FORM 10-Q
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
Form 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934. |
For the quarterly period ended June 30, 2008
or
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934. |
For the Transition period from to .
Commission File 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
|
|
(I.R.S. Employer |
Incorporation or Organization)
|
|
Identification Number) |
5 Penn Plaza (4th Floor)
New York, New York 10001
Telephone: (212) 246-6700
(Address, zip code, and telephone number, including
area code, of registrants principal executive office.)
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed
by Section 13 and 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter periods that the Registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant 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):
|
|
|
|
|
|
|
o Large accelerated filer
|
|
þ Accelerated filer
|
|
o Non-accelerated filer
|
|
o Smaller reporting company |
|
|
|
|
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the Registrant is a shell company (as defined in Exchange Act
Rule 12b-2 of the Exchange Act).
Yes o No þ
As of July 29, 2008 there were 26,444,801 shares Common of Stock of the Registrant
outstanding.
TOWN SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
FORM 10-Q
For the Quarter Ended June 30, 2008
INDEX
2
TOWN SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, 2008 and December 31, 2007
(All figures in $000s, except share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
10,506 |
|
|
$ |
5,463 |
|
Accounts receivable (less allowance for doubtful accounts of $3,291 and
$2,797 as of June 30, 2008 and December 31, 2007, respectively) |
|
|
10,346 |
|
|
|
8,815 |
|
Inventory |
|
|
302 |
|
|
|
230 |
|
Prepaid expenses and other current assets |
|
|
8,084 |
|
|
|
11,334 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
29,238 |
|
|
|
25,842 |
|
Fixed assets, net |
|
|
345,618 |
|
|
|
337,152 |
|
Goodwill |
|
|
50,262 |
|
|
|
50,165 |
|
Intangible assets, net |
|
|
663 |
|
|
|
477 |
|
Deferred tax asset, net |
|
|
47,945 |
|
|
|
44,345 |
|
Deferred membership costs |
|
|
17,250 |
|
|
|
17,974 |
|
Other assets |
|
|
12,458 |
|
|
|
12,808 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
503,434 |
|
|
$ |
488,763 |
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
1,902 |
|
|
$ |
10,898 |
|
Accounts payable |
|
|
5,666 |
|
|
|
10,891 |
|
Accrued expenses |
|
|
35,650 |
|
|
|
34,186 |
|
Accrued interest |
|
|
458 |
|
|
|
738 |
|
Corporate income taxes payable |
|
|
1,510 |
|
|
|
811 |
|
Deferred revenue |
|
|
47,130 |
|
|
|
41,798 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
92,316 |
|
|
|
99,322 |
|
Long-term debt |
|
|
310,929 |
|
|
|
305,124 |
|
Deferred lease liabilities |
|
|
65,393 |
|
|
|
61,221 |
|
Deferred revenue |
|
|
6,137 |
|
|
|
7,300 |
|
Other liabilities |
|
|
14,548 |
|
|
|
15,613 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
489,323 |
|
|
|
488,580 |
|
Commitments and contingencies (Note 8)
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock, $.001 par value; issued and outstanding 26,444,801 and
26,254,773 shares at June 30, 2008 and December 31, 2007, respectively |
|
|
26 |
|
|
|
26 |
|
Paid-in capital |
|
|
(15,118 |
) |
|
|
(16,977 |
) |
Accumulated other comprehensive income (currency translation adjustment) |
|
|
1,271 |
|
|
|
814 |
|
Retained earnings |
|
|
27,932 |
|
|
|
16,320 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
14,111 |
|
|
|
183 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
503,434 |
|
|
$ |
488,763 |
|
|
|
|
|
|
|
|
See notes to the condensed consolidated financial statements.
