
|
)
|
|
|
(178
|
)
|
|
|
(269
|
)
|
|
|
(1,103
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE DECEMBER 31,
2004
|
|
$
|
163
|
|
|
$
|
(18
|
)
|
|
$
|
332
|
|
|
$
|
(151
|
)
|
NET INCOME
|
|
|
1,373
|
|
|
|
160
|
|
|
|
243
|
|
|
|
970
|
|
DISTRIBUTIONS
|
|
|
(1,750
|
)
|
|
|
(198
|
)
|
|
|
(300
|
)
|
|
|
(1,252
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE DECEMBER 31,
2005
|
|
$
|
(214
|
)
|
|
$
|
(56
|
)
|
|
$
|
275
|
|
|
$
|
(433
|
)
|
NET INCOME
|
|
|
1,513
|
|
|
|
174
|
|
|
|
264
|
|
|
|
1,075
|
|
DISTRIBUTIONS
|
|
|
(1,635
|
)
|
|
|
(186
|
)
|
|
|
(283
|
)
|
|
|
(1,166
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE DECEMBER 31,
2006
|
|
$
|
(336
|
)
|
|
$
|
(68
|
)
|
|
$
|
256
|
|
|
$
|
(524
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial
statements.
F-43
KALORAMA
SPORTS MANAGEMENT ASSOCIATES
AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
|
(In thousands of dollars)
|
|
|
CASH FLOWS FROM OPERATING
ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash received from members and
guests
|
|
$
|
3,605
|
|
|
$
|
3,572
|
|
|
$
|
3,480
|
|
Cash paid to suppliers and
employees
|
|
|
(1,672
|
)
|
|
|
(1,686
|
)
|
|
|
(1,757
|
)
|
Interest received
|
|
|
|
|
|
|
1
|
|
|
|
1
|
|
Income taxes paid
|
|
|
(159
|
)
|
|
|
(76
|
)
|
|
|
(102
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY OPERATING
ACTIVITIES
|
|
$
|
1,774
|
|
|
$
|
1,811
|
|
|
$
|
1,622
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING
ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
$
|
(94
|
)
|
|
$
|
(58
|
)
|
|
$
|
(63
|
)
|
Proceeds from sale of property and
equipment
|
|
|
2
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH USED IN INVESTING
ACTIVITIES
|
|
$
|
(92
|
)
|
|
$
|
(58
|
)
|
|
$
|
(58
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING
ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to partners
|
|
$
|
(1,635
|
)
|
|
$
|
(1,750
|
)
|
|
$
|
(1,550
|
)
|
Change in bank overdraft
|
|
|
(6
|
)
|
|
|
(3
|
)
|
|
|
(14
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH USED IN FINANCING
ACTIVITIES
|
|
$
|
(1,641
|
)
|
|
$
|
(1,753
|
)
|
|
$
|
(1,564
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH
|
|
$
|
41
|
|
|
$
|
|
|
|
$
|
|
|
CASH, BEGINNING OF
YEAR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH, END OF YEAR
|
|
$
|
41
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NET INCOME TO
NET CASH PROVIDED BY OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,513
|
|
|
$
|
1,373
|
|
|
$
|
1,459
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
64
|
|
|
|
156
|
|
|
|
319
|
|
Loss on disposal of assets
|
|
|
2
|
|
|
|
|
|
|
|
1
|
|
Decrease in subsidiary rent accrual
|
|
|
(50
|
)
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
62
|
|
|
|
21
|
|
|
|
(111
|
)
|
Inventory, prepaid expenses and
other
|
|
|
(13
|
)
|
|
|
5
|
|
|
|
4
|
|
Deposits and other deferred charges
|
|
|
|
|
|
|
(9
|
)
|
|
|
(1
|
)
|
Deferred member costs
|
|
|
(10
|
)
|
|
|
26
|
|
|
|
33
|
|
Deferred tax benefit
|
|
|
(5
|
)
|
|
|
(41
|
)
|
|
|
(15
|
)
|
Accounts payable and accrued
expenses
|
|
|
72
|
|
|
|
(10
|
)
|
|
|
(7
|
)
|
Deferred liabilities
|
|
|
139
|
|
|
|
290
|
|
|
|
(60
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY OPERATING
ACTIVITIES
|
|
$
|
1,774
|
|
|
$
|
1,811
|
|
|
$
|
1,622
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial
statements.
F-44
KALORAMA
SPORTS MANAGEMENT ASSOCIATES
AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2006, 2005 AND, 2004
(Amounts in thousands of dollars)
|
|
Note 1.
|
Organization
and Significant Accounting Policies
|
Organization Kalorama Sports Management
Associates (the Partnership) was organized as a limited
partnership during the years 1989 and 1990 for the purpose of
operating a multi-recreational health and fitness facility in
Washington, D.C. Operations of the facility commenced in
February 1991.
The capital structure of the Partnership consists of General
Partners, Class I Limited Partners, Class II Limited
Partners, and Class III Limited Partners. The General
Partners have exclusive charge and control over the
management and operation of the business and property of
the Partnership.
