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, 2007
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.)
|
|
|
|
5 PENN PLAZA
4TH
FLOOR
|
|
10001
|
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, $0.001 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, a non-accelerated
filer, or a smaller reporting company. See the definitions of
large accelerated filer, accelerated
filer and smaller reporting company in
Rule 12b-2
of the Exchange Act. (Check one):
|
|
|
|
Large
accelerated
filer o
|
Accelerated
filer þ
|
Non-accelerated
filer o
|
Smaller
reporting
company o
|
(Do
not check if a smaller reporting company)
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the Exchange
Act). Yes o No þ
The aggregate market value of the voting common stock held by
non-affiliates of the registrant as of June 30, 2007 (the
last business day of the registrants most recently
completed second fiscal quarter) was approximately
$224.9 million (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 February 25, 2008, there were 26,305,173 shares
of Common Stock of the Registrant outstanding.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of the registrants definitive proxy statement for
the 2008 Annual Meeting of Stockholders, to be filed not later
than April 29, 2008, are incorporated by reference into
Items 10, 11, 12, 13 and 14 of Part III of this
Form 10-K.
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC.
FORWARD-LOOKING
STATEMENTS
This Annual Report on
Form 10-K
contains 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, and the existence of
adverse litigation and other risks, uncertainties and factors
set forth under Item 1A., entitled Risk
Factors, of this Annual Report on
Form 10-K
and in our reports and documents filed with the Securities and
Exchange Commission (SEC). 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 SEC filings by us. We believe that
all forward-looking statements are based on reasonable
assumptions when made; however, we caution that it is impossible
to predict actual results or outcomes or the effects of risks,
uncertainties or other factors on anticipated results or
outcomes and that, accordingly, one should not place undue
reliance on these statements. Forward-looking statements speak
only as of the date they were made, and we undertake no
obligation to update these statements in light of subsequent
events or developments. Actual results may differ materially
from anticipated results or outcomes discussed in any
forward-looking statement.
PART I
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.), our wholly-owned operating
subsidiary.
General
Based on the number of clubs, we are the second largest operator
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. As of December 31, 2007, the
Company, through its subsidiaries, operated 161 fitness clubs
under our four key brand names; New York Sports
Clubs, Boston Sports Clubs, Philadelphia
Sports Clubs and Washington Sports Clubs.
These clubs collectively served approximately 486,000 members,
excluding pre-sold, short-term and seasonal memberships, as of
December 31, 2007. We are the largest fitness club operator
in Manhattan with 41 locations (more than twice as many as our
nearest competitor) and operated a total of 111 clubs under the
New York Sports Clubs brand name within a
120-mile
radius of New York City as of December 31, 2007. We
operated 22 clubs in the Boston region under our Boston
Sports Clubs brand name, 18 clubs (two of which are
partly-owned) 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, 2007. In
addition, we operated three clubs in Switzerland as of
December 31, 2007. 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 have developed and refined our fitness club model through our
clustering strategy, offering fitness clubs close to our
members workplaces and homes. 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 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
3
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.
We offer two types of memberships in our clubs,
Passport and Gold. As of
December 31, 2007, approximately 41% of our members
participated in our Passport Membership plan allowing unlimited
access to all of our clubs and 59% of our members participate in
a Gold Membership plan allowing unlimited access to a designated
or home club and access to all of our other clubs
during off-peak hours.
Over our
34-year
history, we have developed and refined our club formats that
allow us to cost-effectively construct and efficiently operate
our fitness clubs in the different real estate environments in
which we operate. Our fitness-only clubs average approximately
20,000 square feet, while our multi-recreational clubs
average 40,000 square feet. The aggregate average size of
all of our clubs is approximately 25,000 square feet. Our
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 for children.
Industry
Overview
Total U.S. fitness club industry revenues increased at a
compound annual growth rate, or CAGR, of 7.7% from
$9.0 billion in 1997 to $17.6 billion in 2006,
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 4.7% from
28.3 million in 1996 to 42.7 million in 2006,
according to IHRSA.
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 (the generation born between 1982 and
1994). 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 12.0% in 1996 to 16.0% in 2006, according to
the IHRSA/American Sports Data Health Club Trend Report. The
industry continues to attract new members, with 41% of members
indicating that they were first-time members in 2006
according to the IHRSA/American Sports Data Health Club Trend
Report. On January 30, 2008, the New York Senate proposed a
Bill, which would allow New York health club goers to receive a
$50 credit against their personal income tax for individual
membership fees and up to a $200 benefit for family memberships,
was referred to the Committee on Investigations and Government
Operations on January 30th. Active and fit lifestyles
result in decreased health care costs, reduced governmental
spending, fewer illnesses, and improved worker productivity. On
February 14, 2008, the New Jersey Senate proposed a Bill
which would allow for a 10% tax credit for an employer to
provide its workers with qualifying fitness benefits. IHRSA is
working to best position this Bill for passage.
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. Based on the number of clubs, we are the
fourth largest fitness club operator in the United States and
the second largest fitness club operator 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, the second largest owner and operator in the
Washington, D.C. region and the third largest operator in
the
4
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
workplace and home. Approximately 41% 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.
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 is attractive to corporations seeking group
memberships and 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. Regional clustering also provides the opportunity for
members who relocate from one of our regions to another to
remain members of our clubs, thus aiding in member retention.
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 complex 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 129 clubs, net of
closures, from the inception of our business through
December 31, 2002. Of these, our 116 wholly owned clubs
that have been in operation from January 1, 2003 through
December 31, 2007 generated revenues and operating income
(after corporate expenses allocated on a revenue basis) of
$349.9 million and $42.3 million, respectively, for
the year ended December 31, 2007, as compared to
$261.0 million and $26.8 million, respectively, for
the year ended December 31, 2003. We believe that the track
record of our mature clubs provides a reasonable basis for
expected improved performance in our recently opened clubs. In
addition, for the year ended December 31, 2007, revenues
from clubs that have been open for more than 24 months grew
at 3.9%. Further, we have demonstrated our ability to deliver
similar club-level returns in varying club formats and sizes.
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,
2007, our comparable club revenue growth was 5.2%. 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 membership model,
attrition rates have declined and have contributed to comparable
club revenue increases. 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. Once per year, we increase membership
dues 1% to 3% on average, contributing to comparable club
revenue growth.
5
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 175 fitness-only and multi-recreational
locations in our existing and secondary markets that we believe
possess the criteria for a model club.
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
$51.1 million, or 15.0% of revenues for the year ended
December 31, 2003, to $86.0 million, or 18.2% of
revenues for the year ended December 31, 2007. 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, 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, 2006 to
December 31, 2007, we opened or acquired 26 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 26 clubs will improve as the clubs reach maturity.
Execute new business initiatives. We
continually undertake initiatives to improve our business by
offering new products and services. For example, we have
strengthened our focus on our corporate and group sales
division, which targets companies or groups with more than
100 people. In addition, we have recently begun offering
introductory personal training sessions at discounted prices. We
expect all of these new initiatives to attract new members and
result in an increase in our revenues.
Company
History
We were founded in 1973. In the mid-1990s, we began a period of
rapid growth by acquiring individual clubs and between two and
six club chains in suburban regions. Since 1990 through the end
of 2007:
|
|
|
|
|
we grew our number of clubs from nine to 161;
|
|
|
|
we grew our revenues at a compound annual growth rate of 24.9%,
from $10.8 million to $472.9 million;
|
|
|
|
we improved our annual operating income from $0.1 million
to $57.8 million;
|
|
|
|
we moved from an annual net loss of $0.6 million to net
income of $13.6 million; and
|
|
|
|
we grew our EBITDA at a compound annual growth rate of 33.3%,
from $0.8 million to $105.6 million. See
Managements Discussion and Analysis of Financial
Condition and Results of Operations
Non-GAAP Financial Measures in this
Form 10-K
for a discussion on our use of EBITDA.
|
Recent
Events
On October 4, 2007, we announced the resignation of Robert
Giardina as our Chief Executive Officer, due to personal and
health reasons. Mr. Giardinas resignation was
effective October 31, 2007. He continues to serve as a
member on our Board of Directors and began working with us in an
advisory capacity effective November 1, 2007. Alexander
Alimanestianu, who has been with us since February 1990, most
recently as our President and Chief Development Officer,
succeeded Mr. Giardina as our Chief Executive Officer. In
connection with his promotion, on October 2, 2007, the size
of our Board of Directors was increased to nine persons, and
Mr. Alimanestianu was elected to fill the newly created
position.
On January 14, 2008, we announced the resignation of
Randall Stephen as our Chief Operating Officer. We are currently
conducting a search for a new Chief Operating Officer.
6
On January 22, 2008, we announced the resignation of
Richard Pyle as our Chief Financial Officer.
Mr. Pyles resignation will be effective
March 31, 2008. Mr. Pyle will provide consulting
services to us from September 1, 2008 through
August 31, 2009. Daniel Gallagher, who has been in our
finance department for nine years, most recently as our Senior
Vice President Finance, will succeed Mr. Pyle
as our Chief Financial Officer effective April 1, 2008.
Marketing
Our marketing campaign is currently geared toward increasing
awareness of our brand names. We believe our advertising
strategies convey each of our regionally branded networks as the
premier network of fitness clubs in its region. Our goal is to
achieve broad awareness of our regional brand names primarily
through radio, 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.
Our 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. In January 2008, we organized and recruited
sponsors, including Snapple and JetBlue Airways, to the
Companys
24-hour
spin-a-thon
and fundraiser in Grand Central Terminal, Manhattan. The event
netted over $250,000 for New York - based HealthCorps and will
fund additional school based programs in our markets.
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 and allows prospective members to
sign-up for
a two week trial membership in our clubs. We also use the site
to promote career opportunities with us.
Sales
Sales of new memberships are generally handled either at the
club level or through our corporate and group sales division. We
employ approximately 410 in-club membership
consultants who are responsible for new membership sales. Each
club generally has between two and four consultants. These
consultants report directly to the club general manager, who in
turn reports to a district manager. 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 variety and selection of equipment and exercise classes;
|
|
|
|
the obligation on the part of the enrollee;
|
|
|
|
the price/value relationship of a Town Sports
membership; and
|
|
|
|
access to value-added services.
|
Our corporate and group sales division consists of
20 full-time employees located throughout our markets, who
concentrate on building long-term relationships with local and
regional companies and groups with over 100 employees. We
offer numerous programs to meet our clients needs
including an online program as well as a fully operational call
center for enrollment. We believe this focus on relationship
building, providing the
7
customer with options for enrollment as well as our clustering
strategy, will continue to lead to new group 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 near their workplace and their home. As of
December 31, 2007, our existing members were enrolled under
two principal types of memberships:
|
|
|
|
|
The Passport Membership, currently ranging in price from $49 to
$95 per month based on the market area of enrollment, is our
higher priced membership and entitles members to use any of our
clubs at any time. This membership is held by approximately 41%
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 $116 per month.
|
|
|
|
The Gold Membership, currently 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
59% 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 workplace and home. Approximately 41%
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 2007, 98% of our newly enrolled members opted for a
commit membership program. As of December 31, 2007,
approximately 19% of our members originated under a
month-to-month
non-commit membership plan and 81% originated under a commit
membership plan. We believe 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 approximately
$71.00 per month for the year ended December 31, 2007.
Together, initiation fees and processing fees collected for new
EFT members averaged approximately $72.00 for the year ended
December 31, 2007. We collect approximately 95.0% of all
monthly membership dues through EFT and EFT revenue constituted
approximately 74.7% of consolidated revenue for the year ended
December 31, 2007. 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. Our EFT program enables us to increase our existing
member dues in an efficient and consistent manner, which we
typically do annually by between 1% and 3% on average, in line
with increases in the cost of living.
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 $34.9 million from
$51.1 million in 2003 to $86.0 million in 2007.
Increases in personal training revenue in particular have
contributed $24.9 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
8
revenue has increased from 15.0% for the year ended
December 31, 2003 to 18.2% for the year ended
December 31, 2007. Personal training revenue as a
percentage of total revenue increased from 9.1% of revenue in
2003 to 11.9% of total revenue in 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Year Ended December 31, (in $000s)
|
|
|
|
2003
|
|
|
%
|
|
|
2004
|
|
|
%
|
|
|
2005
|
|
|
%
|
|
|
2006
|
|
|
%
|
|
|
2007
|
|
|
%
|
|
|
Total revenue
|
|
$
|
341,172
|
|
|
|
100.0
|
%
|
|
$
|
353,031
|
|
|
|
100.0
|
%
|
|
$
|
388,556
|
|
|
|
100.0
|
%
|
|
$
|
433,080
|
|
|
|
100.0
|
%
|
|
$
|
472,915
|
|
|
|
100.0
|
%
|
Non-Membership Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal training revenue
|
|
|
31,170
|
|
|
|
9.1
|
%
|
|
|
34,821
|
|
|
|
9.9
|
%
|
|
|
42,277
|
|
|
|
10.9
|
%
|
|
|
49,511
|
|
|
|
11.4
|
%
|
|
|
56,106
|
|
|
|
11.9
|
%
|
Other ancillary club revenue
|
|
|
17,269
|
|
|
|
5.1
|
%
|
|
|
18,199
|
|
|
|
5.1
|
%
|
|
|
20,139
|
|
|
|
5.2
|
%
|
|
|
22,863
|
|
|
|
5.3
|
%
|
|
|
24,247
|
|
|
|
5.1
|
%
|
Fees and Other revenue
|
|
|
2,707
|
|
|
|
0.8
|
%
|
|
|
4,856
|
|
|
|
1.4
|
%
|
|
|
4,413
|
|
|
|
1.1
|
%
|
|
|
4,942
|
|
|
|
1.2
|
%
|
|
|
5,616
|
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-membership revenue
|
|
$
|
51,146
|
|
|
|
15.0
|
%
|
|
$
|
57,876
|
|
|
|
16.4
|
%
|
|
$
|
66,829
|
|
|
|
17.2
|
%
|
|
$
|
77,316
|
|
|
|
17.9
|
%
|
|
$
|
85,969
|
|
|
|
18.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Club
Format and Locations
Our clubs are typically located in middle- or upper-income
residential, commercial, urban and 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, Washington, D.C. and Philadelphia 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.
Approximately 73% 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 approximately 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
primarily through developing and opening new club locations that
we have constructed. In addition, we have acquired existing,
privately owned single and multi-club businesses. From
January 1, 2003 to December 31, 2007, we acquired
seven existing clubs and opened 37 new clubs. In addition,
during this period, we relocated or closed 11 clubs and sold one
club to increase our total clubs under operation from 129 to
161. For the year ended December 31, 2007, we opened 14 new
clubs, acquired one club, and closed three clubs, to increase
our total clubs under operation from 149 to 161.
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, 2007, we have opened two
clubs. In addition, we currently have 13 lease commitments and
11 signed term sheets and have identified approximately 175
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, Star Trac and Hammer Strength
equipment; group exercise and cycling studios; the Sportsclub
Network entertainment system; locker rooms, including shower
facilities, towel service and
9
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 for 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 recently implemented ActiveTrax,
which is an online personal training tool available to our
members for an additional charge.
We have over 7,100 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.
Our business is divided into regional operating lines with each
reporting to a Vice President of Operations for that region.
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. 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 personal trainers provide superior
service and fitness expertise to our members. We believe the
qualifications of the personal training staff helps ensure that
members receive a consistent level of quality service throughout
our clubs and that our personal training programs provide
valuable guidance to our members and a significant source of
incremental revenue for us. 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 recently
implemented a revenue split pay structure for personal trainers,
providing a compensation package based on a percentage of
revenue earned from their sessions. We have also recently begun
offering introductory personal training sessions at discounted
prices. 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
10
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 small group
training 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, 2007, Sports Clubs for Kids was
being offered in 24 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
sports performance based programming such as our Ignite Program,
which specializes in training young athletes ages eight to
17 years of age to improve their athletic skills and
increase their speed, agility and strength and non-competitive
learn-to-play
sports programs.
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 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 an 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 and to improve upon them.
We currently utilize a club management system that incorporates
functionality for member services, contract management,
electronic billing, point of sale, scheduling resources and
reservations. This club management system extends support for
new business functionalities and new club models, and integrates
with other applications. During 2005, we developed a related
application utilizing business intelligence tools and data
warehousing capabilities to enable enhanced managerial and
analytical reporting of sales and operations. Currently we are
developing a comprehensive enterprise management system that we
expect to be fully deployed by late 2009. We expect this system
to incorporate sufficient functionality to support all club
sales and operations, customer relationship management, document
management, work flow management, and additional executive
information management capabilities. This system is intended to
consolidate various internal legacy systems and internet systems
to provide enhanced capabilities for managing the business,
improving productivity, and expanding and enriching the member
experience and increasing revenues.
In 2007, we implemented 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 was merged with
the existing timekeeping system and integrated with payroll
11
and relevant financial applications for complete automation of
compensation processing and management for all employees.
In 2005, we re-launched our web site utilizing new architecture
to allow for flexibility in product offerings, online corporate
and group sales, promotion and contest presentations, member
self service, surveying and enhanced member options. 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 online. The disaster recovery facility utilizes
replication tools to provide fail over capabilities for
supporting our club operations and company communications.
During 2007, we deployed several advanced tools for enhanced
management and monitoring of our infrastructure for compliance
and improved security.
During 2007, we enhanced both internal and external reporting
capabilities with the implementation of the Oracle suite of
accounting programs throughout the organization. We replaced
legacy general ledger and accounts payable and fixed asset
accounting systems with Oracle systems that include a fully
integrated suite of accounting applications as well as lease
management and cash management capabilities. Migration of our
current construction accounting system to the Oracle systems and
expanded on-line procurement are also in progress.
Intellectual
Property
We have registered various trademarks and service marks with the
U.S. Patent and Trademark Office, including NEW YORK
SPORTS CLUBS and NYSC, WASHINGTON SPORTS CLUBS and
WSC, BOSTON SPORTS CLUBS and BSC, PHILADELPHIA
SPORTS CLUBS and PSC, COMPANIESGETFIT.COM, SPORTS CLUBS FOR
KIDS,
BETTER.,
and TOWN SPORTS INTERNATIONAL. We continue to
register other trademarks and service marks as they are created.
We believe that our rights to these properties are adequately
protected.
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 13,097 in 1997 to 29,357 in January
2007. In each of the markets in which we operate, 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 attract members away from us.