3
TOWN SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the three and six months ended June 30, 2008 and 2007
(All figures in $000s except share and per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Club operations |
|
$ |
127,729 |
|
|
$ |
118,128 |
|
|
$ |
252,636 |
|
|
$ |
232,468 |
|
Fees and other |
|
|
1,664 |
|
|
|
1,650 |
|
|
|
3,077 |
|
|
|
2,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
129,393 |
|
|
|
119,778 |
|
|
|
255,713 |
|
|
|
235,155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related |
|
|
48,653 |
|
|
|
44,563 |
|
|
|
97,057 |
|
|
|
89,314 |
|
Club operating |
|
|
41,521 |
|
|
|
37,938 |
|
|
|
84,401 |
|
|
|
77,302 |
|
General and administrative |
|
|
8,895 |
|
|
|
9,122 |
|
|
|
17,201 |
|
|
|
16,880 |
|
Depreciation and amortization |
|
|
13,858 |
|
|
|
11,731 |
|
|
|
26,507 |
|
|
|
22,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
112,927 |
|
|
|
103,354 |
|
|
|
225,166 |
|
|
|
206,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
16,466 |
|
|
|
16,424 |
|
|
|
30,547 |
|
|
|
28,837 |
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,521 |
|
Interest expense |
|
|
5,633 |
|
|
|
6,393 |
|
|
|
12,147 |
|
|
|
13,409 |
|
Interest income |
|
|
(74 |
) |
|
|
(279 |
) |
|
|
(215 |
) |
|
|
(538 |
) |
Equity in the earnings of investees and rental income |
|
|
(620 |
) |
|
|
(482 |
) |
|
|
(1,067 |
) |
|
|
(904 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for corporate income taxes |
|
|
11,527 |
|
|
|
10,792 |
|
|
|
19,682 |
|
|
|
4,349 |
|
Provision for corporate income taxes |
|
|
4,726 |
|
|
|
4,426 |
|
|
|
8,070 |
|
|
|
1,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
6,801 |
|
|
$ |
6,366 |
|
|
$ |
11,612 |
|
|
$ |
2,565 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.26 |
|
|
$ |
0.24 |
|
|
$ |
0.44 |
|
|
$ |
0.10 |
|
Diluted |
|
$ |
0.26 |
|
|
$ |
0.24 |
|
|
$ |
0.44 |
|
|
$ |
0.10 |
|
Weighted average number of shares used in
calculating earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
26,417,859 |
|
|
|
26,142,383 |
|
|
|
26,361,758 |
|
|
|
26,070,219 |
|
Diluted |
|
|
26,488,634 |
|
|
|
26,656,341 |
|
|
|
26,422,359 |
|
|
|
26,572,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statements of Comprehensive Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
6,801 |
|
|
$ |
6,366 |
|
|
$ |
11,612 |
|
|
$ |
2,565 |
|
Foreign currency translation adjustments |
|
|
(245 |
) |
|
|
(33 |
) |
|
|
457 |
|
|
|
(12 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
$ |
6,556 |
|
|
$ |
6,333 |
|
|
$ |
12,069 |
|
|
$ |
2,553 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to the condensed consolidated financial statements.
4
TOWN SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the six months ended June 30, 2008 and 2007
(All figures in $000s)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months |
|
|
|
Ended June 30, |
|
|
|
2008 |
|
|
2007 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
11,612 |
|
|
$ |
2,565 |
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
26,507 |
|
|
|
22,822 |
|
Non-cash interest expense on Senior Discount Notes |
|
|
6,782 |
|
|
|
6,029 |
|
Loss on extinguishment of debt |
|
|
|
|
|
|
12,521 |
|
Amortization of debt issuance costs |
|
|
387 |
|
|
|
443 |
|
Noncash rental expense, net of noncash rental income |
|
|
741 |
|
|
|
886 |
|
Compensation expense incurred in connection with stock options and common stock grants |
|
|
500 |
|
|
|
355 |
|
Net changes in certain operating assets and liabilities |
|
|
9,363 |
|
|
|
4,860 |
|
Increase in deferred tax asset |
|
|
(3,600 |
) |
|
|
(6,271 |
) |
Landlord contributions to tenant improvements |
|
|
3,338 |
|
|
|
3,686 |
|
Change in reserve for self-insured liability claims |
|
|
1,056 |
|
|
|
1,304 |
|
Decrease (increase) in deferred membership costs |
|
|
724 |
|
|
|
(1,051 |
) |
Other |
|
|
(97 |
) |
|
|
20 |
|
|
|
|
|
|
|
|
Total adjustments |
|
|
45,701 |
|
|
|
45,604 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
57,313 |