The Partnership owns a substantial and controlling interest in
its subsidiary Kalorama Down Under, LLC (a limited liability
company). This subsidiary was formed to build and own
a health and fitness club. As of December 31, 2006 this
club had not been constructed and management was negotiating to
terminate or restructure its lease at that site (Note 5).
Principles of Consolidation The consolidated
financial statements include the accounts of the Partnership and
its subsidiary. All material intercompany accounts and
transactions have been eliminated.
Accounting Method The Partnership uses the
accrual method of accounting for both financial and income tax
reporting purposes. Under this method, revenue is recognized
when earned and expenses are recognized when incurred.
Accounts Receivable Receivables are carried
at original amounts less an estimate for doubtful receivables
based on an annual review of all outstanding items. Management
determines the allowance for doubtful accounts by identifying
troubled accounts and by using historical experience applied to
an aging of accounts. Receivables are written off when deemed
uncollectible. Recoveries of receivables previously written off
are recorded when received. The allowance for uncollectible
accounts at December 31, 2006 and 2005 was $9 and $15,
respectively.
Inventory The inventory of athletic equipment
and supplies is valued at the lower of cost or market value,
using the
first-in,
first-out (FIFO) method.
Property and Equipment The operational
facility is located at 1825 and 1875 Connecticut Avenue, N.W.,
Washington, D.C. and is housed in leased premises
(Note 5) which have been renovated. The leasehold
improvements are recorded at cost of construction and are being
amortized over the lease term. The equipment and fixtures are
recorded at cost and are being depreciated using accelerated
methods over predetermined lives of five to seven years.
Expenditures for property and equipment are capitalized at cost
using a capitalization policy threshold of $1.
Revenue Recognition In addition to monthly
dues, the Partnership receives a onetime initiation fee, and, in
certain cases, an annual fee from its members. The initiation
fees are recognized on a pro rata basis over a thirty-month
period commencing concurrently with the start of the membership
period, as are the related costs. The annual fees are recognized
on a pro rata basis over a twelve-month period commencing
concurrently with the start of the membership period. In this
connection, the Partnership is required to maintain a $50 surety
bond pursuant to District of Columbia law.
Use of Estimates The preparation of financial
statements in conformity with accounting principles generally
accepted in the United States of America requires management to
make estimates and assumptions that affect the reported amount
of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting
period. Actual results could differ from those estimates.
F-45
KALORAMA
SPORTS MANAGEMENT ASSOCIATES
AND SUBSIDIARY
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
|
|
Note 2.
|
Concentration
of Credit Risk
|
Financial instruments which potentially subject the Partnership
to concentrations of credit risk include cash deposits with
commercial banks. The Partnerships cash management
policies limit its exposure to concentrations of credit risk by
maintaining cash accounts at financial institutions whose
deposits are insured by the Federal Deposit Insurance
Corporation (FDIC). Cash deposits may, however, exceed the FDIC
insurable limits of $100 at times throughout the year.
Management does not consider this a significant concentration of
credit risk.
|
|
Note 3.
|
Property
and Equipment
|
Property and equipment consist of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2005
|
|
|
Leasehold improvements
|
|
$
|
1,825
|
|
|
$
|
1,792
|
|
Equipment and fixtures
|
|
|
778
|
|
|
|
979
|
|
|
|
|
|
|
|
|
|
|
Subtotals
|
|
$
|
2,603
|
|
|
$
|
2,771
|
|
Less; Accumulated depreciation and
amortization
|
|
|
2,419
|
|
|
|
2,613
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
184
|
|
|
$
|
158
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense was $64, $156, and $319
for the years ended December 31, 2006, 2005, and 2004,
respectively.
Pursuant to the Internal Revenue Code, all income and losses
generated by the Partnership flow directly to the Partners and
are reported separately on each partners individual income
tax return. Accordingly, no provision for federal income taxes
has been provided. The District of Columbia requires the filing
of an Unincorporated Business Franchise Tax Return, which
assesses tax on the taxable income earned in its jurisdiction.
The 2006, 2005 and 2004 provision for Unincorporated Business
Franchise Taxes has been included in the accompanying statements.
The components of income taxes at December 31 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Current
|
|
$
|
117
|
|
|
$
|
120
|
|
|
$
|
119
|
|
Deferred
|
|
|
(5
|
)
|
|
|
(42
|
)
|
|
|
(15
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
112
|
|
|
$
|
78
|
|
|
$
|
104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Partnerships total deferred tax assets, deferred tax
liabilities, and deferred tax allowances at December 31,
were as follows:
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2005
|
|
|
Deferred tax assets
|
|
$
|
116
|
|
|
$
|
110
|
|
Deferred tax liabilities
|
|
|
(6
|
)
|
|
|
(5
|
)
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
110
|
|
|
$
|
105
|
|
|
|
|
|
|
|
|
|
|
These amounts are included in the accompanying financial
statements under other assets.