Furthermore, smaller and less expensive weight loss facilities
present a competitive alternative for consumers. 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
|
|
|
22
|
|
|
Leading operator
|
New York metro
|
|
|
111
|
|
|
Leading operator
|
Philadelphia metro
|
|
|
7
|
|
|
# 3 operator, although leader in urban center
|
Washington, D.C. metro
|
|
|
18
|
|
|
# 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,
who 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 and (2) state
and local health regulations.
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 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 in which we operate have
passed legislation to require sales tax to be collected on our
membership dues. This has had the effect of increasing the
monthly payments our members are required to remit.
Employees
At December 31, 2007, we had approximately
9,000 employees, of whom approximately 3,100 were employed
full-time. Approximately 400 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 or had any
difficulty in obtaining adequate replacements for departing
employees. We consider our relations with our employees to be
good.
Available
Information
We make available through our web site at
www.mysportsclubs.com in the Investor
Relations SEC Filings section, all reports and
amendments to those reports filed or furnished pursuant to
Section 13(a) or 15(d) of the Securities Exchange Act of
1934, as amended (the Exchange Act), as soon as
reasonably practicable after we electronically file such
material with, or furnish it to, the SEC.
The foregoing information regarding our website and its content
is for convenience only. The content of our website is not
deemed to be incorporated by reference into this report nor
should it be deemed to have been filed with the SEC.
Investors should carefully consider the risks described below
and all other information in this Annual Report on
Form 10-K.
The risks and uncertainties described below are not the only
ones that we face. Additional risks and uncertainties not
presently known to us or that we currently deem immaterial may
also impair our business and operations. If any of the following
risks actually occur, our business, financial condition, cash
flows or results of operations could be materially adversely
affected.
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. A
general economic downturn may affect our consumers
discretionary spending, which could adversely affect our
business. 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 business, financial condition,
cash flows or results of operations.
Our
geographic concentration heightens our exposure to adverse
regional developments.
As of December 31, 2007, we operated 111 fitness clubs
in the New York metropolitan market, 22 fitness clubs in
the Boston market, 18 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, cash flows or
results of operations in the future.
14
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. In each of the markets in which we operate, 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 consumers. 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.
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 24 new club locations that we
have constructed in the
24-month
period ended December 31, 2007. 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 club
opened for more than 24 months (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 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
15
members or guests while exercising at a club might be asserted.
We might not be able to successfully defend such claims. As a
result, 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 Alexander A. Alimanestianu, our
Chief Executive Officer. We believe the loss of
Mr. Alimanestianu could have a material adverse effect on
us and our financial performance. Currently, we do not have any
long-term employment agreements with any of 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.
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 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
16
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 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
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 15 clubs in
2007, and two clubs since December 31, 2007. In addition,
we currently have 13 clubs for which we have signed lease
commitments and an additional 11 for which we have signed
term sheets. Each of these projected 24 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.
17
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.
Cash and cash equivalents held in a single commercial bank as of
December 31, 2007 were $3.9 million.
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:
|
|
|
|
|
the delivery of our space by the landlord for tenant
fit-out in
the case of new or re-developed buildings;
|
|
|
|
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, 2007, our total consolidated debt was
$316.0 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
11% Senior Discount Notes due in 2014 (Senior
Discount Notes) will permit us and our subsidiaries to
incur substantial additional debt. In addition, as of
December 31, 2007, we had $54.5 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.
18
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 payments 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
Credit Agreement dated as of February 27, 2007 (the
New Credit Agreement) governing the
$260.0 million senior secured credit facility (the
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 Credit
Agreement and other 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 the 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, 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 indenture
governing our Senior Discount Notes, the 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, the 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, 2007, we were in
compliance with such ratio, which ratio was 2.98:1.00.
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, the New Credit Agreement. If an event of
default under the 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 note holders could elect to declare due all
amounts outstanding
19
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
We own the 151 East 86th Street location, which houses a
fitness club and a retail tenant that generated
$1.1 million of rental income for us for the year ended
December 31, 2007. We lease the remainder of our fitness
clubs pursuant to long-term leases (generally 15 to
25 years, including options). As of December 31, 2007,
there were leases for seven locations due to expire in the next
five years (ending December 31, 2012) without any
renewal options. In each case, we will endeavor to extend the
lease or relocate the club or its membership base if appropriate.
We lease approximately 47,000 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 and Queens, 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 moved to a new location within Manhattan
occupying approximately 25,000 square feet. Corporate
headquarters office in Manhattan that the Company previously
occupied was 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
|
20
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
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
|
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
|
|
October 2007
|
Manhattan
|
|
1400
5th
Avenue
|
|
December 2007
|
Bronx, NY
|
|
1601 Bronxdale Avenue
|
|
November 2007
|
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
|
|
1630 E 15th Street
|
|
August 2007
|
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
|
|
June 2007
|
Queens, NY
|
|
39-01 Queens Blvd.
|
|
December 2007
|
Queens, NY
|
|
175-61 Hillside Avenue
|
|
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
|
21
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
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
|
Dobbs Ferry, NY
|
|
Lawrence Street
|
|
Future Opening
|
Smithtown, NY
|
|
Browns Road
|
|
December 2007
|
Carmel, NY
|
|
1880 Route 6
|
|
July 2007
|
Hicksville, NY
|
|
100 Duffy Avenue
|
|
Future Opening
|
New Rochelle, NY
|
|
Trump Plaza, Huguenot Street
|
|
March 2008
|
Deer Park, NY
|
|
455 Comack Avenue
|
|
Future Opening
|
Garnerville, NY
|
|
20 W. Ramapo Road
|
|
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
|
West Hartford, CT
|
|
65 Memorial Road
|
|
November 2007
|
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
|
22
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
Princeton, NJ
|
|
4250 Route 1 North
|
|
April 2005
|
Hoboken, NJ
|
|
210 14th Street
|
|
December 2006
|
Englewood, NJ
|
|
34-36 South Dean Street
|
|
December 2006
|
Clifton, NJ
|
|
202 Main Avenue
|
|
March 2007
|
Montclair, NJ
|
|
56 Church Street
|
|
January 2008
|
Butler, NY
|
|
1481 Route 23
|
|
Future Opening
|
East Brunswick, NJ
|
|
300 State Route 18
|
|
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
|
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
|
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
|
|
December 2007
|
Medford, MA
|
|
70 Station Landing
|
|
December 2007
|
Westborough, MA
|
|
1500 Union Street
|
|
Future Opening
|
Woburn, MA
|
|
300 Presidential Way
|
|
Future Opening
|
Providence, RI
|
|
10 Dorrance Street
|
|
Future Opening
|
Providence, RI
|
|
131 Pittman Street
|
|
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.
|
|
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, N.W.
|
|
Future Opening
|
23
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
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
|
|
November 2007
|
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
|
Philadelphia, PA
|
|
1735 Market Street
|
|
October 2000
|
Ardmore, PA
|
|
34 W. Lancaster Avenue
|
|
March 2002
|
Radnor, PA
|
|
555 East Lancaster Avenue
|
|
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 or about March 1, 2005, in an action styled Sarah
Cruz, et al v. Town Sports International, dba New
York Sports Club, plaintiffs commenced a purported class
action against the Company in the Supreme Court, New York
County, seeking unpaid wages and alleging that TSI LLC 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 complaint and the lawsuit were 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 June 18, 2007, the same plaintiffs commenced a
second purported class action against the Company in the Supreme
Court, New York County, seeking unpaid wages and alleging that
TSI LLC violated various wage payment and overtime provisions of
the New York State Labor Law with respect to the payment of
wages to all New York purported hourly employees. While we are
unable at this time to estimate the likelihood of an unfavorable
outcome or the potential loss to the Company in the event of
such an outcome, we intend to contest these cases vigorously.
Depending upon the ultimate outcome, these matters may have a
material adverse effect on the Companys consolidated
financial position, results of operations, or cash flows.
On or about June 12, 2001, TSI LLC and several other third
parties were 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, seeking
damages for personal injuries. Following a trial, TSI LLC
received a directed verdict for indemnification against one of
TSI LLCs contractors and the plaintiffs received a jury
verdict of approximately $8.9 million in their favor. Both
of those verdicts were appealed and were argued on May 16,
2006. TSI LLC filed an appeal bond in the amount of
$1.8 million in connection with those appeals. On
December 6, 2007, the Appellate Division of New York State,
First Department unanimously decided to (i) reduce the
plaintiffs damages award by $1.3 million, thereby
bringing the claim within the limits of the insurance coverage
available to TSI LLCs contractor and (ii) uphold TSI
LLCs claim for indemnification from TSI LLCs
contractor. While the contractor has the right to appeal to the
New York Court of Appeals, such appeal can only be made with the
permission from the Appellate Division, which we believe is
unlikely. The contractor obligated to indemnify TSI, LLC has not
yet moved for leave to go to the Court of Appeals or moved to
reargue the Appellant Divisions decision. We understand
that the
24
insurance carrier for the contractor who is obligated to
indemnify TSI, LLC for this loss is discussing with plaintiff
the mechanics of making the payment of the damages award and
therefore there will be no payment obligation from TSI, LLC.
In addition to the litigation discussed above, we are involved
in various other lawsuits, claims and proceedings incident to
the ordinary course of business. The results of litigation are
inherently unpredictable. Any claims against us, whether
meritorious or not, could be time consuming, result in costly
litigation, require significant amounts of management time and
result in diversion of significant resources. The results of
these other lawsuits, claims and proceedings cannot be predicted
with certainty. We believe, however, that the ultimate
resolution of these current matters will not have a material
adverse effect on our financial statements taken as a whole.
|
|
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, a
new market tier created by The NASDAQ Stock Market that became
effective on July 1, 2006 under the symbol CLUB. 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
(IPO). 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
|
|
Year ended December 31, 2007:
|
|
|
|
|
|
|
|
|
First Quarter
|
|
$
|
22.33
|
|
|
$
|
16.74
|
|
Second Quarter
|
|
$
|
23.78
|
|
|
$
|
19.04
|
|
Third Quarter
|
|
$
|
19.74
|
|
|
$
|
14.97
|
|
Fourth Quarter
|
|
$
|
16.13
|
|
|
$
|
9.21
|
|
Holders
As of February 25, 2008, there were approximately
76 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. No
dividends were paid by the Company in the fiscal years ended
December 31, 2006 and 2007.
The terms of the indenture governing our Senior Discount Notes
and the New Senior Credit Facility significantly restrict the
payment of dividends by us. Our subsidiaries are permitted under
the terms of the New Senior Credit Facility (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 the quarter
ended December 31, 2007.
Recent
Sales of Unregistered Securities
We did not sell any securities during the quarter ended
December 31, 2007 that were not registered under the
Securities Act of 1933, as amended.
26
Securities
Authorized for Issuance under Equity Compensation
Plans
The information about securities authorized for issuance under
our equity compensation plans is incorporated by reference to
Item 12 of this
Form 10-K,
Security Ownership of Certain Beneficial Owners and
Management and Related Stockholder Matters.
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.
COMPARISON
OF 19 MONTH CUMULATIVE TOTAL RETURN*
Among
Town Sports International Holdings, Inc, The NASDAQ Composite
Index
And The Russell 2000 Index
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6/02/2006
|
|
|
6/30/2006
|
|
|
9/30/2006
|
|
|
12/31/2006
|
|
|
3/31/2007
|
|
|
6/30/2007
|
|
|
9/30/2007
|
|
|
12/31/2007
|
|
|
Town Sports International Holdings
|
|
$
|
100.00
|
|
|
$
|
92.08
|
|
|
$
|
99.02
|
|
|
$
|
124.38
|
|
|
$
|
164.53
|
|
|
$
|
145.81
|
|
|
$
|
114.79
|
|
|
$
|
72.15
|
|
NASDAQ
|
|
$
|
100.00
|
|
|
$
|
99.71
|
|
|
$
|
103.99
|
|
|
$
|
111.84
|
|
|
$
|
112.17
|
|
|
$
|
120.21
|
|
|
$
|
125.24
|
|
|
$
|
122.19
|
|
Russell 2000
|
|
$
|
100.00
|
|
|
$
|
100.64
|
|
|
$
|
101.09
|
|
|
$
|
110.09
|
|
|
$
|
112.23
|
|
|
$
|
117.18
|
|
|
$
|
113.56
|
|
|
$
|
108.36
|
|
Notes:
|
|
|
(1) |
|
The graph covers the period from June 2, 2006, the first
trading day of our common stock following our IPO, to
December 31, 2007. |
|
(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
27
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, 2006 and 2007 and the selected consolidated
statement of operations and cash flow data for the years ended
December 31, 2005, 2006 and 2007 have been derived from our
audited consolidated financial statements included elsewhere
herein. The selected consolidated balance sheet data as of
December 31, 2003, 2004 and 2005 and the selected
consolidated statement of operations and cash flow data for the
years ended December 31, 2003 and 2004 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.
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
341,172
|
|
|
$
|
353,031
|
|
|
$
|
388,556
|
|
|
$
|
433,080
|
|
|
$
|
472,915
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
130,585
|
|
|
|
138,302
|
|
|
|
151,920
|
|
|
|
162,709
|
|
|
|
177,357
|
|
Club operating
|
|
|
111,069
|
|
|
|
116,847
|
|
|
|
130,219
|
|
|
|
146,243
|
|
|
|
156,660
|
|
General and administrative
|
|
|
21,995
|
|
|
|
24,719
|
|
|
|
26,582
|
|
|
|
30,248
|
|
|
|
35,092
|
|
Depreciation and amortization
|
|
|
34,927
|
|
|
|
36,869
|
|
|
|
39,582
|
|
|
|
40,850
|
|
|
|
45,964
|
|
Goodwill impairment(1)
|
|
|
|
|
|
|
2,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
42,596
|
|
|
|
34,292
|
|
|
|
40,253
|
|
|
|
53,030
|
|
|
|
57,842
|
|
Loss on extinguishment of debt(2)
|
|
|
7,773
|
|
|
|
|
|
|
|
|
|
|
|
16,113
|
|
|
|
12,521
|
|
Interest expense, net of interest income
|
|
|
23,226
|
|
|
|
38,600
|
|
|
|
39,208
|
|
|
|
33,372
|
|
|
|
25,329
|
|
Equity in the earnings of investees and rental income
|
|
|
(1,369
|
)
|
|
|
(1,493
|
)
|
|
|
(1,744
|
)
|
|
|
(1,817
|
)
|
|
|
(1,799
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) before provision for corporate income taxes
|
|
|
12,966
|
|
|
|
(2,815
|
)
|
|
|
2,789
|
|
|
|
5,362
|
|
|
|
21,791
|
|
Provision for corporate income taxes
|
|
|
5,537
|
|
|
|
1,090
|
|
|
|
1,020
|
|
|
|
715
|
|
|
|
8,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
7,429
|
|
|
|
(3,905
|
)
|
|
|
1,769
|
|
|
|
4,647
|
|
|
|
13,646
|
|
Accreted dividends on preferred stock
|
|
|
(10,984
|
)
|
|
|
(784
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common stockholders
|
|
$
|
(3,555
|
)
|
|
$
|
(4,689
|
)
|
|
$
|
1,769
|
|
|
$
|
4,647
|
|
|
$
|
13,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per weighted average number of shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.20
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
|
$
|
0.52
|
|
Diluted
|
|
$
|
(0.20
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
|
$
|
0.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
40,802
|
|
|
$
|
57,506
|
|
|
$
|
51,304
|
|
|
$
|
6,810
|
|
|
$
|
5,463
|
|
Working capital (deficit)
|
|
|
(9,087
|
)
|
|
|
7,039
|
|
|
|
(2,262
|
)
|
|
|
(58,366
|
)
|
|
|
(73,480
|
)
|
Total assets
|
|
|
362,199
|
|
|
|
390,956
|
|
|
|
433,771
|
|
|
|
423,527
|
|
|
|
488,763
|
|
Long-term debt, including current installments
|
|
|
261,877
|
|
|
|
396,461
|
|
|
|
411,162
|
|
|
|
281,129
|
|
|
|
316,022
|
|
Redeemable Series A preferred stock
|
|
|
39,890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity (deficit)(3)
|
|
|
(34,294
|
)
|
|
|
(117,017
|
)
|
|
|
(115,683
|
)
|
|
|
(17,829
|
)
|
|
|
183
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
$
|
58,870
|
|
|
$
|
57,125
|
|
|
$
|
63,256
|
|
|
$
|
75,215
|
|
|
$
|
82,952
|
|
Investing activities
|
|
|
(43,351
|
)
|
|
|
(40,686
|
)
|
|
|
(66,338
|
)
|
|
|
(67,111
|
)
|
|
|
(97,230
|
)
|
Financing activities
|
|
|
19,732
|
|
|
|
265
|
|
|
|
(3,120
|
)
|
|
|
(52,598
|
)
|
|
|
12,931
|
|
Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash rental expense, net of non-cash rental income
|
|
|
1,650
|
|
|
|
525
|
|
|
|
1,461
|
|
|
|
1,768
|
|
|
|
508
|
|
Non-cash compensation expense incurred in connection with stock
options
|
|
|
198
|
|
|
|
64
|
|
|
|
279
|
|
|
|
1,135
|
|
|
|
912
|
|
EBITDA(4)
|
|
|
78,819
|
|
|
|
72,654
|
|
|
|
81,579
|
|
|
|
95,697
|
|
|
|
105,605
|
|
EBITDA margin(5)
|
|
|
23.1
|
%
|
|
|
20.6
|
%
|
|
|
21.0
|
%
|
|
|
22.1
|
%
|
|
|
22.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Club and Membership Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New clubs opened
|
|
|
3
|
|
|
|
5
|
|
|
|
5
|
|
|
|
10
|
|
|
|
14
|
|
Clubs acquired
|
|
|
|
|
|
|
3
|
|
|
|
2
|
|
|
|
1
|
|
|
|
1
|
|
Clubs closed, relocated or sold
|
|
|
(3
|
)
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
(3
|
)
|
Wholly owned clubs operated at end of period
|
|
|
127
|
|
|
|
135
|
|
|
|
139
|
|
|
|
147
|
|
|
|
159
|
|
Total clubs operated at end of period(6)
|
|
|
129
|
|
|
|
137
|
|
|
|
141
|
|
|
|
149
|
|
|
|
161
|
|
Members at end of period(7)
|
|
|
342,000
|
|
|
|
383,000
|
|
|
|
409,000
|
|
|
|
453,000
|
|
|
|
486,000
|
|
Comparable club revenue increase(8)
|
|
|
3.5
|
%
|
|
|
2.5
|
%
|
|
|
6.9
|
%
|
|
|
7.9
|
%
|
|
|
5.2
|
%
|
Revenue per weighted average club(9)
|
|
$
|
2,680
|
|
|
$
|
2,680
|
|
|
$
|
2,816
|
|
|
$
|
3,021
|
|
|
$
|
3,155
|
|
Average revenue per member(10)
|
|
|
987
|
|
|
|
960
|
|
|
|
968
|
|
|
|
982
|
|
|
|
1,000
|
|
|
|
|
(1) |
|
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 our annual review as of
March 31, 2004, 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 the
95/8% Senior
Notes (the Old Senior Notes) representing interest
incurred during the
30-day
redemption notification period. The $16,113 loss on
extinguishment of debt for the year ended December 31, 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 Old Senior Notes, together
with $6,796 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. |
30
|
|
|
(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. |
|
|
|
|
|
The $12,521 loss on extinguishment of debt recorded for the year
ended December 31, 2007 resulted from the repayment of
$169,999 remaining outstanding principal of the
95/8% Senior
Notes (Old Senior Notes) with the proceeds from the
New Senior Credit Facility obtained on February 27, 2007.