|
|
|
48,169 |
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(44,542 |
) |
|
|
(42,142 |
) |
Insurance Proceeds |
|
|
1,074 |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(43,468 |
) |
|
|
(42,142 |
) |
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from New Credit Facility |
|
|
|
|
|
|
185,000 |
|
Costs related to issuance of New Credit Facility |
|
|
|
|
|
|
(2,634 |
) |
Repayment of Senior Notes |
|
|
|
|
|
|
(169,999 |
) |
Premium paid on extinguishment of debt and related costs |
|
|
|
|
|
|
(9,309 |
) |
Repayment of long term borrowings |
|
|
(973 |
) |
|
|
(575 |
) |
Repayment of borrowings on Revolving Loan Facility |
|
|
(9,000 |
) |
|
|
|
|
Change in book overdraft |
|
|
(583 |
) |
|
|
(1,230 |
) |
Proceeds from exercise of stock options |
|
|
1,187 |
|
|
|
1,740 |
|
Excess tax benefit from stock option exercises |
|
|
173 |
|
|
|
1,036 |
|
|
|
|
|
|
|
|
Net cash (used in) provided by financing activities |
|
|
(9,196 |
) |
|
|
4,029 |
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
394 |
|
|
|
(10 |
) |
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
5,043 |
|
|
|
10,046 |
|
Cash and cash equivalents at beginning of period |
|
|
5,463 |
|
|
|
6,810 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
10,506 |
|
|
$ |
16,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of change in certain operating assets and liabilities: |
|
|
|
|
|
|
|
|
(Increase) in accounts receivable |
|
$ |
(2,932 |
) |
|
$ |
(2,322 |
) |
(Increase) decrease in inventory |
|
|
(68 |
) |
|
|
41 |
|
Decrease (increase) in prepaid expenses and other current assets |
|
|
3,486 |
|
|
|
(1,207 |
) |
Increase in accounts payable, accrued expenses and accrued interest |
|
|
4,026 |
|
|
|
1,396 |
|
Increase in corporate income taxes payable |
|
|
699 |
|
|
|
1,050 |
|
Increase in deferred revenue |
|
|
4,152 |
|
|
|
5,902 |
|
|
|
|
|
|
|
|
Net changes in certain operating assets and liabilities |
|
$ |
9,363 |
|
|
$ |
4,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
Cash payments for interest |
|
$ |
5,587 |
|
|
$ |
9,924 |
|
|
|
|
|
|
|
|
Cash payments for income taxes |
|
$ |
10,809 |
|
|
$ |
5,830 |
|
|
|
|
|
|
|
|
See notes to the condensed consolidated financial statements.
5
TOWN SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(All figures $000s except share and per share data)
(Unaudited)
1. Basis of Presentation
As of June 30, 2008, Town Sports International Holdings, Inc. (the Company or TSI
Holdings), through its wholly-owned subsidiary, Town Sports International, LLC (TSI LLC),
operated 163 fitness clubs (clubs) comprised of 112 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, 19 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. The Company operates in a
single segment.
The condensed consolidated financial statements included herein have been prepared by the
Company pursuant to the rules and regulations of the Securities and Exchange Commission (SEC).
The condensed consolidated financial statements should be read in conjunction with the Companys
December 31, 2007 consolidated financial statements and notes thereto, included in the Companys
Annual Report on Form 10-K, as filed on February 29, 2008 with the SEC. The year-end condensed
balance sheet data was derived from audited financial statements, but does not include all
disclosures required by accounting principles generally accepted in the United States of America
(GAAP). Certain information and footnote disclosures that are normally included in financial
statements prepared in accordance with GAAP have been condensed or omitted pursuant to SEC rules
and regulations. The information reflects all adjustments which, in the opinion of management, are
necessary for a fair presentation of the financial position and results of operations for the
interim periods set forth herein. The results for the three months ended June 30, 2008 are not
necessarily indicative of the results for the entire year ending December 31, 2008.