Rent concessions granted to the Partnership as described in
Note 5 are being recognized for financial statement
purposes over the life of the sublease. For income tax purposes,
rent expense will be recognized as payments are
F-46
KALORAMA
SPORTS MANAGEMENT ASSOCIATES
AND SUBSIDIARY
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS (Continued)
made under the payment schedule contained in the sublease
agreement. Depreciation methods used for tax purposes differ
from those used under U.S. Generally Accepted Accounting
Principles.
|
|
Note 5.
|
Commitments
and Contingencies
|
The Partnership operates under a long-term sublease agreement
for its facility. On April 18, 2005, the Partnership agreed
to a lease extension for an additional fifteen years, commencing
on April 20, 2005 and ending on April 20, 2020. Under
the lease extension, the Partnership is leasing
32,838 square feet, an additional 11,886 square feet
more than was leased under the previous lease agreements. The
terms of the lease agreement provide the Partnership with rent
abatement of five months on the portion of the space totaling
21,101 square feet and rent abatement of three months on
the remaining space. The rent abatement and payment concessions
are being amortized on a straight-line basis over the term of
the sublease.
Monthly rent under the terms of the agreement is $45 for the
first year of the lease, increasing approximately 2% each year
for the remainder of the lease. In addition, the Partnership
bears the cost of its proportionate share of all utility charges
imposed upon the building.
As part of the new lease agreement the landlord agreed to
provide a build out allowance of $163 to cover the costs
associated with improving the new and existing space. The lease
agreement also provides the Partnership with an option to renew
the existing lease agreement for an additional five-year period.
Rent expense, including common area maintenance, was $677, $579
and $300 for the years ended December 31, 2006, 2005 and
2004, respectively. In accordance with accounting principles
generally accepted in the United States of America, the
Partnership records monthly rent expense equal to the total of
the payments due over the lease term, divided by the total
number of months of the lease term. The difference between rent
expense recorded and the amount paid is credited or charged to
the deferred lease benefit, which is reflected as a separate
line item in the accompanying consolidated balance sheets. The
deferred lease benefit at December 31, 2006 and 2005 was
$414 and $300, respectively.
At December 31, 2006, future minimum annual rents under
subleases for the operating facility are as follows, exclusive
of Kalorama Down Unders liability described below:
|
|
|
|
|
Year
|
|
Amount
|
|
|
2007
|
|
$
|
564
|
|
2008
|
|
|
576
|
|
2009
|
|
|
590
|
|
2010
|
|
|
627
|
|
2011
|
|
|
653
|
|
Thereafter
|
|
|
6,214
|
|
|
|
|
|
|
Total
|
|
$
|
9,224
|
|
|
|
|
|
|
During 1994 the Partnerships subsidiary, Kalorama Down
Under, LLC, entered into a sublease agreement for
14,000 square feet of space at Dupont Circle in Washington,
DC. The sublease commenced July 1, 1995. The terms of the
sublease provided for scheduled rent increases which resulted in
a deferred lease benefit. This benefit was to be amortized over
the life of the sublease. In addition to monthly rentals, the
sublease required the payment of utility charges, and it also
provided for two five-year renewal options, not to exceed the
underlying lease expiration date of October 24, 2013.
During 1997, because of problems of the developer in completing
improvements and delivering the leased space, the construction
costs associated with the space, which totaled $106, were
charged to earnings since it was anticipated the space would
never be occupied. At that time, a determination was made to
begin negotiations
F-47
regarding the early termination or possible restructuring of
this lease. As a result of the continuing difficulties of the
developer, during the year ended December 31, 2000,
Kalorama Down Under, LLC ceased making payments of rent in
anticipation of negotiating a settlement. In 2002, it adjusted
its accrued lease liability to $150 representing its estimate of
any amount which might be due. During 2006, management
determined that a revision to the estimate was necessary.
Management has revised its estimate that the maximum liability
associated with the Dupont Circle space is $100. Accordingly,
Kalorama Down Under, LLC recognized $50 of this liability as an
offset to rent expense for the year ended December 31, 2006.
|
|
Note 6.
|
Related
Party Transactions
|
Kalorama Sports Management Associates is primarily owned by LEL,
Inc., TSI Dupont Circle, Inc., and various partners of Capitol
Hill Squash Club Associates Limited Partnership (CHSC). TSI
Dupont Circle, Inc. is a subsidiary of Town Sports International
Holdings, Inc. which is a limited partner of CHSC through a
subsidiary, TSI Washington, Inc. Paul London is owner of LEL,
Inc. and is a limited partner of CHSC and the owner of PL, Inc.,
the general partner of CHSC. The Partnership had outstanding net
receivables at December 31, 2006 and 2005 of $40 and $46,
respectively, from related parties. These amounts arise from the
allocation of certain costs among clubs operating in the
Washington, D.C. area that are managed, affiliated with, or
owned by Town Sports International, Inc. The centralization of
certain management functions is aimed at achieving economies of
scale.
|
|
Note 7.
|
Partners
Allocations
|
Partnership net income and distributions are allocated as
follows: the first $150 is allocated twenty-five percent to
Class I Limited Partners, forty percent to Class II
Limited Partners, and thirty-five percent to General and
Class III Limited Partners. Any amounts above $150 are
allocated ten percent to Class I Limited Partners, fifteen
percent to Class II Limited Partners, and seventy-five
percent to General and Class III Limited Partners in
proportion to their respective percentage of partnership
interest.
F-48