We incurred $8,759 of tender premium and $215 of call premium
together with $335 of fees and expenses related to the tender of
the Old Senior Notes. Net deferred financing costs related to
the senior secured revolving credit facility (the Old
Senior Credit Facility) and the Old Senior Notes totaling
approximately $3,212 were expensed in the first quarter of 2007. |
|
(3) |
|
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). |
|
(4) |
|
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. |
The following table reconciles net income (loss), the most
directly comparable GAAP measure, to EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Net income (loss)
|
|
$
|
7,429
|
|
|
$
|
(3,905
|
)
|
|
$
|
1,769
|
|
|
$
|
4,647
|
|
|
$
|
13,646
|
|
Interest expense, net of interest income
|
|
|
23,226
|
|
|
|
38,600
|
|
|
|
39,208
|
|
|
|
33,372
|
|
|
|
25,329
|
|
Provision for corporate income taxes
|
|
|
5,537
|
|
|
|
1,090
|
|
|
|
1,020
|
|
|
|
715
|
|
|
|
8,145
|
|
Loss on extinguishment of debt
|
|
|
7,773
|
|
|
|
|
|
|
|
|
|
|
|
16,113
|
|
|
|
12,521
|
|
Depreciation and amortization
|
|
|
34,927
|
|
|
|
36,869
|
|
|
|
39,582
|
|
|
|
40,850
|
|
|
|
45,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
78,892
|
|
|
$
|
72,654
|
|
|
$
|
81,579
|
|
|
$
|
95,697
|
|
|
$
|
105,605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) |
|
EBITDA margin is the ratio of EBITDA to total revenue.
Additional details related to EBITDA margin are provided in
Managements Discussion and Analysis of Financial
Condition and Results of Operations
Non-GAAP Financial Measures. |
|
(6) |
|
Includes wholly-owned and partly owned clubs. In addition,
During 2003 and 2004 we managed three and four university
fitness clubs, respectively in which we did not have an equity
interest. During 2005, 2006 and 2007, we managed five university
fitness clubs in which we did not have an equity interest. |
|
(7) |
|
Represents members at wholly-owned and partly-owned clubs. |
|
(8) |
|
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. |
|
(9) |
|
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. |
|
(10) |
|
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. |
31
|
|
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 the second largest owner and operator of fitness clubs in
the Northeast and Mid-Atlantic regions of the United States. As
of December 31, 2007, we owned and operated 161 clubs that
collectively served approximately 486,000 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 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, 2007, approximately 41% 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 59% 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 41 locations (more than
twice as many as our nearest competitor) and operated a total of
111 clubs under the New York Sports Clubs brand name within a
120-mile
radius of New York City as of December 31, 2007. We
operated 22 clubs in the Boston region under our Boston Sports
Clubs brand name, 18 clubs (two of which are partly-owned) 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, 2007. In addition, we operated three clubs in
Switzerland as of December 31, 2007. 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:
|
|
|
|
|
Membership revenue: Our largest sources of
revenue are dues and initiation fees paid by our members. This
comprises 81.8% of our total revenue for the year ended
December 31, 2007. We recognize revenue from membership
dues in the month when the services are rendered. Approximately
95.0% 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 this estimate has been revised to
be 30 months based on more favorable membership attrition
trends.
|
|
|
|
Ancillary club revenue: For the year ended
December 31, 2007, we generated 11.9% of our revenue from
personal training and 5.1% of our revenue from other ancillary
programs and services consisting of
|
32
|
|
|
|
|
programming for children, group fitness training and other
member activities, as well as sales of miscellaneous sports
products.
|
In addition, we receive revenue (approximately 1.2% for the year
ended December 31, 2007) from the 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,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Membership dues
|
|
$
|
309,811
|
|
|
|
79.7
|
%
|
|
$
|
346,201
|
|
|
|
79.9
|
%
|
|
$
|
374,631
|
|
|
|
79.2
|
%
|
Initiation fees
|
|
|
11,916
|
|
|
|
3.1
|
%
|
|
|
9,563
|
|
|
|
2.2
|
%
|
|
|
12,315
|
|
|
|
2.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership revenue
|
|
|
321,727
|
|
|
|
82.8
|
%
|
|
|
355,764
|
|
|
|
82.1
|
%
|
|
|
386,946
|
|
|
|
81.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal training revenue
|
|
|
42,277
|
|
|
|
10.9
|
%
|
|
|
49,511
|
|
|
|
11.4
|
%
|
|
|
56,106
|
|
|
|
11.9
|
%
|
Other ancillary club revenue
|
|
|
20,139
|
|
|
|
5.2
|
%
|
|
|
22,863
|
|
|
|
5.3
|
%
|
|
|
24,247
|
|
|
|
5.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ancillary club revenue
|
|
|
62,416
|
|
|
|
16.1
|
%
|
|
|
72,374
|
|
|
|
16.7
|
%
|
|
|
80,353
|
|
|
|
17.0
|
%
|
Fees and Other revenue
|
|
|
4,413
|
|
|
|
1.1
|
%
|
|
|
4,942
|
|
|
|
1.2
|
%
|
|
|
5,616
|
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
388,556
|
|
|
|
100.0
|
%
|
|
$
|
433,080
|
|
|
|
100.0
|
%
|
|
$
|
472,915
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our revenues, operating income, net income and EBITDA for the
year ended December 31, 2007 were $472.9 million,
$57.8 million, $13.6 million and $105.6 million,
respectively. 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. See Managements
Discussion and Analysis of Financial Condition and Results of
Operations Non-GAAP Financial Measures
for a discussion on our use of EBITDA.
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 and club supplies.
General and administrative expenses include costs relating to
our centralized support functions, such as accounting,
insurance, information systems, purchasing and member relations,
legal and 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 projected annual revenue.
Expansions of certain facilities are also performed from time to
time, when incremental space becomes available on acceptable
terms, and utilization and demand for the facility dictate. 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
$42.6 million for the year ended December 31, 2003 to
$57.8 million for the year ended December 31, 2007.
Cash flows provided by operating activities increased from
$58.9 million in 2003 to $83.0 million in 2007. EBITDA
increased from $78.9 million in 2003 to $105.6 million
in 2007. Net income was $7.4 million in 2003 and
$13.6 million in 2007.
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Operating income
|
|
$
|
42,596
|
|
|
$
|
34,292
|
|
|
$
|
40,253
|
|
|
$
|
53,030
|
|
|
$
|
57,842
|
|
Increase (decrease) over prior period
|
|
|
16.0
|
%
|
|
|
(19.5
|
)%
|
|
|
17.4
|
%
|
|
|
31.7
|
%
|
|
|
9.1
|
%
|
Net income (loss)
|
|
$
|
7,429
|
|
|
$
|
(3,905
|
)
|
|
$
|
1,769
|
|
|
$
|
4,647
|
|
|
$
|
13,646
|
|
Increase (decrease) over prior period
|
|
|
(29.3
|
)%
|
|
|
(152.6
|
)%
|
|
|
145.3
|
%
|
|
|
162.7
|
%
|
|
|
193.7
|
%
|
Cash flows provided by operating activities
|
|
$
|
58,870
|
|
|
$
|
57,125
|
|
|
$
|
63,256
|
|
|
$
|
75,215
|
|
|
|
82,952
|
|
Increase (decrease) over prior period
|
|
|
8.3
|
%
|
|
|
(3.0
|
)%
|
|
|
10.7
|
%
|
|
|
18.9
|
%
|
|
|
10.3
|
%
|
EBITDA
|
|
$
|
78,892
|
|
|
$
|
72,654
|
|
|
$
|
81,579
|
|
|
$
|
95,697
|
|
|
$
|
105,605
|
|
Increase (decrease) over prior period
|
|
|
15.4
|
%
|
|
|
(7.8
|
)%
|
|
|
12.3
|
%
|
|
|
17.3
|
%
|
|
|
10.4
|
%
|
We have focused on building or acquiring clubs 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, 2007, 159 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 fitness clubs located in colleges
and universities in which we have no equity interest.
Historical
Club Growth
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Wholly owned clubs operated at beginning of period
|
|
|
127
|
|
|
|
127
|
|
|
|
135
|
|
|
|
139
|
|
|
|
147
|
|
New clubs opened(1)
|
|
|
3
|
|
|
|
5
|
|
|
|
5
|
|
|
|
10
|
|
|
|
14
|
|
Clubs acquired
|
|
|
|
|
|
|
3
|
|
|
|
2
|
|
|
|
1
|
|
|
|
1
|
|
Clubs closed, relocated or sold(2)
|
|
|
(3
|
)
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholly owned clubs operated at end of period
|
|
|
127
|
|
|
|
135
|
|
|
|
139
|
|
|
|
147
|
|
|
|
159
|
|
Partly owned clubs operated at end of period
|
|
|
2
|
|
|
|
2
|
|
|
|
2
|
|
|
|
2
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total clubs operated at end of period(3)
|
|
|
129
|
|
|
|
137
|
|
|
|
141
|
|
|
|
149
|
|
|
|
161
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes five clubs opened in late December 2007. |
|
(2) |
|
In 2005, we temporarily closed a club for a renovation and
expansion. This club reopened in February 2006. |
|
(3) |
|
Includes wholly-owned and partly-owned clubs. In addition,
during 2003 and 2004 we managed three and four university
fitness clubs, respectively, in which we did not have an equity
interest. During 2005, 2006 and 2007, we managed five university
fitness clubs in which we did not have an equity interest. |
Comparable
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.
34
|
|
|
|
|
|
|
|
|
|
|
Comparable Club
|
|
|
|
Revenue Growth
|
|
|
|
Quarter
|
|
|
Full Year
|
|
|
2005
|
|
|
|
|
|
|
|
|
Q1
|
|
|
6.0
|
%
|
|
|
|
|
Q2
|
|
|
7.0
|
%
|
|
|
|
|
Q3
|
|
|
6.1
|
%
|
|
|
|
|
Q4
|
|
|
8.5
|
%
|
|
|
6.9
|
%
|
2006
|
|
|
|
|
|
|
|
|
Q1
|
|
|
7.6
|
%
|
|
|
|
|
Q2
|
|
|
8.2
|
%
|
|
|
|
|
Q3
|
|
|
7.8
|
%
|
|
|
|
|
Q4
|
|
|
7.9
|
%
|
|
|
7.9
|
%
|
2007
|
|
|
|
|
|
|
|
|
Q1
|
|
|
7.8
|
%
|
|
|
|
|
Q2
|
|
|
5.7
|
%
|
|
|
|
|
Q3
|
|
|
4.1
|
%
|
|
|
|
|
Q4
|
|
|
3.2
|
%
|
|
|
5.2
|
%
|
Key determinants of comparable club revenue growth are new
memberships, member retention rates, pricing and ancillary
revenue growth.
Non-GAAP Financial
Measures
We use the terms EBITDA and EBITDA
margin throughout this annual report. 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. EBITDA margin is
the ratio of EBITDA to total revenue.
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
|
35
|
|
|
|
|
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 4 under
Selected Consolidated Financial and Other Data.
Results
of Operations
The following table sets forth certain operating data as a
percentage of revenue for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Revenues
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
39.1
|
|
|
|
37.6
|
|
|
|
37.5
|
|
Club operating
|
|
|
33.5
|
|
|
|
33.8
|
|
|
|
33.1
|
|
General and administrative
|
|
|
6.8
|
|
|
|
7.0
|
|
|
|
7.4
|
|
Depreciation and amortization
|
|
|
10.2
|
|
|
|
9.4
|
|
|
|
9.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
10.4
|
|
|
|
12.2
|
|
|
|
12.3
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
3.7
|
|
|
|
2.7
|
|
Interest expense
|
|
|
10.7
|
|
|
|
8.2
|
|
|
|
5.6
|
|
Interest income
|
|
|
(0.6
|
)
|
|
|
(0.5
|
)
|
|
|
(0.2
|
)
|
Equity in the earnings of investees and rental income
|
|
|
(0.4
|
)
|
|
|
(0.4
|
)
|
|
|
(0.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for corporate income taxes
|
|
|
0.7
|
|
|
|
1.2
|
|
|
|
4.6
|
|
Provision for corporate income taxes
|
|
|
0.3
|
|
|
|
0.2
|
|
|
|
1.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
0.4
|
|
|
|
1.0
|
|
|
|
2.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YEAR
ENDED DECEMBER 31, 2007 COMPARED TO
YEAR ENDED DECEMBER 31, 2006
Revenues
Revenues. Revenues increased
$39.8 million, or 9.2%, to $472.9 million for the year
ended December 31, 2007 from $433.1 million for the
year ended December 31, 2006. This increase in revenue was
driven primarily by growth in membership revenue and ancillary
club revenue. For the year ended December 31, 2007,
revenues increased $16.1 million, or 3.9%, at our clubs
opened or acquired prior to December 31, 2005. For the year
ended December 31, 2007, revenue increased
$25.7 million at the 26 clubs opened or acquired subsequent
to December 31, 2005. These increases in revenue were
offset by a $2.3 million revenue decrease related to the
six clubs that were closed
and/or
relocated subsequent to January 1, 2006.
Comparable club revenue increased 5.2% for the year ended
December 31, 2007. Of this 5.2% increase, 2.7% was due to
an increase in membership, 1.0% was due to an increase in price
and 1.5% was due to an increase in ancillary club revenue and
fees and other revenue.
36
Operating
Expenses
Operating expenses increased $35.0 million, or 9.2%, to
$415.1 million for the year ended December 31, 2007,
from $380.1 million for the year ended December 31,
2006. The increase was due to the following factors:
Payroll and related. Payroll and related
expenses increased $14.7 million, or 9.0%, to
$177.4 million for the year ended December 31, 2007,
from $162.7 million for the year ended December 31,
2006. This increase was attributable to a 4.6% increase in the
total months of club operation from 1,720 to 1,799 as well as
the following:
|
|
|
|
|
Payroll costs directly related to our personal training, group
fitness training, and programming for children increased
$4.3 million or 11.9%, due to an increase in demand for
these programs.
|
|
|
|
Payroll costs related to severance agreements decreased
$1.0 million. For the year ended December 31, 2007, we
incurred $639,000 of charges related to severance agreements
with our former CEO and certain employees, while for the year
ended December 31, 2006, we incurred $1.6 million of
charges relating to severance agreements with our former
Chairman and certain employees.
|
Club operating. Club operating expenses
increased $10.4 million, or 7.1%, to $156.7 million
for the year ended December 31, 2007, from
$146.3 million for the year ended December 31, 2006.
This increase was principally attributable to the following:
|
|
|
|
|
Rent and occupancy expenses increased $5.8 million. Rent
and occupancy costs at clubs that opened after January 1,
2006, or that are currently under construction, increased
$5.5 million. The remaining $300,000 increase in rent and
occupancy expenses relates to rent at our clubs that were open
prior to January 1, 2006.
|
|
|
|
As part of a customer service initiative, we had outsourced
towel laundry service in 96 clubs as of December 31, 2007
as compared to 51 clubs as of December 31, 2006. As our
clubs have become more intensely clustered in our markets, and
member cross usage becomes more prevalent, we have found it
increasingly necessary to offer towel laundry services at more
of our clubs. Accordingly, we have experienced a
$2.3 million increase in laundry expenses for the year
ended December 31, 2007 when compared to the year ended
December 31, 2006.
|
General and administrative. General and
administrative expenses increased $4.8 million, or 16.0%,
to $35.1 million for the year ended December 31, 2007
from $30.3 million during the same period in the prior year.
|
|
|
|
|
Corporate rent increased $864,000, primarily due to the
relocation of our corporate headquarters in the beginning of
June 2007. The costs for the remainder of the lease obligation
of the vacated location were recorded in the three months ended
June 30, 2007.
|
|
|
|
Liability and related insurance expense increased
$1.5 million 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 the
actuarial analysis of claims incurred.
|
|
|
|
Professional fees in connection with Sarbanes-Oxley and other
first-time public company expenses increased approximately
$1.6 million.
|
|
|
|
The remaining increase of general and administrative expense was
due to increased costs to support the growth in our business in
2007.
|
Offsetting these increases was a decrease of $1.2 million
related to the examination of strategic financing alternatives.
For the year ended December 31, 2006, we incurred
$1.7 million of such costs, while similar costs for the
year ended December 31, 2007 were $545,000.
Depreciation and amortization. Depreciation
and amortization increased $5.1 million, or 12.5%, to
$46.0 million for the year ended December 31, 2007
from $40.9 million for the year ended December 31,
2006, principally due to new and expanded clubs.
37
Loss on
Extinguishment of Debt
For the year ended December 31, 2007, loss on
extinguishment of debt was $12.5 million compared to
$16.1 million for the year ended December 31, 2006.
The proceeds from the New Senior Credit Facility obtained on
February 27, 2007 were used to repay $170.0 million,
representing the remaining outstanding principal of the Old
Senior Notes. We incurred $8.8 million of tender premium
and $215,000 of call premium together with $335,000 of fees and
expenses related to the tender of the Old Senior Notes. Net
deferred financing costs related to the Old Senior Credit
Facility and the Old Senior Notes totaling approximately
$3.2 million were expensed in the first quarter of 2007.
During the second quarter of 2006, we paid $93.0 million to
redeem $85.0 million of the outstanding principal of the
Old 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 $222,000 were incurred in connection with
this early extinguishment of debt. During the third quarter of
2006, we 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 $9.1 million to
$26.4 million for the year ended December 31, 2007
from $35.5 million for the year ended December 31,
2006. This decrease is a result of the repayment of our debt in
connection with the IPO completed on June 7, 2006 and the
refinancing of our debt at a lower interest rate in February
2007. On June 8, 2006, we redeemed $85.0 million of
the Old Senior Notes and on July 7, 2006 we redeemed
$56.6 million of the Senior Discount Notes.