Certain reclassifications were made to the reported amounts for the three months ended June
30, 2007 to conform to the presentation for the three months ended June 30, 2008.
For the six months ended June 30, 2008, the Company recorded an impairment loss of $755 on
fixed assets of a remote club that did not benefit from being part of a regional cluster and
therefore experienced a decline in asset fair value. In addition, an impairment loss of $387 was
recorded related to an agreement to close a club prior to lease expiration. The agreement
stipulates the club be closed within the next 18 months. Fair value was determined based on
probability-weighted discounted cash flows for impairment under a held and used model for the
remote club. Fair value was determined for the other club based on discounted cash flows over the
expected remaining service period. The impairment losses are included in depreciation and
amortization on the consolidated statement of operations.
2. Recent Accounting Changes
In September 2006, the Financial Accounting Standards Board (FASB) issued Statement of
Financial Accounting Standards (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 was effective January 1, 2008 for the
Company. On February 12, 2008, however, the FASB issued FASB Position No. FAS 157-2, Effective
Date of FASB Statement No. 157, delaying the effective date by one-year for non-financial assets
and non-financial liabilities, except for items that are recognized or disclosed at fair value in
the financial statements on a recurring basis. The implementation of SFAS 157 for financial assets
and financial liabilities did not have a material impact on the Companys Consolidated Financial
Statements. The Company is still evaluating the impact of SFAS 157 for non-financial assets and
non-financial liabilities on its Consolidated Financial Statements.
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 was effective as of January 1, 2008
for the Company. The Company did not adopt the fair value option permitted under this statement.
6
In December 2007, the FASB issued SFAS No. 141 (Revised 2007), Business Combinations
(SFAS 141(R)). SFAS 141(R) establishes principles and requirements for how an acquirer in a
business combination recognizes and measures in its financial statements the identifiable assets
acquired, liabilities assumed and any noncontrolling interests in the acquiree, as well as the
goodwill acquired. Significant changes from current practice resulting from FAS 141(R) include the
expansion of the definitions of a business and a business combination. For all business
combinations (whether partial, full or step acquisitions), the acquirer will record 100% of all
assets and liabilities of the acquired business, including goodwill, generally at their fair
values; contingent consideration will be recognized at its fair value on the acquisition date and,
for certain arrangements, changes in fair value will be recognized in earnings until settlement;
and acquisition-related transaction and restructuring costs will be expensed rather than treated as
part of the cost of the acquisition. FAS 141(R) also establishes disclosure requirements to enable
users to evaluate the nature and financial effects of the business combination. FAS 141(R) applies
prospectively to business combinations for which the acquisition date is on or after the beginning
of the first annual reporting period beginning on or after December 15, 2008. Earlier adoption is
not permitted. We are currently evaluating the potential impact of this statement.
In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated
Financial Statements An amendment of ARB No. 51 (SFAS 160). SFAS 160 amends Accounting Research
Bulletin 51 Consolidated Financial Statements to establish accounting and reporting standards for
the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. It
clarifies that a noncontrolling interest in a subsidiary, which is sometimes referred to as
minority interest, is a third-party ownership interest in the consolidated entity that should be
reported as a component of equity in the consolidated financial statements. Among other
requirements, FAS 160 requires consolidated statement of income to be reported at amounts that
include the amounts attributable to both the parent and the noncontrolling interest. FAS 160 also
requires disclosure on the face of the consolidated statement of income of the amounts of
consolidated net income attributable to the parent and to the noncontrolling interest. FAS 160 is
effective for fiscal years, and interim periods within those fiscal years, beginning on or after
December 15, 2008. Earlier adoption is not permitted. We currently do not have any noncontrolling
interest.