Interest
Income
Interest income decreased $1.0 million to $1.1 million
for the year ended December 31, 2007 from $2.1 million
for the year ended December 31, 2006 due to a decrease in
the average cash balance for the year ended December 31,
2007 when compared to the year ended December 31, 2006.
Provision
for Corporate Income Taxes
We have recorded an income tax provision of $8.1 million
for the year ended December 31, 2007 compared to $715,000
for the year ended December 31, 2006. For the year ended
December 31, 2007 we recognized a $251,000 tax benefit
principally related to Federal employment credits and relief for
federal surcharges on our communication expenses previously
incurred. Also in 2007, we recognized state tax benefits of
$538,000 principally related to adjustments to our estimated
2006 tax positions, including adjustments that were made to our
Net Operating Loss Carryforwards. For the year ended
December 31, 2006, an income tax charge totaling $751,000
was recorded to reflect the reduction in state tax assets that
we believed were not more likely than not to be realized in
association with the interest related to the pay-down of debt,
resulting from our use of the proceeds from the IPO, which was
closed on June 7, 2006.
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 for the year ended December 31, 2006
from $388.6 million for the year ended December 31,
2005. Revenues increased for the year ended December 31,
2006 by $25.9 million, or 7.0%, at our clubs opened or
acquired prior to December 31, 2004. For the year ended
December 31, 2006, revenue increased $25.5 million at
the 18 clubs opened or acquired subsequent to December 31,
38
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% for the year ended
December 31, 2006 when compared to the year ended
December 31, 2005. 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.
Operating
Expenses
Operating expenses increased $31.8 million, or 9.1%, to
$380.1 million for the year ended December 31, 2006,
from $348.3 million for 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 for the year ended December 31, 2006,
from $151.9 million for 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, small
group training, 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 for the
year ended December 31, 2006 from $0.3 million for 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 for the year ended December 31, 2006 while no
such costs were incurred in the same period of the prior year.
|
|
|
|
Offsetting these aforementioned increases for 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 for 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 for the year ended December 31, 2006,
from $130.2 million for 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, for 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 for the year ended December 31, 2006
from $26.6 million for the year ended December 31,
2005.
|
|
|
|
|
Legal and professional fees increased $1.7 million for 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.
|
39
|
|
|
|
|
Costs related to the examination of strategic and financing
alternatives increased $0.8 million to $1.7 million
for the year ended December 31, 2006, from
$0.9 million for the year ended December 31, 2005.
This examination has been completed.
|
|
|
|
Liability and related insurance increased $1.8 million for
the year ended December 31, 2006 when compared to the year
ended December 31, 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 for the year ended December 31, 2006,
from $39.6 million for the year ended December 31,
2005 principally due to new and expanded clubs.
Loss on
Extinguishment of Debt
Loss on extinguishment was $16.1 million for 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 Old 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 for the year ended December 31, 2006
from $41.6 million for the year ended December 31,
2005. This decrease results from the June 8, 2006
redemption of $85.0 million of Old 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
for the year ended December 31, 2006 from $2.3 million
for the year ended December 31, 2005 due to lower cash
balances for the year ended December 31, 2006.
Provision
for Corporate Income Taxes
The Company recorded an income tax provision of
$0.7 million for 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.
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, 2007
was $83.0 million compared to $75.2 million for the
year ended December 31, 2006, for an increase of 10.3%. Net
cash flows from operations have increased due to the increase in
operating income excluding the effects of accreted interest
expense, depreciation and amortization. For the year ended
December 31, 2006, the Company paid interest of
$13.0 million on
payment-in-kind
notes related to the Senior Discount Notes. Total cash paid for
interest
40
decreased $18.2 million from $35.3 million to
$17.1 million. Net changes in operating assets and
liabilities, including smaller increases in accounts receivable
and prepaid and other current assets further contributed to the
overall increase in cash. The decrease in corporate income taxes
payable offset the increase in cash flows from operations. Cash
paid for income taxes increased $16.0 million to
$20.7 million for the year ended December 31, 2007.
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%. This increase was a result of higher
operating income in 2006, 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 income taxes,
further contributed to the overall increase. As stated above,
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. Net cash
used in investing activities was $97.2 million and
$67.1 million for the years ended December 31, 2007
and 2006, respectively. The increase in capital expenditures is
due to the increase in the number of clubs under construction in
2007 compared to 2006. For the year ending December 31,
2008, we estimate we will invest a total of $95.0 million
in capital expenditures. This amount includes $19.0 million
to continue to upgrade existing clubs, $9.0 million to
enhance our management information systems and $6.0 million
for the construction of a new regional laundry facility in our
NYSC market. The remainder of our 2008 capital expenditures will
be committed to building, acquiring or expanding clubs. These
expenditures will be funded by cash flow provided by operations,
available cash on hand and, to the extent needed, borrowings
from the $75.0 million revolving credit facility (the
Revolving Loan Facility).
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.
Financing Activities. Net cash provided by
financing activities was $12.9 million for the year ended
December 31, 2007 compared to cash used in financing
activities of $52.6 million for the year ended
December 31, 2006 for an increase in financing cash of
$65.5 million.
In June 2006, we filed a registration statement with the SEC in
connection with our IPO. Our sale of 7,650,000 shares of
Common Stock resulted in net proceeds of $91.8 million. The
IPO proceeds were used for the redemption of 35% of the
aggregate principal amount of our outstanding Senior Discount
Notes, and the remainder of the proceeds together with cash on
hand was used to consummate a tender offer for
$85.0 million of the Old Senior Notes. These transactions,
including premium and fees in connection with the extinguishment
of debt of $13.3 million, totaled approximately
$50.2 million.
41
This increase can also be attributed to the refinancing of our
debt on February 27, 2007. The net proceeds after issuance
costs from the New Senior Credit Facility of $182.4 million
were used to repay the remaining principal of
$170.0 million of the outstanding principal of the Old
Senior Notes. In addition, we paid a premium and fees in
connection with the extinguishment of debt of $9.3 million.
These transactions accounted for a $3.1 million increase in
cash related to financing activities for the year ended
December 31, 2007. In addition, for the year ended
December 31, 2007, there was a $2.1 million increase
in cash received upon the exercise of stock options when
compared to the year ended December 31, 2006 and a
$9.0 million increase for borrowings on the Revolving Loan
Facility in December 2007.
February 4,
2004 Offering of Senior Discount Notes
On February 4, 2004, TSI Holdings completed an offering of
the 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. Subsequent to February 1,
2009 cash interest on the Senior 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 LLC (formerly TSI, Inc.). The debt of TSI
Holdings is not guaranteed by TSI, LLC and TSI Holdings relies
on the cash flows of TSI, LLC, subject to restrictions contained
in the indenture governing the senior notes, to service its debt.
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. On
February 1, 2009, the accreted value will equal
$138.5 million, the principal value at maturity.
Old
Senior Credit Facility
On April 16, 2003 the Company completed a refinancing of
its debt. This refinancing included an offering of
$255.0 million of the Old Senior Notes that would have
matured April 15, 2011, and the entering into of the Old
Senior Credit Facility that would have expired on April 15,
2008. The transaction fees of approximately $9.6 million
have been accounted for as deferred financing costs. The Old
Senior Notes accrued interest at
95/8%
per annum and interest was payable semiannually on April 15 and
October 15. Effective July 7, 2006, the Old Senior
Credit Facility was amended to increase permitted borrowings
from $50.0 million to $75.0 million. Also, in July,
the Company paid commitment fees totaling $125,000 related to
this amendment. Loans under the Old Senior Credit Facility would
have at TSIs option, bore 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. TSI was required to pay a commitment fee of 0.75% per
annum on the daily unutilized amount.
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 the
Senior Discount Notes 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 the Old Senior Notes and (3) the amendments of, and the
waivers with respect to, certain provisions of the Indenture
governing the Old Senior Notes.
On June 8, 2006 the Company paid $93.0 million to
redeem $85.0 million of the outstanding principal of the
Old 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 $222,000 were incurred in connection with
this early extinguishment.
42
New
Senior Credit Facility
On February 27, 2007, TSI, LLC entered into the
$260.0 million New Senior Credit Facility. The New Senior
Credit Facility consists of a $185.0 million term loan
facility (the Term Loan Facility), the
$75.0 million Revolving Loan Facility, and an incremental
term loan commitment facility in the maximum amount of
$100.0 million, under which borrowing is subject to
compliance with certain conditions precedent by TSI LLC and
agreement upon certain terms and conditions thereof between the
participating lenders and TSI LLC. The Revolving Loan Facility
replaced the previously existing revolving credit facility of
$75.0 million that was to mature on April 16, 2008.
A portion of the proceeds were used to purchase
$165.5 million aggregate principal amount of the Old 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 a call
premium of $0.2 million, on April 15, 2007, the
redemption date. Accrued interest on the Old 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 the
Old Senior Notes.
Deferred financing costs related to the Old Senior Notes
totaling approximately $3.2 million were expensed in the
first quarter of 2007.
As of December 31, 2007, TSI LLC had $183.6 million
outstanding under the Term Loan Facility. Borrowings under the
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 interest rate on these borrowings
was 6.9% as of December 31, 2007. The 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
$462,500, per quarter beginning June 30, 2007. Total
principal payments of $1.4 million have been paid as of
December 31, 2007.
The Revolving Loan Facility expires on February 27, 2012
and borrowings under the facility currently, at TSI LLCs
option, bear interest at either the administrative agents
base rate plus 1.25% or its Eurodollar rate plus 2.25%, each as
defined in the related credit agreement. TSI LLCs
applicable base rate and Eurodollar rate margins, and commitment
commission percentage, vary with our consolidated secured
leverage ratio, as defined in the related credit agreement. TSI
LLC is required to pay a commitment fee of 0.50% per annum on
the daily unutilized amount. 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. There were $9.0 million
in borrowings outstanding under the Revolving Loan Facility at
December 31, 2007, at an interest rate of 8.5%, and
outstanding letters of credit issued totaled $11.5 million.
The unutilized portion of the Revolving Loan Facility as of
December 31, 2007 was $54.5 million.
As of December 31, 2007, we were in compliance with our
debt covenants in the related credit agreement and given our
operating plans and expected performance for 2008, we expect we
will continue to be in compliance during 2008. These covenants
may limit TSI LLCs ability to incur additional debt. As of
December 31, 2007, permitted borrowing capacity of
$75.0 million was not restricted by the covenants.
In addition, our operations are conducted through our
subsidiaries and our ability to make payments on our outstanding
Senior Discount Notes is dependent on the earnings and
distribution of funds from our subsidiaries; however, our
subsidiaries are not obligated to make funds available to us for
payment on the outstanding Senior Discount Notes. The terms of
the indenture governing our Senior Discount Notes and the New
Senior Credit Facility significantly restrict the payment of
dividends by us. Our subsidiaries are permitted under the terms
of the New Senior Credit Facility (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).
As of December 31, 2007 we had $123.3 million of
11% Senior Discount Notes outstanding.
As of December 31, 2007, we had $5.5 million of cash
and cash equivalents.
43
Consolidated
Debt
As of December 31, 2007, our total consolidated debt was
$316.0 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 payment of interest
on our credit facility 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.
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 2008. 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 2008. 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. As of
December 31, 2007, one such note remained outstanding. This
note, which bears interest at 7%, is non-collateralized and is
due in 2009.
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
December 31, 2007 was 1.86:1.00 and within Level 3
range.
Contractual
Obligations and Commitments
The aggregate long-term debt and operating lease obligations as
of December 31, 2007 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)
|
|
$
|
407,309
|
|
|
$
|
10,898
|
|
|
$
|
32,941
|
|
|
$
|
34,159
|
|
|
$
|
329,311
|
|
Operating lease obligations(2)
|
|
|
936,689
|
|
|
|
74,905
|
|
|
|
161,544
|
|
|
|
152,496
|
|
|
|
547,744
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual cash obligations
|
|
$
|
1,343,998
|
|
|
$
|
85,803
|
|
|
$
|
194,485
|
|
|
$
|
186,655
|
|
|
$
|
877,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The long-term debt contractual cash obligations include
principal and interest payment requirements. |
|
(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. |
44
The following long-term liabilities included on the consolidated
balance sheet are excluded from the table above: income taxes
(including uncertain tax positions), insurance accruals and
other accruals. The Company is unable to estimate the timing of
payments for these items.
As of December 31, 2007, we were operating at a working
capital deficit of $73.5 million, of which
$41.8 million is related to deferred revenue and does not
need to be financed for the foreseeable future. In addition, we
have lease commitments of $74.9 million in 2008 and expect
to invest $95.0 million in capital expenditures. 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 2008. These expenditures will be funded by cash flow
provided by operations, which amounted to $83.0 million for
2007, available cash on hand of $5.5 million as of
December 31, 2007, and, to the extent needed, available
borrowings from the $75.0 million Revolving Loan Facility.
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 2008. There
can be no assurance that such financing will be available, or
that it will be available on acceptable terms. The Company does
not hold any cash equivalents or investments that the Company
believes will be impacted by the recent developments in the
credit market.
Recent
Changes in or Recently Issued Accounting Standards
In September 2006, the FASB issued Statement of Accounting
Financial Standard (SFAS) No. 157, Fair
Value Measurements (SFAS 157), which
defines fair value, establishes a framework for measuring fair
value in accordance with GAAP, and expands disclosures about
fair value measurements. SFAS 157 is effective
January 1, 2008 for the Company. In February 2008, the FASB
decided to issue a final Staff Position to allow a one-year
deferral of adoption of SFAS 157 for nonfinancial assets
and nonfinancial liabilities that are recognized or disclosed at
fair value in the financial statements on a nonrecurring basis.
The FASB also decided to amend SFAS 157 to exclude FASB
Statement No. 13 and its related interpretive
accounting pronouncements that address leasing transactions. The
Company is currently evaluating the expected impact of SFAS 157
on its Consolidated Financial Statements, however, does not
believe it will have a material impact.
In February 2007, the FASB issued SFAS No. 159, The
Fair Value Option for Financial Assets and Financial Liabilities
Including an amendment of FASB No. 115
(SFAS 159), which permits entities to
choose to measure many financial instruments and certain other
items at fair value. The objective is to improve financial
reporting by mitigating volatility in reported earnings caused
by measuring related assets and liabilities separately.
SFAS 159 is effective January 1, 2008 for the Company.
The Company has evaluated the impact of SFAS 159 on its
Consolidated Financial Statements and concluded that it will not
have a material impact.
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 of long-term assets,
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. 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.
45
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 to five 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. In 2005, 2006 and
2007, no goodwill impairment charges were recorded.
Effective January 1, 2006, we adopted
SFAS No. 123R, which requires all share-based payments
to employees to be recognized in the financial statements based
on their fair values using an option-pricing model at the date
of grant. We use a Black-Scholes option-pricing model to
calculate the fair value of options. This model requires various
judgmental assumptions including volatility, forfeiture rate and
expected option life. If any of the assumptions used in the
model change significantly, share-based compensation may differ
materially in the future from that recorded in the current
period.
In accordance with SFAS No. 5, Accounting for
Contingencies, we determine whether to disclose and accrue
for loss contingencies based on an assessment of whether the
risk of loss is remote, reasonably possible or probable. Our
assessment is developed in consultation with our outside counsel
and other advisors and is based on an analysis of possible
outcomes under various strategies. Loss contingency assumptions
involve judgments that are inherently subjective and can involve
matters that are in litigation, which, by its nature is
unpredictable. We believe that our assessment of the probability
of loss contingencies is reasonable, but because of the
subjectivity involved and the unpredictable nature of the
subject matter at issue, our assessment may prove ultimately to
be incorrect, which could materially impact the Consolidated
Financial Statements.
We limit our exposure to casualty losses on insurance claims by
maintaining liability coverage subject to specific and aggregate
liability deductibles. Self-insurance losses for claims filed
and claims incurred but not reported are accrued based upon our
historical loss experience and valuations provided by
independent third-party consultants. To the extent that
estimated self-insurance losses differ from actual losses
realized, our insurance reserves could differ significantly and
may result in either higher or lower insurance expense in future
periods.
As of December 31, 2007, our net deferred tax assets
totaled $44.3 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 continues to expand, we will improve our profitability in
years going forward and realize our deferred tax assets. For
2006 and 2007, we generated pre-tax profit of $5.4 million
and $21.8 million, respectively and Federal taxable income
of $19.5 million and $44.1 million, respectively.
Given our profitability in past years and expected future
profitability, the weight of available evidence indicates we
will, more likely than not, 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.
46
FASB Interpretation No. 48 (FIN 48),
Accounting for Uncertainty in Income Taxes, an interpretation
of FASB Statement No. 109, clarifies the accounting for
uncertainty in income taxes recognized in an enterprises
financial statements in accordance with FASB Statement
No. 109, Accounting for Income Taxes. The
interpretation prescribes a recognition threshold and
measurement attribute for a tax position taken or expected to be
taken in a tax return and also provides guidance on
derecognition, classification, interest and penalties,
accounting in interim periods, disclosure, and transition. The
Company adopted the provisions of FIN 48 on January 1,
2007. The Company recognizes interest and penalties accrued
related to unrecognized tax benefits in income tax expense.
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
|
Our debt consists of both fixed and variable debt facilities. As
of December 31, 2007, a total of $183.6 million of our
debt consisted of the Term Loan Facility for which borrowings
are subject to variable interest rates. Borrowings under this
Term Loan Facility are for periods of one, two, three or six
months in the case of Eurodollar borrowings and no minimum
period in the case of base rate borrowings, and upon each
continuation of an interest period related to a Eurodollar
borrowing the interest rate is reset and each interest rate
would be considered variable. For the year ended
December 31, 2007, this debt was outstanding for
307 days. If short-term interest rates had increased by
100 basis points for the year ended December 31, 2007,
our interest expense would have increased by approximately
$1.6 million. These amounts are determined by considering
the impact of the hypothetical interest rates on our debt
balance during this period.
|
|
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
|
Evaluation of Disclosure Controls and
Procedures: As of December 31, 2007, 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 such term is defined in
Rules 13a-15(e)
and
15d-15(e)
under the Exchange Act). Based upon that evaluation, our Chief
Executive Officer and Chief Financial Officer have concluded
that, as of December 31, 2007, 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 us under the Exchange Act is recorded, processed, summarized
and reported within the time periods specified in the SECs
rules and forms, and such information is accumulated and
communicated to management as appropriate to allow timely
decisions regarding required disclosure.
Managements Annual Report on Internal Control Over
Financial Reporting: Our management is
responsible for establishing and maintaining adequate internal
control over financial reporting (as such term is defined in
Rules 13a-15(f)
and
15d-15(f)
under the Exchange Act). Under the supervision and with the
participation of our management, including our Chief Executive
Officer and Chief Financial Officer, we assessed the
47
effectiveness of our internal control over financial reporting
as of December 31, 2007. In making this assessment, our
management used the criteria set forth by the Committee of
Sponsoring Organizations of the Treadway Commission (COSO) in
Internal Control Integrated Framework. Based
on our managements assessment using those criteria, our
management concluded that, as of December 31, 2007, we
maintained effective internal control over financial reporting.
Our internal control over financial reporting is designed to
provide reasonable assurance regarding the reliability of
financial reporting and the preparation of consolidated
financial statements for external purposes in accordance with
generally accepted accounting principles. Internal control over
financial reporting cannot provide absolute assurance of
achieving financial reporting objectives because of its inherent
limitations. Accordingly, even an effective internal control
over financial reporting may not prevent or detect material
misstatements on a timely basis. Also, projections of any
evaluation of effectiveness to future periods are subject to the
risk that controls may become inadequate because of changes in
conditions, or that the degree of compliance with the policies
or procedures may deteriorate.
PricewaterhouseCoopers LLP, our independent registered public
accounting firm that audited the financial statements included
in this Annual Report on
Form 10-K,
has also audited the effectiveness of the Companys
internal control over financial reporting as of
December 31, 2007, as stated in their report included under
Item 15.
Changes in Internal Control Over Financial
Reporting: There have not been any changes in
our internal control over financial reporting (as such term is
defined in
Rules 13a-15(f)
and
15d-15(f)
under the Exchange Act) during the quarter ended
December 31, 2007 that have materially affected, or are
reasonably likely to materially affect, our internal control
over financial reporting.
|
|
Item 9B.
|
Other
Information
|
None
48
PART III
COMPENSATION
OF EXECUTIVE OFFICERS AND DIRECTORS AND RELATED
INFORMATION
|
|
Item 10.
|
Directors,
Executive Officers and Corporate Governance
|
The information with respect to directors, executive officers
and corporate governance of the Company is incorporated herein
by reference to the Companys definitive Proxy Statement
relating to the Companys 2008 Annual Meeting of
Stockholders to be filed with the SEC within 120 days of
the Companys fiscal year ended December 31, 2007 (the
Proxy Statement).
The following are the members of our Board of Directors and our
Executive Officers:
Board of Directors:
|
|
|
Alexander A. Alimanestianu
|
|
Chief Executive Officer and President, Town Sports International
Holdings, Inc.
|
Keith E. Alessi
|
|
Interim President and Chief Executive Officer, Westmoreland Coal
Company
|
Paul N. Arnold
|
|
Chairman of the Board and Chief Executive Officer, Cort Business
Services, Inc.
|
Bruce C. Bruckmann
|
|
Managing Director, Bruckmann, Rosser, Sherrill & Co., LP
|
J. Rice Edmonds
|
|
Managing Director, Bruckmann, Rosser, Sherrill & Co., LP
|
Jason M. Fish
|
|
Former President, CapitalSource Inc.
|
Thomas J. Galligan, III
|
|
Chairman of the Board, President and Chief Executive Officer,
Papa Ginos Holdings Corp.
|
Robert J. Giardina
|
|
Former Chief Executive Officer, Town Sports International
Holdings, Inc.
|
Kevin McCall
|
|
Chief Executive Officer and President, Paradigm Properties, LLC
|
Executive Officers:
|
|
|
Alexander Alimanestianu
|
|
Chief Executive Officer and President
|
Daniel Gallagher*
|
|
Senior Vice President Finance
|
David M. Kastin
|
|
Senior Vice President General Counsel and Corporate
Secretary
|
Jennifer H. Prue
|
|
Chief Information Officer
|
Richard Pyle*
|
|
Chief Financial Officer
|
James Rizzo
|
|
Senior Vice President Human Resources
|
Christopher Ruta
|
|
Senior Vice President Sales and Operations
|
|
|
|
* |
|
Effective April 1, 2008, Mr. Gallagher will become our
Chief Financial Officer, succeeding Mr. Pyle, who is
resigning effective March 31, 2008. |
|
|
Item 11.
|
Executive
Compensation
|
The information with respect to executive compensation is
incorporated herein by reference to the Proxy Statement.
The information with respect to compensation of directors is
incorporated herein by reference to the Proxy Statement.
49
|
|
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, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Securities
|
|
|
|
Number of Securities
|
|
|
|
|
|
Remaining Available for
|
|
|
|
to be Issued Upon
|
|
|
Weighted-Average
|
|
|
Future Issuance 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
|
|
|
1,497,030
|
|
|
$
|
11.01
|
|
|
|
444,465
|
|
Equity compensation plans not approved by security holders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
1,497,030
|
|
|
$
|
11.01
|
|
|
|
444,465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The information with respect to security ownership of certain
beneficial owners and management is incorporated herein by
reference to the Proxy Statement.
|
|
Item 13.
|
Certain
Relationships and Related Party Transactions and Director
Independence
|
The information with respect to certain relationships and
related transactions and director independence is incorporated
herein by reference to the Proxy Statement.
|
|
Item 14.
|
Principal
Accountant Fees and Services
|
The information with respect to principal accountant fees and
services is incorporated herein by reference to the Proxy
Statement.
50
PART IV
|
|
Item 15.
|
Exhibits And
Financial Statements
|
(a) Financial Statements
(1) Financial statements filed as part of this report:
|
|
|
|
|
|
|
Page
|
|
|
|
Number
|
|
|
Consolidated Annual Financial Statements of Town Sports
International Holdings, LLC
|
|
|
|
|
Report of Independent Registered Public Accounting Firm
|
|
|
F-2
|
|
Consolidated balance sheets at December 31, 2006 and
December 31, 2007
|
|
|
F-3
|
|
Consolidated statements of income for the years ended
December 31, 2005, 2006 and 2007
|
|
|
F-4
|
|
Consolidated statements of stockholders equity (deficit)
for the years ended December 31, 2005, 2006 and 2007
|
|
|
F-5
|
|
Consolidated statements of cash flows for the years ended
December 31, 2005, 2006 and 2007
|
|
|
F-6
|
|
Notes to consolidated financial statements
|
|
|
F-7
|
|
Consolidated Annual Financial Statements of Kalorama Sports
Management Associates
|
|
|
|
|
Independent Auditors Report
|
|
|
F-31
|
|
Consolidated balance sheets at December 31, 2007 and
December 31, 2006
|
|
|
F-32
|
|
Consolidated statements of income and expense for the years
ended December 31, 2007, 2006 and 2005
|
|
|
F-33
|
|
Consolidated statements of partners capital for the years
ended December 31, 2007, 2006 and 2005
|
|
|
F-34
|
|
Consolidated statements of cash flows for the years ended
December 31, 2007, 2006 and 2005
|
|
|
F-35
|
|
Notes to consolidated financial statements
|
|
|
F-36
|
|
(2) Financial Statements Schedules:
To the extent applicable, required information has been included
in the financial statements.
(3) Exhibits. See Item 15(b) below.
(b) Exhibits required by Item 601 of
Regulation S-K
The information required by this item is incorporated herein by
reference from the Index to Exhibits immediately following
page F-39
of this Annual Report on
Form 10-K.
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 February 28, 2008.
Town Sports International
Holdings, Inc.
|
|
|
|
By:
|
/s/ Alexander
Alimanestianu
|
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/ Alexander
Alimanestianu
Alex
Alimanestianu
|
|
Chief Executive Officer (principal executive officer), President
and Director
|
|
February 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Richard
Pyle
Richard
Pyle
|
|
Chief Financial Officer (principal financial and accounting
officer)
|
|
February 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Keith
Alessi
Keith
Alessi
|
|
Director
|
|
February 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Paul
Arnold
Paul
Arnold
|
|
Director and Chairman of the Board
|
|
February 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Bruce
Bruckmann
Bruce
Bruckmann
|
|
Director
|
|
February 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Rice
Edmonds
Rice
Edmonds
|
|
Director
|
|
February 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Jason
Fish
Jason
Fish
|
|
Director
|
|
February 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Thomas
J. Galligan III
Thomas
J. Galligan III
|
|
Director
|
|
February 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Robert
Giardina
Robert
Giardina
|
|
Director
|
|
February 28, 2008
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Kevin
McCall
Kevin
McCall
|
|
Director
|
|
February 28, 2008
|
|
|
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:
|
|
|
|
|
Independent Auditors Report
|
|
|
F-31
|
|
Consolidated balance sheets at December 31, 2007 and
December 31, 2006
|
|
|
F-32
|
|
Consolidated statements of income and expense for the years
ended December 31, 2007, 2006 and 2005
|
|
|
F-33
|
|
Consolidated statements of partners capital for the years
ended December 31, 2007, 2006 and 2005
|
|
|
F-34
|
|
Consolidated statements of cash flows for the years ended
December 31, 2007, 2006 and 2005
|
|
|
F-35
|
|
Notes to consolidated financial statements
|
|
|
F-36
|
|
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 income,
stockholders equity(deficit) and cash flows present
fairly, in all material respects, the financial position of Town
Sports International Holdings, Inc. and its subsidiaries (the
Company) at December 31, 2007 and 2006, and the
results of their operations and their cash flows for each of the
three years in the period ended December 31, 2007, in
conformity with accounting principles generally accepted in the
United States of America. Also in our opinion, the Company
maintained, in all material respects, effective internal control
over financial reporting as of December 31, 2007, based on
criteria established in Internal Control
Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO). The
Companys management is responsible for these financial
statements, for maintaining effective internal control over
financial reporting and for its assessment of the effectiveness
of internal control over financial reporting, included in
Managements Annual Report on Internal Control Over
Financial Reporting appearing under Item 9A. Our
responsibility is to express opinions on these financial
statements and on the Companys internal control over
financial reporting based on our audits (which was an integrated
audit in 2007). We conducted our audits in accordance with the
standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and
perform the audits to obtain reasonable assurance about whether
the financial statements are free of material misstatement and
whether effective internal control over financial reporting was
maintained in all material respects. Our audits of the financial
statements included 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. Our audit of internal
control over financial reporting included obtaining an
understanding of internal control over financial reporting,
assessing the risk that a material weakness exists, and testing
and evaluating the design and operating effectiveness of
internal control based on the assessed risk. Our audits also
included performing such other procedures as we considered
necessary in the circumstances. We believe that our audits
provide a reasonable basis for our opinions.
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.
A companys internal control over financial reporting is a
process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with
generally accepted accounting principles. A companys
internal control over financial reporting includes those
policies and procedures that (i) pertain to the maintenance
of records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the
company; (ii) provide reasonable assurance that
transactions are recorded as necessary to permit preparation of
financial statements in accordance with generally accepted
accounting principles, and that receipts and expenditures of the
company are being made only in accordance with authorizations of
management and directors of the company; and (iii) provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use, or disposition of the
companys assets that could have a material effect on the
financial statements.
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements.
Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree
of compliance with the policies or procedures may deteriorate.
/s/ PricewaterhouseCoopers
LLP
New York, New York
February 28, 2008
F-2
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
December 31,
2006 and 2007
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2007
|
|
|
|
(All figures in $000s except share and per share
data)
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
6,810
|
|
|
$
|
5,463
|
|
Accounts receivable (less allowance for doubtful accounts of
$2,026 and $2,797 in 2006 and 2007, respectively)
|
|
|
8,028
|
|
|
|
8,815
|
|
Inventory
|
|
|
435
|
|
|
|
230
|
|
Prepaid expenses and other current assets
|
|
|
14,757
|
|
|
|
11,334
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
30,030
|
|
|
|
25,842
|
|
Fixed assets, net
|
|
|
281,606
|
|
|
|
337,152
|
|
Goodwill
|
|
|
50,112
|
|
|
|
50,165
|
|
Intangible assets, net
|
|
|
922
|
|
|
|
477
|
|
Deferred tax assets, net
|
|
|
32,437
|
|
|
|
44,345
|
|
Deferred membership costs
|
|
|
15,703
|
|
|
|
17,974
|
|
Other assets
|
|
|
12,717
|
|
|
|
12,808
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
423,527
|
|
|
$
|
488,763
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY (DEFICIT)
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
181
|
|
|
$
|
10,898
|
|
Accounts payable
|
|
|
9,972
|
|
|
|
10,891
|
|
Accrued expenses
|
|
|
33,220
|
|
|
|
34,186
|
|
Accrued interest
|
|
|
3,466
|
|
|
|
738
|
|
Corporate income taxes payable
|
|
|
2,577
|
|
|
|
811
|
|
Deferred revenue
|
|
|
38,980
|
|
|
|
41,798
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
88,396
|
|
|
|
99,322
|
|
Long-term debt
|
|
|
280,948
|
|
|
|
305,124
|
|
Deferred lease liabilities
|
|
|
54,929
|
|
|
|
61,221
|
|
Deferred revenue
|
|
|
5,807
|
|
|
|
7,300
|
|
Other liabilities
|
|
|
11,276
|
|
|
|
15,613
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
441,356
|
|
|
|
488,580
|
|
Commitments and contingencies (Note 14)
|
|
|
|
|
|
|
|
|
Stockholders equity (deficit)
|
|
|
|
|
|
|
|
|
Class A voting common stock, $.001 par value; issued
and outstanding 25,975,948 and 26,254,773 shares at
December 31, 2006 and 2007, respectively
|
|
|
26
|
|
|
|
26
|
|
Paid-in capital
|
|
|
(21,068
|
)
|
|
|
(16,977
|
)
|
Accumulated other comprehensive income (currency translation
adjustment)
|
|
|
539
|
|
|
|
814
|
|
Retained earnings
|
|
|
2,674
|
|
|
|
16,320
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity (deficit)
|
|
|
(17,829
|
)
|
|
|
183
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity (deficit)
|
|
$
|
423,527
|
|
|
$
|
488,763
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
F-3
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF INCOME
Years
Ended December 31, 2005, 2006 and 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
|
(All figures in $000s except
|
|
|
|
share and per share data)
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Club operations
|
|
$
|
384,143
|
|
|
$
|
428,138
|
|
|
$
|
467,299
|
|
Fees and other
|
|
|
4,413
|
|
|
|
4,942
|
|
|
|
5,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
388,556
|
|
|
|
433,080
|
|
|
|
472,915
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
151,920
|
|
|
|
162,709
|
|
|
|
177,357
|
|
Club operating
|
|
|
130,219
|
|
|
|
146,243
|
|
|
|
156,660
|
|
General and administrative
|
|
|
26,582
|
|
|
|
30,248
|
|
|
|
35,092
|
|
Depreciation and amortization
|
|
|
39,582
|
|
|
|
40,850
|
|
|
|
45,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
348,303
|
|
|
|
380,050
|
|
|
|
415,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
40,253
|
|
|
|
53,030
|
|
|
|
57,842
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
16,113
|
|
|
|
12,521
|
|
Interest expense
|
|
|
41,550
|
|
|
|
35,496
|
|
|
|
26,400
|
|
Interest income
|
|
|
(2,342
|
)
|
|
|
(2,124
|
)
|
|
|
(1,071
|
)
|
Equity in the earnings of investees and rental income
|
|
|
(1,744
|
)
|
|
|
(1,817
|
)
|
|
|
(1,799
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for corporate income taxes
|
|
|
2,789
|
|
|
|
5,362
|
|
|
|
21,791
|
|
Provision for corporate income taxes
|
|
|
1,020
|
|
|
|
715
|
|
|
|
8,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,769
|
|
|
$
|
4,647
|
|
|
$
|
13,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
|
$
|
0.52
|
|
Diluted
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
|
$
|
0.51
|
|
Weighted average number of shares used in calculating earnings
per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
18,334,624
|
|
|
|
22,749,470
|
|
|
|
26,153,543
|
|
Diluted
|
|
|
18,374,622
|
|
|
|
23,154,812
|
|
|
|
26,611,226
|
|
See notes to consolidated financial statements.