In December 2007, the SEC issued Staff Accounting Bulletin No. 110 (SAB 110), Share-Based
Payment. SAB 110 expresses the views of the staff regarding the use of a simplified method, as
discussed in Staff Accounting Bulletin No. 107 (SAB 107), in developing an estimate of expected
term of plain-vanilla share options in accordance with SFAS No. 123R, Share-Based Payment. In
SAB 107, the staff indicated that it believed that more detailed external information about
employee exercise behavior would, over time, become readily available to companies. Therefore, the
staff stated that it would not expect a company to use the simplified method for share option
grants after December 31, 2007. In SAB 110, the staff understands that such detailed information
may not have been widely available by December 31, 2007. Accordingly, the staff will continue to
accept, under certain circumstances, the use of the simplified method beyond December 31, 2007. As
allowed under SAB 110, we will continue to use the simplified method in estimating the expected
term of our stock options until such a time as more relevant detailed information becomes
available.
3. Long-Term Debt
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
($000s) |
|
|
($000s) |
|
Term Loan Facility |
|
$ |
182,687 |
|
|
$ |
183,613 |
|
Revolving Loan Facility borrowings |
|
|
|
|
|
|
9,000 |
|
11% Senior Discount Notes (Payment-in-Kind Notes) |
|
|
130,092 |
|
|
|
123,310 |
|
Notes payable for acquired businesses |
|
|
52 |
|
|
|
99 |
|
|
|
|
|
|
|
|
|
|
|
312,831 |
|
|
|
316,022 |
|
Less current portion to be paid within one year |
|
|
1,902 |
|
|
|
10,898 |
|
|
|
|
|
|
|
|
Long-term portion |
|
$ |
310,929 |
|
|
$ |
305,124 |
|
|
|
|
|
|
|
|
On February 27, 2007, TSI Holdings and TSI LLC entered into a $260,000 senior secured
credit facility (New Senior Credit Facility). The New Senior Credit Facility consists of a
$185,000 term loan facility (the Term Loan Facility), a $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
by TSI LLC and agreement upon certain terms and conditions thereof between the participating
lenders and TSI LLC.
7
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 New Senior Credit Facility. The interest rate on these borrowings was 4.31% as of
June 30, 2008.
The Revolving Loan Facility contains a maximum total leverage covenant ratio, as defined
in the New Senior Credit Facility, 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 no borrowings outstanding under the Revolving Loan Facility as of June 30, 2008 and
outstanding letters of credit issued totaled $11,520. The unutilized portion of the Revolving Loan
Facility as of June 30, 2008 was $63,480.
4. Earnings Per Share
Basic earnings per share is computed by dividing net income applicable to common shareholders
by the weighted average numbers of shares of the Companys common stock, par value $0.001 per share
(Common Stock) outstanding during the period. Diluted earnings per share is computed similarly to
basic earnings per share, except that the denominator is increased to account for the assumed
exercise of dilutive stock options using the treasury stock method.
For the three and six months ended June 30, 2008 and 2007, we did not include stock options to
purchase 933,200 and 18,500 shares, respectively, of the Companys Common Stock in the calculations
of diluted earnings per share because the exercise prices of those options were greater than the
average market price and their inclusion would be anti-dilutive.
The following table summarizes the weighted average number of shares of Common Stock for basic
and diluted earnings per share computations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
June 30, |
|
June 30, |
|
|
(Unaudited) |
|
(Unaudited) |
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
Weighted average number of shares of Common Stock
outstanding basic |
|
|
26,417,859 |
|
|
|
26,142,383 |
|
|
|
26,361,758 |
|
|
|
26,070,219 |
|
Effect of diluted stock options and restricted Common Stock |
|
|
70,775 |
|
|
|
513,958 |
|
|
|
60,601 |
|
|
|
502,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares of Common Stock
outstanding diluted |
|
|
26,488,634 |
|
|
|
26,656,341 |
|
|
|
26,422,359 |
|
|
|
26,572,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5. Common Stock and Stock-Based Compensation
The Companys Amended and Restated 2006 Stock Incentive Plan (the Plan) authorizes the
Company to issue up to 2,500,000 shares of Common Stock to employees, non-employee directors and
consultants pursuant to awards of stock options, stock appreciation rights, restricted stock, in
payment of performance shares or other stock-based awards. Under the Plan, stock options must be
granted at a price not less than the fair market value of the stock on the date the option is
granted, generally are not subject to re-pricing, and will not be exercisable more than ten years
after the date of grant. Options granted under the Plan, as amended, generally qualify as
non-qualified stock options under the U.S. Internal Revenue Code of 1986, as amended. The Plan
was approved by stockholders at the 2008 Annual Meeting of Stockholders on May 15, 2008. Certain
options granted under the Companys 2004 Common Stock Option Plan generally qualify as incentive
stock options under the U.S. Internal Revenue Code; the exercise price of a stock option granted
under this plan may not be less than the fair market value of Common Stock on the option grant
date.