F-4
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS EQUITY (DEFICIT)
Years
Ended December 31, 2005, 2006 and 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
Class A
|
|
|
Additional
|
|
|
|
|
|
Other
|
|
|
Accumulated
|
|
|
Total
|
|
|
|
($.001 par)
|
|
|
Paid in
|
|
|
Unearned
|
|
|
Comprehensive
|
|
|
Retained
|
|
|
Stockholder
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Compensation
|
|
|
Income
|
|
|
Equity (deficit)
|
|
|
Equity (deficit)
|
|
|
|
(All figures in $000s except share and per share
data)
|
|
|
Balance at January 1, 2005
|
|
|
18,372,046
|
|
|
$
|
18
|
|
|
$
|
(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
|
)
|
Stock option exercises
|
|
|
278,825
|
|
|
|
|
|
|
|
2,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,096
|
|
Compensation related to stock options
|
|
|
|
|
|
|
|
|
|
|
913
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
913
|
|
Tax benefit from stock option exercises
|
|
|
|
|
|
|
|
|
|
|
1,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,082
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,646
|
|
|
|
13,646
|
|
Foreign currency translation adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
275
|
|
|
|
|
|
|
|
275
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,921
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2007
|
|
|
26,254,773
|
|
|
$
|
26
|
|
|
$
|
(16,977
|
)
|
|
$
|
|
|
|
$
|
814
|
|
|
$
|
16,320
|
|
|
$
|
183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
F-5
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2005, 2006 and 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
|
(All figures in $000s)
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,769
|
|
|
$
|
4,647
|
|
|
$
|
13,646
|
|
Adjustments to reconcile net income to net cash provided by
operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
39,582
|
|
|
|
40,850
|
|
|
|
45,964
|
|
Non cash interest expense on Senior Discount Notes
|
|
|
15,505
|
|
|
|
14,417
|
|
|
|
12,460
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
16,113
|
|
|
|
12,521
|
|
Payment of interest on
Payment-in-Kind
Notes
|
|
|
|
|
|
|
(12,961
|
)
|
|
|
|
|
Amortization of debt issuance costs
|
|
|
1,644
|
|
|
|
1,438
|
|
|
|
815
|
|
Noncash rental expense, net of noncash rental income
|
|
|
1,461
|
|
|
|
1,768
|
|
|
|
508
|
|
Compensation expense incurred in connection with stock options
|
|
|
279
|
|
|
|
1,135
|
|
|
|
913
|
|
Net change in certain working capital components
|
|
|
4,221
|
|
|
|
11,169
|
|
|
|
1,765
|
|
Increase in deferred tax asset
|
|
|
(11,623
|
)
|
|
|
(8,059
|
)
|
|
|
(11,908
|
)
|
Decrease (increase) in deferred membership costs
|
|
|
495
|
|
|
|
(4,181
|
)
|
|
|
(2,271
|
)
|
Landlord contributions to tenant improvements
|
|
|
8,590
|
|
|
|
6,413
|
|
|
|
5,439
|
|
Increase in insurance reserves
|
|
|
1,837
|
|
|
|
2,564
|
|
|
|
2,795
|
|
Other
|
|
|
(504
|
)
|
|
|
(98
|
)
|
|
|
305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments
|
|
|
61,487
|
|
|
|
70,568
|
|
|
|
69,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
63,256
|
|
|
|
75,215
|
|
|
|
82,952
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures, net of effect of acquired businesses
|
|
|
(62,393
|
)
|
|
|
(66,253
|
)
|
|
|
(93,280
|
)
|
Insurance proceeds received
|
|
|
|
|
|
|
|
|
|
|
500
|
|
Acquisition of businesses, net of cash acquired
|
|
|
(3,945
|
)
|
|
|
(858
|
)
|
|
|
(4,450
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(66,338
|
)
|
|
|
(67,111
|
)
|
|
|
(97,230
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from New Credit Facility
|
|
|
|
|
|
|
|
|
|
|
185,000
|
|
Costs related to issuance of New Credit Facility
|
|
|
|
|
|
|
|
|
|
|
(2,724
|
)
|
Proceeds from Initial Public Offering, net of underwriting and
other costs
|
|
|
|
|
|
|
91,750
|
|
|
|
|
|
Repayment of Senior Notes
|
|
|
|
|
|
|
(128,684
|
)
|
|
|
(169,999
|
)
|
Proceeds from borrowings on Revolving Loan Facility
|
|
|
|
|
|
|
|
|
|
|
9,000
|
|
Premium paid on extinguishment of debt and related costs
|
|
|
|
|
|
|
(13,273
|
)
|
|
|
(9,309
|
)
|
Repayment of long term borrowings
|
|
|
(1,144
|
)
|
|
|
(2,805
|
)
|
|
|
(1,568
|
)
|
Change in book overdraft
|
|
|
(1,792
|
)
|
|
|
245
|
|
|
|
(647
|
)
|
Repurchase of common stock
|
|
|
(184
|
)
|
|
|
(433
|
)
|
|
|
|
|
Tax benefit from stock option exercises
|
|
|
|
|
|
|
163
|
|
|
|
1,082
|
|
Proceeds from stock option exercises
|
|
|
|
|
|
|
439
|
|
|
|
2,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(3,120
|
)
|
|
|
(52,598
|
)
|
|
|
12,931
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(6,202
|
)
|
|
|
(44,494
|
)
|
|
|
(1,347
|
)
|
Cash and cash equivalents beginning of period
|
|
|
57,506
|
|
|
|
51,304
|
|
|
|
6,810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents end of period
|
|
$
|
51,304
|
|
|
$
|
6,810
|
|
|
$
|
5,463
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of the change in certain working capital components,
net of effects of acquired businesses
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in accounts receivable
|
|
$
|
(2,334
|
)
|
|
$
|
(3,168
|
)
|
|
$
|
(910
|
)
|
Decrease (increase) in inventory
|
|
|
230
|
|
|
|
(13
|
)
|
|
|
205
|
|
Decrease (increase) in prepaid expenses and other current assets
|
|
|
(3,774
|
)
|
|
|
(4,085
|
)
|
|
|
2,326
|
|
(Decrease) increase in accounts payable, accrued expenses and
accrued interest
|
|
|
4,920
|
|
|
|
2,662
|
|
|
|
(2,435
|
)
|
Change in prepaid corporate income taxes and corporate income
taxes payable
|
|
|
1,127
|
|
|
|
7,095
|
|
|
|
(1,726
|
)
|
Increase in deferred revenue
|
|
|
4,052
|
|
|
|
8,678
|
|
|
|
4,305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in certain working capital components
|
|
$
|
4,221
|
|
|
$
|
11,169
|
|
|
$
|
1,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
F-6
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2005, 2006 and 2007
(In $000s, except share data)
The Company operated 161 fitness clubs (clubs) as of
December 31, 2007, comprised of 111 clubs in the New York
metropolitan market under the New York Sports Clubs
brand name, 22 clubs in the Boston market under the Boston
Sports Clubs brand name; 18 clubs (two of which are
partly-owned) in the Washington, D.C. market under the
Washington Sports Clubs brand name, seven clubs in
the Philadelphia market under the Philadelphia Sports
Clubs brand name and three clubs in Switzerland as of
December 31, 2007. The Company operates in a single segment.
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 LLC). TSI Holdings is the sole member of
TSI LLC.
The Company completed its Initial Public Offering
(IPO) on June 7, 2006. 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. All share and per share data have
been adjusted to reflect this stock split. 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 inter-company accounts and
transactions have been eliminated in consolidation.
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. 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 $3,750 and $3,625
as of December 31, 2006 and 2007, respectively, pursuant to
various state consumer protection laws.
F-7
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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
for the years ended December 31, 2005, 2006 and 2007
totaled $10,337, $10,971 and $10,302, 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, 2006 and
2007, $263 and $269, 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.
Accounts receivables (before allowance for doubtful accounts)
consist of the following at December 31, 2006 and 2007:
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2007
|
|
|
Membership receivables
|
|
$
|
7,243
|
|
|
$
|
8,179
|
|
Landlord receivables
|
|
|
1,110
|
|
|
|
1,472
|
|
Other
|
|
|
1,701
|
|
|
|
1,961
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
10,054
|
|
|
$
|
11,612
|
|
|
|
|
|
|
|
|
|
|
F-8
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Following are the changes in the allowance for doubtful accounts
for the years December 31, 2005, 2006 and 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Beginning
|
|
|
|
|
|
Write-offs Net of
|
|
|
Balance at
|
|
|
|
of the Year
|
|
|
Additions
|
|
|
Recoveries
|
|
|
End of Year
|
|
|
December 31, 2007
|
|
$
|
2,026
|
|
|
$
|
8,168
|
|
|
$
|
(7,397
|
)
|
|
$
|
2,797
|
|
December 31, 2006
|
|
$
|
1,984
|
|
|
$
|
5,129
|
|
|
$
|
(5,087
|
)
|
|
$
|
2,026
|
|
December 31, 2005
|
|
$
|
2,647
|
|
|
$
|
6,165
|
|
|
$
|
(6,828
|
)
|
|
$
|
1,984
|
|
Inventory
Inventory consists of 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 to five 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 $1,644, $1,438 and
$815, for December 31, 2005, 2006 and 2007, 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 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
F-9
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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 $7,900 as of
December 31, 2007.
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 of long-term assets,
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.
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,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Cash paid
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest (net of amounts capitalized)(a)
|
|
$
|
25,251
|
|
|
$
|
35,252
|
|
|
$
|
17,073
|
|
Income taxes
|
|
|
10,718
|
|
|
|
4,699
|
|
|
|
20,732
|
|
Noncash investing and financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of fixed assets included in accounts payable and
accrued expenses
|
|
|
10,479
|
|
|
|
12,737
|
|
|
|
15,781
|
|
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, related to the Senior Discount Notes, as later defined. |
Foreign
Currency
At December 31, 2007, the Company owned three Swiss clubs,
which use the Swiss Franc, their 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
F-10
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
translation of foreign functional currency financial statements
into U.S. dollars are included in the currency translation
adjustment in stockholders equity (deficit). The
difference between the Companys net income and
comprehensive income is the effect of foreign exchange
translation adjustments, which was $(530), $153 and $275 for
2005, 2006 and 2007, 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 equity (deficit).
Investments
in Affiliated Companies
The Company has investments in two partly-owned clubs, 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, 2005,
2006 and 2007 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Revenue
|
|
$
|
3,526
|
|
|
$
|
3,554
|
|
|
$
|
3,622
|
|
Income from operations
|
|
|
1,452
|
|
|
|
1,625
|
|
|
|
1,472
|
|
Net income
|
|
|
1,373
|
|
|
|
1,513
|
|
|
|
1,362
|
|
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.
Cash and cash equivalents held in a single commercial bank as of
December 31, 2007 were $3,917.
Earnings
Per Share
Basic earnings per share is computed by dividing net income
applicable to common stockholders by the weighted average
numbers of shares of common stock outstanding during the period.
Diluted earnings per share is computed similarly to basic
earnings per share, except that the denominator is increased for
the assumed exercise of dilutive stock options using the
treasury stock method.
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,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Weighted average number of common share outstanding
basic
|
|
|
18,334,624
|
|
|
|
22,749,470
|
|
|
|
26,153,543
|
|
Effect of diluted stock options
|
|
|
39,998
|
|
|
|
405,342
|
|
|
|
457,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
diluted
|
|
|
18,374,622
|
|
|
|
23,154,812
|
|
|
|
26,611,226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
|
$
|
0.52
|
|
Diluted
|
|
$
|
0.10
|
|
|
$
|
0.20
|
|
|
$
|
0.51
|
|
At December 31, 2005, 2006 and 2007, we did not include
stock options to purchase 1,054,872, 195,166 and
433,540 shares of the Companys common stock,
respectively, in the calculations of diluted EPS because the
exercise prices of those options were greater than the average
market price and their inclusion would be anti-dilutive.
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
attributed to common stockholders and earnings per share had the
Company applied the fair value recognition provisions of
SFAS 123:
|
|
|
|
|
|
|
For The Year Ended
|
|
|
|
December 31, 2005
|
|
|
Net income, as reported
|
|
$
|
1,769
|
|
Add: Stock-based compensation included in reported net earnings,
net of related tax effects
|
|
|
177
|
|
Less: Stock-based compensation expense determined under the
fair-value-based method for all awards, net of related tax
effects
|
|
|
(128
|
)
|
|
|
|
|
|
Pro forma net earnings
|
|
$
|
1,818
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
As reported
|
|
$
|
0.10
|
|
Pro forma
|
|
$
|
0.10
|
|
Diluted earnings per share:
|
|
|
|
|
As reported
|
|
$
|
0.10
|
|
Pro forma
|
|
$
|
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
|
|
2007 Grants
|
|
|
4.5
|
%
|
|
|
6 years
|
|
|
|
33
|
%
|
|
|
|
|
|
$
|
17.63
|
|
The weighted average expected option term reflects the
application of the simplified method set out in Staff Accounting
Bulletin No. 107 issued by the Securities and Exchange
Commission, which defines the term as the average of the
contractual term of the options and the weighted average vesting
period for all option tranches. Expected volatility percentages
were derived from the volatility of publicly traded companies
considered to have businesses similar to the Company. The
risk-free rate for periods within the contractual life of the
option is based on the U.S. Treasury implied yield at the
time of grant.
|
|
3.
|
Recent
Accounting Pronouncements
|
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 GAAP, and expands disclosures
about fair value measurements. SFAS 157 is effective
January 1, 2008 for the Company. In February 2008, the FASB
decided to issue a final Staff Position to allow a one-year
deferral of adoption of SFAS 157 for nonfinancial assets
and nonfinancial liabilities that are recognized or disclosed at
fair value in the financial statements on a nonrecurring basis.
The FASB also decided to amend SFAS 157 to exclude FASB
Statement No. 13 and its related interpretive accounting
pronouncements that address leasing transactions. The Company is
currently evaluating the expected impact of SFAS 157 on its
Consolidated Financial Statements, however, does not believe it
will have a material impact.
F-13
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In February 2007, the FASB issued SFAS No. 159, The
Fair Value Option for Financial Assets and Financial Liabilities
Including an amendment of FASB No. 115
(SFAS 159), which permits entities to
choose to measure many financial instruments and certain other
items at fair value. The objective is to improve financial
reporting by mitigating volatility in reported earnings caused
by measuring related assets and liabilities separately.
SFAS 159 is effective January 1, 2008 for the Company.
The Company has evaluated the impact of SFAS 159 on its
Consolidated Financial Statements, and concluded that it will
not have a material impact.
Fixed assets as of December 31, 2006 and 2007 are shown at
cost, less accumulated depreciation and amortization, and are
summarized below:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2007
|
|
|
Leasehold improvements
|
|
$
|
337,296
|
|
|
$
|
413,557
|
|
Club equipment
|
|
|
66,881
|
|
|
|
80,924
|
|
Furniture, fixtures and computer equipment
|
|
|
51,407
|
|
|
|
60,347
|
|
Computer software
|
|
|
13,264
|
|
|
|
16,110
|
|
Building and improvements
|
|
|
4,995
|
|
|
|
4,995
|
|
Land
|
|
|
986
|
|
|
|
986
|
|
Construction in progress
|
|
|
28,319
|
|
|
|
18,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
503,148
|
|
|
|
595,857
|
|
Less: Accumulated depreciation and amortization
|
|
|
(221,542
|
)
|
|
|
(258,705
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
281,606
|
|
|
$
|
337,152
|
|
|
|
|
|
|
|
|
|
|
Depreciation and leasehold amortization expense for the years
ended December 31, 2005, 2006 and 2007, was $38,950,
$40,220 and $45,519, 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, 2006 and
2007, the Company performed its annual impairment test. The
2005, 2006 and 2007 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, 2006 through December 31, 2007 is as
follows:
|
|
|
|
|
Balance as of January 1, 2006
|
|
$
|
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
|
|
Changes due to foreign currency exchange rate fluctuations
|
|
|
53
|
|
|
|
|
|
|
Balance as of December 31, 2007
|
|
$
|
50,165
|
|
|
|
|
|
|
F-14
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2006
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2007
|
|
|
|
Gross
|
|
|
|
|
|
|
|
|
|
Carrying
|
|
|
Accumulated
|
|
|
Net
|
|
|
|
Amount
|
|
|
Amortization
|
|
|
Intangibles
|
|
|
Membership lists
|
|
$
|
11,678
|
|
|
$
|
(11,300
|
)
|
|
$
|
378
|
|
Covenants-not-to-compete
|
|
|
1,151
|
|
|
|
(1,059
|
)
|
|
|
92
|
|
Beneficial lease
|
|
|
223
|
|
|
|
(216
|
)
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
13,052
|
|
|
$
|
(12,575
|
)
|
|
$
|
477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
|
2008
|
|
$
|
386
|
|
2009
|
|
|
91
|
|
|
|
|
|
|
|
|
$
|
477
|
|
|
|
|
|
|
Amortization expense of intangible assets for the years ended
December 31, 2005, 2006 and 2007 was $632, $630 and $445,
respectively.
Accrued expenses as of December 31, 2006 and 2007 consist
of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2007
|
|
|
Accrued payroll
|
|
$
|
7,716
|
|
|
$
|
8,145
|
|
Accrued construction in progress and equipment
|
|
|
10,563
|
|
|
|
9,759
|
|
Accrued occupancy costs
|
|
|
6,448
|
|
|
|
7,479
|
|
Accrued insurance claims
|
|
|
3,649
|
|
|
|
2,557
|
|
Accrued other
|
|
|
4,844
|
|
|
|
6,246
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
33,220
|
|
|
$
|
34,186
|
|
|
|
|
|
|
|
|
|
|
F-15
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Long-term debt consists of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2007
|
|
|
Term Loan
|
|
$
|
|
|
|
$
|
183,613
|
|
Revolving credit borrowings
|
|
|
|
|
|
|
9,000
|
|
Senior
Notes 95/8%
|
|
|
169,999
|
|
|
|
|
|
Senior Discount Notes 11%
|
|
|
110,850
|
|
|
|
123,310
|
|
Notes payable for acquired businesses
|
|
|
280
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
281,129
|
|
|
|
316,022
|
|
Less: Current portion due within one year
|
|
|
181
|
|
|
|
10,898
|
|
|
|
|
|
|
|
|
|
|
Long-term portion
|
|
$
|
280,948
|
|
|
$
|
305,124
|
|
|
|
|
|
|
|
|
|
|
The aggregate long-term debt obligations maturing during the
next five years and thereafter is as follows:
|
|
|
|
|
|
|
Amount Due
|
|
|
Year Ending December 31,
|
|
|
|
|
2008
|
|
$
|
10,898
|
|
2009
|
|
|
1,901
|
|
2010
|
|
|
1,850
|
|
2011
|
|
|
1,850
|
|
2012
|
|
|
1,850
|
|
Thereafter
|
|
|
297,673
|
|
|
|
|
|
|
|
|
$
|
316,022
|
|
|
|
|
|
|
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. As of December 31, 2007, one such
note remained outstanding. This note, which bears interest at
7%, is non-collateralized and is due in 2009.
February 4,
2004 Offering of Senior Discount Notes
On February 4, 2004, TSI Holdings completed an offering of
the 11% senior discount notes due in 2014 (the Senior
Discount Notes). 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 Senior Discount Note will increase from the date
of issuance until February 1, 2009, at a rate of 11.0% per
annum compounded semi-annually. Subsequent to February 1,
2009 cash interest on the Senior Discount Notes will accrue and
be payable semi-annually in arrears February 1 and August 1 of
each year, commencing August 1, 2009. The Senior Discount
Notes are structurally subordinated and effectively rank junior
to all indebtedness of TSI, LLC (formerly 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 Discount Notes,
to service its debt.
On July 7, 2006, the Company paid $62,875 to redeem 35% of
the 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. On
February 1, 2009, the accreted value will equal $138,450,
the principal value at maturity.
F-16
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Old
Senior Credit Facility
On April 16, 2003, the Company successfully completed a
refinancing of its debt. This refinancing included an offering
of $255,000 of the the
95/8% Senior
Notes (the Old Senior Notes) that would have matured
April 15, 2011, and the entering into of a senior secured
revolving credit facility (the Old Senior Credit
Facility) that would have expired on April 15, 2008.
The transaction fees of approximately $9,600 have been accounted
for as deferred financing costs. The Old Senior Notes accrued
interest at
95/8%
per annum and interest was payable semiannually on April 15 and
October 15. Effective July 7, 2006, the Old 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. Loans
under the Old Senior Credit Facility would have at TSIs
option, born 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. TSI was required to pay a
commitment fee of 0.75% per annum on the daily unutilized amount.
On May 18, 2006, the Old 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 the
Senior Discount Notes 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 the Old Senior Notes and (3) the amendments of, and the
waivers with respect to, certain provisions of the Indenture
governing the Old Senior Notes.
On June 8, 2006, the Company paid $93,001 to redeem $85,001
of the outstanding principal of the Old Senior Notes, together
with $6,796 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.
New
Senior Credit Facility
On February 27, 2007, the Company entered into a $260,000
senior secured credit facility (the New Senior Credit
Facility). The New Senior Credit Facility consists of a
$185,000 term loan facility (the Term Loan
Facility), and the $75,000 revolving credit facility (the
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 replaced the Old Senior
Credit Facility. Fees and expenses associated with this
transaction were approximately $335.
A portion of the proceeds were used to purchase $165,540
aggregate principal amount of the Old 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. Accrued interest on
the Old 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 the Old
Senior Notes.
Net deferred financing costs related to the Old Credit Facility
and the Old Senior Notes totaling approximately $3,209 were
expensed in the first quarter of 2007.
Borrowings under the 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 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 $463 per quarter beginning on June 30, 2007. As of
December 31, 2007, the Company has paid $1,388 of
outstanding principal.
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. As of
December 31, 2007, the Companys leverage ratio was
2.98:1.00. As of December 31, 2007, there were $9,000 of
borrowings outstanding, at an interest rate of 8.5%, and
outstanding letters of credit issued totaled $11,544. The
unutilized portion of the Revolving Loan Facility as of
December 31, 2007 was $54,456.
F-17
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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
December 31, 2007 was 1.86:1.00 and within Level 3
range.
Fair
Market Value
The carrying value of long-term debt, other than the Old Senior
Notes, the Senior Discount Notes and the Term Loan Facility,
approximates fair market value as of December 31, 2007 and
2006. Based on quoted market prices, the Discount Notes have a
fair value of approximately $86,840 and $130,835 at
December 31, 2006 and December 31, 2007 respectively.
The Old Senior Notes had a fair value of approximately $105,470
at December 31, 2006. The Term Loan Facility had a fair
value of approximately $168,924 at December 31, 2007.
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, 2005, 2006
and 2007 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Interest costs expensed
|
|
$
|
41,550
|
|
|
$
|
35,496
|
|
|
$
|
26,400
|
|
Interest costs capitalized
|
|
|
899
|
|
|
|
867
|
|
|
|
1,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense and amounts capitalized
|
|
$
|
42,449
|
|
|
$
|
36,363
|
|
|
$
|
27,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2007, BRS owned 26.9% 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, 2006 and 2007.
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 $1,379 as of December 31, 2007.
The leases expire at various times through July 31, 2029,
and certain leases may be extended at the Companys option.
F-18
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Future minimum rental payments under non-cancelable operating
leases are as follows:
|
|
|
|
|
|
|
Minimum
|
|
|
|
Annual Rental
|
|
|
Year Ending December 31,
|
|
|
|
|
2008
|
|
$
|
74,905
|
|
2009
|
|
|
81,380
|
|
2010
|
|
|
80,164
|
|
2011
|
|
|
78,487
|
|
2012
|
|
|
74,009
|
|
Aggregate thereafter
|
|
|
547,744
|
|
Rent expense, including the effect of deferred lease
liabilities, for the years ended December 31, 2005, 2006
and 2007 was $71,034, $79,677 and $87,738, respectively. Such
amounts include additional rent of $13,399, $15,119 and $16,786,
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 December 31,
2020. Future minimum rentals receivable under noncancelable
leases are as follows:
|
|
|
|
|
|
|
Minimum
|
|
|
|
Annual Rental
|
|
|
Year Ending December 31,
|
|
|
|
|
2008
|
|
$
|
3,286
|
|
2009
|
|
|
3,034
|
|
2010
|
|
|
2,988
|
|
2011
|
|
|
2,827
|
|
2012
|
|
|
2,410
|
|
Aggregate thereafter
|
|
|
7,294
|
|
Rental income, including non-cash rental income, for the years
ended December 31, 2005, 2006 and 2007 was $3,035, $2,990
and $3,325, respectively. Such amounts include additional rental
charges above the base rent of $35, $90 and $102, respectively.
We own the building at one of our club locations which houses a
rental tenant that generated $1,059, $1,041 and $1,060 of rental
income for the years ended December 31, 2005, 2006 and
2007, respectively.
|
|
10.
|
Stockholders
Equity (Deficit)
|
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. 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
F-19
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
(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 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 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. Unearned compensation is amortized as
compensation expense over the vesting period. For the year ended
December 31, 2005, amortization of unearned compensation
totaled $279. Effective January 1, 2006, the Company
adopted SFAS 123R for the calculation of stock-based
compensation expense (See Note 2 Stock-Based
Compensation) and eliminated the unearned compensation.
As of December 31, 2005, 2006 and 2007, a total of 325,752,
624,080 and 503,870 Common stock options were exercisable,
respectively. All 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 years ended
December 31, 2006 and 2007 include compensation expense for
all stock-based compensation awards granted prior to, but not
yet vested as of January 1, 2006 and 2007, respectively,
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, 2007, the Company had 678,340 and 818,690
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 income, related to these plans was
$279, $1,135 and $913 for the years ended December 31,
2005, 2006 and 2007, 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 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. As of December 31, 2007, there were
444,465 shares available to be issued under the 2006 Stock
Option Plan.
F-20
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table summarizes the stock option activity for the
years ended December 31, 2005, 2006 and 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
|
Class A
|
|
|
Exercise
|
|
|
|
Common
|
|
|
Price
|
|
|
Balance at January 1, 2005(i)
|
|
|
964,404
|
|
|
$
|
6.03
|
|
Granted
|
|
|
280,000
|
|
|
|
6.54
|
(ii)
|
Exercised (iii)
|
|
|
(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
|
|
Granted
|
|
|
464,500
|
|
|
|
17.63
|
|
Exercised
|
|
|
(275,085
|
)
|
|
|
7.50
|
|
Cancelled
|
|
|
(5,925
|
)
|
|
|
11.22
|
|
Forfeited
|
|
|
(121,420
|
)
|
|
|
12.04
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2007
|
|
|
1,497,030
|
|
|
|
11.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i) |
|
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. |
|
(ii) |
|
Option price was greater than market price on grant date. |
|
(iii) |
|
The shares related to the exercise of these options were
immediately repurchased and retired by the company. |
F-21
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table summarizes stock option information as of
December 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
Options Exercisable
|
|
|
|
|
|
|
Average
|
|
|
Weighted-
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
Number
|
|
|
Contractual
|
|
|
Exercise
|
|
|
Number
|
|
|
Exercise
|
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Exercisable
|
|
|
Price
|
|
|
Common
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1999 grants
|
|
|
4,480
|
|
|
|
12 months
|
|
|
$
|
3.79
|
|
|
|
4,480
|
|
|
$
|
3.79
|
|
2000 grants
|
|
|
12,800
|
|
|
|
24 months
|
|
|
|
5.36
|
|
|
|
12,800
|
|
|
|
5.36
|
|
2003 grants
|
|
|
77,560
|
|
|
|
60 months
|
|
|
|
10.29
|
|
|
|
77,560
|
|
|
|
10.29
|
|
2004 amended and repriced 1999 grants
|
|
|
14,840
|
|
|
|
12 months
|
|
|
|
0.04
|
|
|
|
14,840
|
|
|
|
0.04
|
|
2004 amended and repriced 2000 grants
|
|
|
39,200
|
|
|
|
24 months
|
|
|
|
1.61
|
|
|
|
|
|
|
|
|
|
2004 amended and repriced 2001 grants
|
|
|
44,800
|
|
|
|
53 months
|
|
|
|
3.39
|
|
|
|
|
|
|
|
|
|
2004 amended and repriced 2003 grants
|
|
|
308,540
|
|
|
|
60 months
|
|
|
|
6.54
|
|
|
|
232,660
|
|
|
|
6.54
|
|
2005 grants
|
|
|
159,320
|
|
|
|
84 months
|
|
|
|
6.54
|
|
|
|
70,280
|
|
|
|
6.54
|
|
2006 grants
|
|
|
422,490
|
|
|
|
99 months
|
|
|
|
11.91
|
|
|
|
91,250
|
|
|
|
12.05
|
|
2007 grants
|
|
|
413,000
|
|
|
|
115 months
|
|
|
|
17.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Grants
|
|
|
1,497,030
|
|
|
|
|
|
|
|
11.01
|
|
|
|
503,870
|
|
|
|
7.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On August 7, 2007, the Company issued 444,500 stock options
under the 2006 Stock Option Plan to certain employees of the
Company. Of the stock options total fair value of $3,152, $204
was expensed for the year ended December 31, 2007. These
stock options were issued at an exercise price of $17.46, the
fair market value on the grant date. The value of each option
was $7.09 calculated using the Black-Scholes option pricing
model with an expected volatility of 32.47%, dividend yield of
0.0%, a risk free interest rate of 4.53% and an expected term of
6.0 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.
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, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
Weighted-
|
|
|
Remaining
|
|
|
Aggregate
|
|
|
|
|
|
|
Average
|
|
|
Contractual
|
|
|
Intrinsic
|
|
|
|
Shares
|
|
|
Exercise
|
|
|
Term
|
|
|
Value
|
|
|
|
(In thousands)
|
|
|
Price
|
|
|
(in years)
|
|
|
($000s)
|
|
|
Outstanding at December 31, 2007
|
|
|
1,497,030
|
|
|
$
|
11.01
|
|
|
|
7.2
|
|
|
$
|
2,264
|
|
Vested at December 31, 2007
|
|
|
503,870
|
|
|
|
7.87
|
|
|
|
5.7
|
|
|
|
1,137
|
|
Exercisable at December 31, 2007
|
|
|
503,870
|
|
|
|
7.87
|
|
|
|
5.7
|
|
|
|
1,137
|
|
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,
2007. This amount changes based on the fair market value of the
Companys stock. The total intrinsic value of options
exercised was $3,210, for the year ended December 31, 2007.
F-22
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
As of December 31, 2007, a total of $3,811 unrecognized
compensation cost related to stock options is expected to be
recognized, depending upon the likelihood that accelerated
vesting targets are met in future periods, over a
weighted-average period of 3.6 years.
For the years ended December 31, 2006 and 2007, 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,
|
|
|
|
2006
|
|
|
2007
|
|
|
Number of clubs acquired
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
Purchase prices payable in cash at closing
|
|
$
|
858
|
|
|
$
|
4,450
|
|
|
|
|
|
|
|
|
|
|
Total purchase prices
|
|
$
|
858
|
|
|
$
|
4,450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2007
|
|
|
Allocation of purchase prices
|
|
|
|
|
|
|
|
|
Goodwill
|
|
$
|
91
|
|
|
$
|
|
|
Fixed assets
|
|
|
109
|
|
|
|
4,626
|
|
Membership lists
|
|
|
810
|
|
|
|
|
|
Other net liabilities acquired
|
|
|
|
|
|
|
(176
|
)
|
Other net assets acquired
|
|
|
20
|
|
|
|
|
|
Deferred revenue
|
|
|
(172
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total allocation of purchase prices
|
|
$
|
858
|
|
|
$
|
4,450
|
|
|
|
|
|
|
|
|
|
|
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.
F-23
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
12.
|
Revenue
from Club Operations
|
Revenues from club operations for the years ended
December 31, 2005, 2006 and 2007 are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Membership dues
|
|
$
|
309,811
|
|
|
$
|
346,201
|
|
|
$
|
374,631
|
|
Initiation fees
|
|
|
11,916
|
|
|
|
9,563
|
|
|
|
12,315
|
|
Personal training revenue
|
|
|
42,277
|
|
|
|
49,511
|
|
|
|
56,106
|
|
Other club ancillary revenue
|
|
|
20,139
|
|
|
|
22,863
|
|
|
|
24,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total club revenue
|
|
|
384,143
|
|
|
|
428,138
|
|
|
|
467,299
|
|
Fees and Other revenue
|
|
|
4,413
|
|
|
|
4,942
|
|
|
|
5,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
388,556
|
|
|
$
|
433,080
|
|
|
$
|
472,915
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The provision (benefit) for income taxes for the years ended
December 31, 2005, 2006 and 2007 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2007
|
|
|
|
|
|
|
|
|
|
State and
|
|
|
|
|
|
|
Federal
|
|
|
Foreign
|
|
|
Local
|
|
|
Total
|
|
|
Current
|
|
$
|
15,887
|
|
|
$
|
182
|
|
|
$
|
3,983
|
|
|
$
|
20,052
|
|
Deferred
|
|
|
(9,377
|
)
|
|
|
|
|
|
|
(2,530
|
)
|
|
|
(11,907
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,510
|
|
|
$
|
182
|
|
|
$
|
1,453
|
|
|
$
|
8,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-24
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,
|
|
|
|
2006
|
|
|
2007
|
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
Deferred lease liabilities
|
|
$
|
12,795
|
|
|
$
|
14,030
|
|
Deferred revenue
|
|
|
8,537
|
|
|
|
11,477
|
|
Deferred compensation expense incurred in connection with stock
options
|
|
|
642
|
|
|
|
806
|
|
State net operating loss carry-forwards
|
|
|
1,820
|
|
|
|
1,579
|
|
Interest accretion
|
|
|
12,172
|
|
|
|
17,814
|
|
Accruals, reserves and other
|
|
|
3,262
|
|
|
|
4,781
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,228
|
|
|
|
50,487
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
|
Fixed assets and intangible assets
|
|
|
(273
|
)
|
|
|
1,531
|
|
Deferred costs
|
|
|
(6,518
|
)
|
|
|
(7,673
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,791
|
)
|
|
|
(6,142
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets
|
|
|
32,437
|
|
|
|
44,345
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2007, the Company has pre-apportioned
state net operating loss (NOL) carry-forwards of
approximately $28,268 and post-apportioned state NOL
carry-forwards of $20,434. 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, 2007 will be realized.
The Companys foreign pre-tax earnings related to the Swiss
entity were $857, $1,037 and $797 for the years ended
December 31, 2005, 2006 and 2007, respectively and the
related current tax provision were $318, $184 and $182,
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, 2005, 2006 and
2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Federal statutory tax rate
|
|
|
35
|
%
|
|
|
35
|
%
|
|
|
35
|
%
|
State and local income taxes, net of federal tax benefit
|
|
|
17
|
|
|
|
12
|
|
|
|
6
|
|
Change in state effective income tax rate
|
|
|
(11
|
)
|
|
|
(5
|
)
|
|
|
|
|
State tax benefit related to self insurance
|
|
|
(22
|
)
|
|
|
(13
|
)
|
|
|
(4
|
)
|
Foreign rate differential
|
|
|
(3
|
)
|
|
|
(1
|
)
|
|
|
(1
|
)
|
Valuation allowance
|
|
|
13
|
|
|
|
(32
|
)
|
|
|
|
|
Discrete state income tax charge related to IPO proceeds
|
|
|
|
|
|
|
14
|
|
|
|
|
|
Swiss repatriation cost
|
|
|
4
|
|
|
|
|
|
|
|
|
|
Other permanent differences
|
|
|
4
|
|
|
|
3
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
|
%
|
|
|
13
|
%
|
|
|
37
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
F-25
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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.
The Company has 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.
In June 2006, the FASB issued an interpretation of
SFAS No. 109, Accounting for Income Taxes
(FIN 48). This interpretation 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. The Company
adopted FIN 48 effective January 1, 2007 and did not
have a change to the liability for unrecognized tax benefits as
a result of the adoption. At January 1, 2007, the Company
had $1,155 of unrecognized tax benefits. As of January 1,
2007 and December 31, 2007, $751 represented the amount of
unrecognized tax benefits that, if recognized, would affect the
Companys effective tax rate in any future periods. As of
December 31, 2007, interest on unrecognized tax benefits
was $39. The Company recognizes both interest accrued related to
unrecognized tax benefits and penalties in income tax expenses.
This policy was upon adoption of FIN 48. The Company has no
accruals for interest or penalties as of January 1, 2007.
The Company files Federal income tax returns, a foreign
jurisdiction return and multiple state and local jurisdiction
tax returns. The state of New York completed its examination of
the years 2003, 2004 and 2005, resulting in total additional tax
payments of $6. The Company is no longer subject to examinations
of its Federal income tax returns by the Internal Revenue
Service for years 2003 and prior.
On or about March 1, 2005, in an action styled Sarah
Cruz, et al v. Town Sports International, dba New
York Sports Club, plaintiffs commenced a purported class
action against the Company in the Supreme Court, New York
County, seeking unpaid wages and alleging that TSI LLC 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 complaint and the lawsuit were 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 June 18, 2007, the same plaintiffs commenced a
second purported class action against the Company in the Supreme
Court, New York County, seeking unpaid wages and alleging that
TSI LLC violated various wage payment and overtime provisions of
the New York State Labor Law with respect to the payment of
wages to all New York purported hourly employees. While we are
unable at this time to estimate the likelihood of an unfavorable
outcome or potential loss to the Company in the event of such an
outcome, we intend to contest these cases vigorously. Depending
upon the ultimate outcome, these matters may have a material
adverse effect on the Companys consolidated financial
position, results of operations, or cash flows.
On or about June 12, 2001,TSI LLC and several other third
parties were 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, seeking
damages for personal injuries. Following a trial, TSI LLC
received a directed verdict for indemnification against one of
TSI LLCs contractors and the plaintiffs received a jury
verdict of approximately $8,900 in their favor. Both of those
verdicts were appealed and were argued on May 16, 2006. TSI
LLC filed an appeal bond in the amount of $1,800 in connection
with those appeals. On December 6, 2007, the Appellate
Division of New York
F-26
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
State, First Department unanimously decided to (i) reduce
the plaintiffs damages award by $1,300, thereby bringing
the claim within the limits of the insurance coverage available
to TSI LLCs contractor and (ii) uphold TSI LLCs
claim for indemnification from TSI LLCs contractor. While
the contractor has the right to appeal to the New York Court of
Appeals, such appeal can only be made with the permission from
the Appellate Division, which the Company believes is unlikely.
The contractor obligated to indemnify TSI, LLC has not yet moved
for leave to go to the Court of Appeals or moved to reargue the
Appellant Divisions decision. The Company understands that
the insurance carrier for the contractor who is obligated to
indemnify TSI, LLC for this loss is discussing with plaintiff
the mechanics of making the payment of the damages award.