8
Option Grants
Options granted during the six months ended June 30, 2008 to employees of the Company and
members of the Companys Board of Directors were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
Exercise |
|
Black Scholes |
|
|
|
|
|
Dividend |
|
Risk Free |
|
Expected |
Date |
|
Options |
|
Price |
|
Valuation |
|
Volatility |
|
Yield |
|
Interest Rate |
|
Term (Years) |
January 2, 2008 |
|
|
5,000 |
|
|
$ |
9.35 |
|
|
$ |
4.24 |
|
|
|
45.9 |
% |
|
|
0.0 |
% |
|
|
2.71 |
% |
|
|
5.50 |
|
March 4, 2008 |
|
|
100,000 |
|
|
$ |
7.73 |
|
|
$ |
3.83 |
|
|
|
47.0 |
% |
|
|
0.0 |
% |
|
|
3.00 |
% |
|
|
6.25 |
|
May 6, 2008 |
|
|
100,000 |
|
|
$ |
9.54 |
|
|
$ |
4.97 |
|
|
|
49.8 |
% |
|
|
0.0 |
% |
|
|
3.30 |
% |
|
|
6.25 |
|
June 13, 2008 |
|
|
120,000 |
|
|
$ |
9.83 |
|
|
$ |
5.15 |
|
|
|
50.2 |
% |
|
|
0.0 |
% |
|
|
3.30 |
% |
|
|
6.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
325,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2008, the Company had 387,160 and 986,440 stock options outstanding under its 2004
Common Stock Option Plan and the Plan, respectively. The total compensation expense, classified
within Payroll and related on the condensed statements of operations, related to these plans was
$235 and $456 for the three and six months ended June 30, 2008, respectively and $186 and $355 for
the three and six months ended June 30, 2007, respectively.
As of June 30, 2008, a total of $3,861 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 3.4 years.
Restricted Stock Grants
On June 13, 2008, the Company issued 25,000 shares of restricted Common Stock to employees.
The fair value per share was $9.83, the closing stock price on the date of grant. These shares
will vest 25% per year over four years on the anniversary date of the grant. The Company
recognized compensation expense of $2 for the three and six months ended June 30, 2008.
Stock Repurchase Plan
On April 29, 2008, the Board of Directors approved a plan to repurchase up to an aggregate
of $25,000 of Common Stock. The repurchase program is expected to continue through December 31,
2009. The stock repurchase program may be modified, extended or terminated by the Board of
Directors at any time. As of June 30, 2008, the Company had not made any stock repurchases.
6. Goodwill and Other Intangibles
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.