In addition to the litigation discussed above, the Company is
involved in various other lawsuits, claims and proceedings
incident to the ordinary course of business. The results of
litigation are inherently unpredictable. Any claims against us,
whether meritorious or not, could be time consuming, result in
costly litigation, require significant amounts of management
time and result in diversion of significant resources. The
results of these other lawsuits, claims and proceedings cannot
be predicted with certainty. The Company believes, however, that
the ultimate resolution of these current matters will not have a
material adverse effect on the Companys financial
statements taken as a whole.
|
|
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 annum. Employer matching
contributions totaling $180 and $176 were made in March 2006 and
March 2007, respectively, for the Plan years ended
December 31, 2005 and 2006, respectively. The Company
expects to make an employer matching contribution of
approximately $175 in March 2008 for the Plan year ended
December 31, 2007.
|
|
16.
|
Quarterly
Financial Data (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
|
(f)
|
|
|
|
|
|
|
|
|
(g)
|
|
|
Net revenue
|
|
$
|
115,377
|
|
|
$
|
119,778
|
|
|
$
|
118,886
|
|
|
$
|
118,874
|
|
Operating income
|
|
|
12,413
|
|
|
|
16,424
|
|
|
|
13,877
|
|
|
|
15,128
|
|
Net income (loss)
|
|
|
(3,801
|
)
|
|
|
6,366
|
|
|
|
5,075
|
|
|
|
6,006
|
|
Earnings (loss) per share (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.15
|
)
|
|
$
|
0.24
|
|
|
$
|
0.19
|
|
|
$
|
0.23
|
|
Diluted
|
|
$
|
(0.15
|
)
|
|
$
|
0.24
|
|
|
$
|
0.19
|
|
|
$
|
0.23
|
|
F-27
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
(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. |
|
(f) |
|
Net income and earnings per share for the first quarter of 2007
include $7,387 and $0.28 for the effect of loss on early
extinguishment of debt, net of tax. |
|
(g) |
|
Net income and earnings per share for the fourth quarter of 2007
include $538 and $0.02 for the effect of favorable tax
adjustments. |
On January 14, 2008 the Company announced the resignation
of Randall Stephen, Chief Operating Officer of the Company. We
are currently conducting a search for a new Chief Operating
Officer.
On January 22, 2008 the Company announced the resignation
of Richard Pyle, Chief Financial Officer of the Company.
Mr. Pyles resignation will be effective
March 31, 2008. He will work with the Company in an
advisory capacity for one year effective September 1, 2008.
Daniel Gallagher, Senior Vice President Finance of
the Company will succeed Mr. Pyle as the Chief Financial
Officer of the Company effective April 1, 2008.
F-28
KALORAMA
SPORTS
MANAGEMENT
ASSOCIATES
AND
SUBSIDIARY
DECEMBER
31, 2007, 2006 AND 2005
F-29
TABLE OF
CONTENTS
|
|
|
|
|
Page
|
|
|
|
F-31
|
Financial Statements:
|
|
|
|
|
F-32
|
|
|
F-33
|
|
|
F-34
|
|
|
F-35
|
|
|
F-36 - F-39
|
F-30
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, 2007 and 2006, 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, 2007. 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 consolidated 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, 2007 and 2006, and the results of their
operations and their cash flows for each of the three years in
the period ended December 31, 2007 in conformity with
accounting principles generally accepted in the United States of
America.
/s/ Squire, Lemkin & OBrien LLP
Rockville, Maryland
February 12, 2008
F-31
KALORAMA
SPORTS MANAGEMENT ASSOCIATES AND SUBSIDIARY
(in
thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
10
|
|
|
$
|
41
|
|
Accounts receivable
|
|
|
27
|
|
|
|
80
|
|
Inventory
|
|
|
2
|
|
|
|
1
|
|
Prepaid expenses and other
|
|
|
64
|
|
|
|
44
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
$
|
103
|
|
|
$
|
166
|
|
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
$
|
243
|
|
|
$
|
184
|
|
|
|
|
|
|
|
|
|
|
Other assets:
|
|
|
|
|
|
|
|
|
Prepaid rent
|
|
$
|
11
|
|
|
$
|
11
|
|
Deferred member costs
|
|
|
78
|
|
|
|
83
|
|
Deferred tax benefit
|
|
|
106
|
|
|
|
110
|
|
Deposits and other deferred charges
|
|
|
54
|
|
|
|
57
|
|
|
|
|
|
|
|
|
|
|
Total other assets
|
|
$
|
249
|
|
|
$
|
261
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
595
|
|
|
$
|
611
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND PARTNERS CAPITAL
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
260
|
|
|
$
|
271
|
|
Deferred revenue
|
|
|
256
|
|
|
|
233
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
$
|
516
|
|
|
$
|
504
|
|
|
|
|
|
|
|
|
|
|
Other liabilities:
|
|
|
|
|
|
|
|
|
Deferred revenue
|
|
$
|
42
|
|
|
$
|
29
|
|
Deferred lease benefit
|
|
|
511
|
|
|
|
414
|
|
|
|
|
|
|
|
|
|
|
Total other liabilities
|
|
$
|
553
|
|
|
$
|
443
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
$
|
1,069
|
|
|
$
|
947
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Partners capital (deficiency)
|
|
|
(474
|
)
|
|
|
(336
|
)
|
|
|
|
|
|
|
|
|
|
Total liabilities and partners capital
|
|
$
|
595
|
|
|
$
|
611
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial
statements.
F-32
KALORAMA
SPORTS MANAGEMENT ASSOCIATES AND SUBSIDIARY
(in
thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Years Ended December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership and facility fees
|
|
$
|
3,599
|
|
|
$
|
3,543
|
|
|
$
|
3,508
|
|
Pro shop sales
|
|
|
9
|
|
|
|
7
|
|
|
|
8
|
|
Advertising and other income
|
|
|
14
|
|
|
|
4
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Income
|
|
$
|
3,622
|
|
|
$
|
3,554
|
|
|
$
|
3,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Personnel and related costs
|
|
$
|
835
|
|
|
$
|
703
|
|
|
$
|
779
|
|
Occupancy
|
|
|
787
|
|
|
|
752
|
|
|
|
683
|
|
Other operating expenses
|
|
|
381
|
|
|
|
299
|
|
|
|
367
|
|
Depreciation and amortization
|
|
|
75
|
|
|
|
64
|
|
|
|
156
|
|
Advertising
|
|
|
67
|
|
|
|
106
|
|
|
|
84
|
|
Cost of sales pro shop
|
|
|
5
|
|
|
|
5
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Expenses
|
|
$
|
2,150
|
|
|
$
|
1,929
|
|
|
$
|
2,075
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Before Income Taxes
|
|
$
|
1,472
|
|
|
$
|
1,625
|
|
|
$
|
1,451
|
|
State income taxes
|
|
|
(110
|
)
|
|
|
(112
|
)
|
|
|
(78
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
1,362
|
|
|
$
|
1,513
|
|
|
$
|
1,373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial
statements.
F-33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General
|
|
|
|
|
|
|
|
|
|
|
|
|
Partners
|
|
|
|
|
|
|
|
|
|
|
|
|
and
|
|
|
|
|
|
|
Class I
|
|
|
Class II
|
|
|
Class III
|
|
|
|
|
|
|
Limited
|
|
|
Limited
|
|
|
Limited
|
|
|
|
Totals
|
|
|
Partners
|
|
|
Partners
|
|
|
Partners
|
|
|
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
|
)
|
NET INCOME
|
|
|
1,362
|
|
|
|
159
|
|
|
|
242
|
|
|
|
961
|
|
DISTRIBUTIONS
|
|
|
(1,500
|
)
|
|
|
(173
|
)
|
|
|
(262
|
)
|
|
|
(1,065
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2007
|
|
$
|
(474
|
)
|
|
$
|
(82
|
)
|
|
$
|
236
|
|
|
$
|
(628
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial
statements.
F-34
KALORAMA
SPORTS MANAGEMENT ASSOCIATES AND SUBSIDIARY
(in
thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Years Ended December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash received from members and guests
|
|
$
|
3,681
|
|
|
$
|
3,605
|
|
|
$
|
3,572
|
|
Cash paid to suppliers and employees
|
|
|
(1,973
|
)
|
|
|
(1,672
|
)
|
|
|
(1,686
|
)
|
Interest received
|
|
|
|
|
|
|
|
|
|
|
1
|
|
Income taxes paid
|
|
|
(105
|
)
|
|
|
(159
|
)
|
|
|
(76
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
1,603
|
|
|
$
|
1,774
|
|
|
$
|
1,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
$
|
(134
|
)
|
|
$
|
(94
|
)
|
|
$
|
(58
|
)
|
Proceeds from sale of property and equipment
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
$
|
(134
|
)
|
|
$
|
(92
|
)
|
|
$
|
(58
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to partners
|
|
$
|
(1,500
|
)
|
|
$
|
(1,635
|
)
|
|
$
|
(1,750
|
)
|
Change in bank overdraft
|
|
|
|
|
|
|
(6
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
$
|
(1,500
|
)
|
|
$
|
(1,641
|
)
|
|
$
|
(1,753
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash
|
|
$
|
(31
|
)
|
|
$
|
41
|
|
|
$
|
|
|
Cash, beginning of year
|
|
|
41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, end of year
|
|
$
|
10
|
|
|
$
|
41
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,362
|
|
|
$
|
1,513
|
|
|
$
|
1,373
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
75
|
|
|
|
64
|
|
|
|
156
|
|
Loss on disposal of assets
|
|
|
|
|
|
|
2
|
|
|
|
|
|
Decrease in subsidiary rent accrual
|
|
|
|
|
|
|
(50
|
)
|
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
53
|
|
|
|
62
|
|
|
|
21
|
|
Inventory, prepaid expenses and other
|
|
|
(21
|
)
|
|
|
(13
|
)
|
|
|
5
|
|
Deposits and other deferred charges
|
|
|
3
|
|
|
|
|
|
|
|
(9
|
)
|
Deferred member costs
|
|
|
5
|
|
|
|
(10
|
)
|
|
|
26
|
|
Deferred tax benefit
|
|
|
4
|
|
|
|
(5
|
)
|
|
|
(41
|
)
|
Accounts payable and accrued expenses
|
|
|
(11
|
)
|
|
|
72
|
|
|
|
(10
|
)
|
Deferred liabilities
|
|
|
133
|
|
|
|
139
|
|
|
|
290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
1,603
|
|
|
$
|
1,774
|
|
|
$
|
1,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial
statements.
F-35
KALORAMA
SPORTS MANAGEMENT ASSOCIATES AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2007, 2006 AND, 2005
(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, 2007, this club had
not been constructed and management was negotiating terminating
or restructuring 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, 2007 and 2006 was $18 and $9,
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 one-time 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 revenue and expenses during the reporting
period. Actual results could differ from those estimates.
F-36
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,
|
|
|
|
2007
|
|
|
2006
|
|
|
Leasehold improvements
|
|
$
|
1,850
|
|
|
$
|
1,825
|
|
Equipment and fixtures
|
|
|
887
|
|
|
|
778
|
|
|
|
|
|
|
|
|
|
|
Subtotals
|
|
$
|
2,737
|
|
|
$
|
2,603
|
|
Less, accumulated depreciation and amortization
|
|
|
2,494
|
|
|
|
2,419
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
243
|
|
|
$
|
184
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense was $75, $64, and $156 for
the years ended December 31, 2007, 2006, and 2005,
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 2007, 2006 and 2005 provision for Unincorporated Business
Franchise Taxes has been included in the accompanying statements.
The components of income taxes at December 31 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
Current
|
|
$
|
106
|
|
|
$
|
117
|
|
|
$
|
120
|
|
Deferred
|
|
|
4
|
|
|
|
(5
|
)
|
|
|
(42
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
110
|
|
|
$
|
112
|
|
|
$
|
78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Partnerships total deferred tax assets, deferred tax
liabilities, and deferred tax allowances at December 31,
were as follows:
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
Deferred tax assets
|
|
$
|
111
|
|
|
$
|
116
|
|
Deferred tax liabilities
|
|
|
(5
|
)
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
106
|
|
|
$
|
110
|
|
|
|
|
|
|
|
|
|
|
These amounts are included in the accompanying financial
statements under other assets.
Rent concessions granted to the Partnership as described in
Note 5 are recognized for financial statement purposes over
the life of the sublease. For income tax purposes, rent expense
will be recognized as payments are
F-37
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 accounting principles generally accepted
in the United States of America.
|
|
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 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 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 $643, $677
and $579 for the years ended December 31, 2007, 2006 and
2005, 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, 2007 and 2006 was
$511 and $414, respectively.
At December 31, 2007, future minimum annual rents under
subleases for the operating facility are as follows, exclusive
of Kalorama Down Unders liability described below:
|
|
|
|
|
Year
|
|
Amount
|
|
|
2008
|
|
$
|
576
|
|
2009
|
|
|
590
|
|
2010
|
|
|
627
|
|
2011
|
|
|
653
|
|
2012
|
|
|
667
|
|
Thereafter
|
|
|
5,547
|
|
|
|
|
|
|
Total
|
|
$
|
8,660
|
|
|
|
|
|
|
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 regarding the early termination or possible
restructuring of this lease.
F-38
KALORAMA
SPORTS MANAGEMENT ASSOCIATES AND SUBSIDIARY
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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. In 2006, management 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. As of
December 31, 2007, the general partners continued to
evaluate alternative dispositions of this property.
|
|
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 the owner of
LEL, Inc. and is a limited partner of CHSC and the owner of PL,
Inc., the general partner of CHSC.
As of December 31, 2007 and 2006, the Partnership owed $41
and was owed $40, respectively, for operating expenses to
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 Holdings, Inc., as well as the use of a cash
disbursement function common to clubs operated by Town Sports
International Holdings, 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-39
The following is a list of all exhibits filed or incorporated by
reference as part of this Report:
Exhibit Index
|
|
|
|
|
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 Registrants Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2006 (the Q2 2006
Form 10-Q)).
|
|
3
|
.2
|
|
Amended and Restated By-laws of the Town Sports International
Holdings, Inc. (incorporated by reference to Exhibit 3.5 of
the Q2 2006
Form 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 Town Sports International, Inc.s (the
Company) Registration Statement on
Form S-4,
File
No. 333-105881
(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 Registrants 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 Registrants 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
Registrants 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 Registrants Registration Statement
on
Form S-1,
File
No. 333-126428
(the
S-1
Registration Statement)).
|
|
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 TSI
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
Registrants 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 Registrants Current Report on
Form 8-K
filed July 11, 2006).
|
|
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 Registrants Current Report on
Form 8-K
filed March 5, 2007).
|
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description of Exhibit
|
|
|
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 Registrants 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 Registrants
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 Registrants
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 Registrants Annual Report on
Form 10-K
for the year ended December 31, 2005 (the 2005
Form 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 Companys Current Report on
Form 8-K
filed September 22, 2004).
|
|
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).
|
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description of Exhibit
|
|
|
*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
Form 10-K).
|
|
*10
|
.22
|
|
2004 Common Stock Option Plan (incorporated by reference to
Exhibit 10.7 of the
S-4
Registration Statement).
|
|
*10
|
.23
|
|
Amendment No. 1 to the Registrants 2004 Common Stock
Option Plan (incorporated by reference to Exhibit 10.1 of
the Registrants Quarterly Report on
Form 10-Q
for the period ended September 30, 2007).
|
|
*10
|
.24
|
|
2006 Stock Incentive Plan (incorporated by reference to
Exhibit 10.23 of the Registrants Annual Report on
Form 10-K
for the period ended December 31, 2006).
|
|
*10
|
.25
|
|
Amendment No. 1 to the Registrants 2006 Stock
Incentive Plan (incorporated by reference to Exhibit 10.26
of the Q2 2006
Form 10-Q).
|
|
*10
|
.26
|
|
Amendment No. 2 to the Registrants 2006 Stock
Incentive Plan (incorporated by reference to Exhibit 10.1
of the Registrants Current Report on
Form 8-K
filed March 6, 2007).
|
|
*10
|
.27
|
|
Form of Incentive Stock Option Agreement (incorporated by
reference to Exhibit 10.1 of the Registrants Current
Report on
Form 8-K
filed August 8, 2006).
|
|
*10
|
.28
|
|
Form of Non-Qualified Stock Option Agreement (incorporated by
reference to Exhibit 10.2 of the Registrants Current
Report on
Form 8-K
filed August 8, 2006).
|
|
*10
|
.29
|
|
Form of the Non-Qualified Stock Option Agreement for
Non-Employee Directors pursuant to the Registrants 2006
Stock Incentive Plan (incorporated by reference to
Exhibit 10.1 of the Registrants Current Report on
Form 8-K
filed March 28, 2007).
|
|
*10
|
.30
|
|
Form of Non-Qualified Stock Option Agreement pursuant to the
Registrants 2006 Stock Incentive Plan. (incorporated by
reference to Exhibit 10.2 of the Registrants
Quarterly Report on
Form 10-Q
for the period ended September 30, 2007).
|
|
*10
|
.31
|
|
2006 Annual Performance Bonus Plan (incorporated by reference to
Exhibit 10.22 of the
S-1
Registration Statement)
|
|
*10
|
.32
|
|
Non-Employee Director Compensation Summary (incorporated by
reference to Exhibit 10.2 of the Registrants Current
Report on
Form 8-K
filed March 28, 2007).
|
|
*10
|
.33
|
|
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
|
.34
|
|
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
|
.35
|
|
Offer Letter to David M. Kastin, Senior Vice President- General
Counsel, dated July 23, 2007.
|
|
*10
|
.36
|
|
Letter Agreement, dated October 4, 2007, between the
Registrant and Robert Giardina (incorporated by reference to
Exhibit 10.1 of the Companys Quarterly Report on
Form 10-Q
for the period ended September 30, 2007).
|
|
*10
|
.37
|
|
Letter Agreement, dated January 22, 2008, between the
Registrant and Richard Pyle.
|
|
*10
|
.38
|
|
Form of Executive Severance Agreement, dated as of
January 22, 2008, between the Registrant and each of Alex
Alimanestianu, Daniel Gallagher, James Rizzo, David Kastin,
Jenny Prue and Christopher Ruta.
|
|
*10
|
.40
|
|
Form of Director and Officer Indemnification Agreement
(incorporated by reference to Exhibit 10.25 of the
S-1
Registration Statement)
|
|
21
|
|
|
Subsidiaries of the Registrant
|
|
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 of 1934, as amended.
|
|
31
|
.2
|
|
Certification of Chief Financial Officer pursuant to
Rule 13a-14(a)
of the Securities Exchange Act of 1934, as amended.
|
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description of Exhibit
|
|
|
32
|
.1
|
|
Certification of Chief Executive Officer pursuant to
18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
.2
|
|
Certification of Chief Financial Officer pursuant to
18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
* |
|
Management contract or compensatory plan or arrangement |