9
In each of the quarters ended March 31, 2008 and 2007, the Company performed its annual
impairment test. Goodwill impairment testing requires a comparison between the carrying value and
fair value of reportable goodwill. If the carrying value exceeds the fair value, goodwill is
considered impaired. The amount of the impairment loss is measured as the difference between the
carrying value and the implied fair value of goodwill, which is determined using discounted cash
flows. The 2008 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 December
31, 2007 through June 30, 2008 is as follows:
|
|
|
|
|
Balance as of December 31, 2007 |
|
$ |
50,165 |
|
Changes due to foreign currency exchange rate fluctuations |
|
|
97 |
|
|
|
|
|
Balance as of June 30, 2008 |
|
$ |
50,262 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2008 |
|
|
|
($000s) |
|
|
|
Gross Carrying |
|
|
Accumulated |
|
|
|
|
Acquired Intangible Assets |
|
Amount |
|
|
Amortization |
|
|
Net Intangibles |
|
Membership lists |
|
$ |
11,267 |
|
|
$ |
(11,051 |
) |
|
$ |
216 |
|
Covenants-not-to-compete |
|
|
1,687 |
|
|
|
(1,242 |
) |
|
|
445 |
|
Beneficial lease |
|
|
223 |
|
|
|
(221 |
) |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
13,177 |
|
|
$ |
(12,514 |
) |
|
$ |
663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2007 |
|
|
|
($000s) |
|
|
|
Gross Carrying |
|
|
Accumulated |
|
|
|
|
Acquired Intangible Assets |
|
Amount |
|
|
Amortization |
|
|
Net 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 four years
ending June 30, 2012 is as follows:
|
|
|
|
|
Aggregate Amortization Expense for the twelve months ending June 30, ($000s) |
|
|
|
|
2009 |
|
$ |
514 |
|
2010 |
|
|
62 |
|
2011 |
|
|
62 |
|
2012 |
|
|
25 |
|
|
|
|
|
|
|
$ |
663 |
|
|
|
|
|
Amortization expense for the six months ended June 30, 2008 and 2007 amounted to $353 and
$251, respectively.
7. Income Taxes
The Company adopted Financial Accounting Standards Board Interpretation No. 48, Accounting for
Uncertainty in Income Taxes (FIN 48), on January 1, 2007. FIN 48 clarifies the accounting for
uncertainty in income taxes by prescribing a minimum probability threshold that a tax position must
meet before a financial statement benefit is recognized. FIN 48 requires that a Company recognize
in its consolidated financial statements the impact of a tax position, if that position is more
likely than not of being sustained on audit, based on the technical merits of the position. The
Company did not have a change to the liability for unrecognized tax benefits as a result of the
implementation of FIN 48. The amount of unrecognized tax benefits that, if recognized, would
affect the Companys effective tax rate in any future periods had not changed significantly as of
June 30, 2008 and the Company does not anticipate that the total amount of unrecognized benefits
will significantly change in the next 12 months.
Effective upon the adoption of FIN 48, the Company recognizes both interest accrued related to
unrecognized tax benefits and penalties in income tax expense, if deemed applicable. As of June
30, 2008, the amount accrued for interest was $66.
10
The Company files Federal income tax returns, a foreign jurisdiction return and multiple state
and local jurisdiction tax returns. The Internal Revenue Service is currently examining the
Companys 2006 Federal income tax return. The Company is no longer subject to examinations of its
Federal income tax returns by the Internal Revenue Service for years 2004 and prior.
8. Commitments and Contingencies
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.
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 lawsuits, claims and proceedings cannot
be predicted with certainty. However, we believe that the ultimate resolution of these current
matters will not have a material adverse effect on our financial statements taken as a whole.
9. Investments in Affiliated Companies
The Company has investments in Capitol Hill Squash Club Associates (CHSCA) and Kalorama
Sports Managements 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
CHSCAs profits as defined in the partnership agreement. The Company has a co-general partnership
and limited partnership interests in KSMA, which entitles it to receive approximately 45% of KSMAs
profits as defined in the partnership agreement. The Affiliates have operations that 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 CHSCA and the Companys
pro rata share of CHSCAs net assets and operating results were not material for all periods
presented. KSMAs 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 three and six months ended June 30, 2008 and 2007 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Six months ended |
|
|
June 30, |
|
June 30, |
|
|
($000s) |
|
($000s) |
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
Revenue |
|
$ |
874 |
|
|
$ |
931 |
|
|
$ |
1,774 |
|
|
$ |
1,831 |
|
Income from operations |
|
|
353 |
|
|
|
406 |
|
|
|
732 |
|
|
|
779 |
|
Net income |
|
|
315 |
|
|
|
374 |
|
|
|
661 |
|
|
|
722 |
|
11
ITEM 2. Managements Discussion and Analysis of Financial Condition and Results of Operation
Introduction
In this Form 10-Q, 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.
We are the second largest owner and operator of fitness clubs in the Northeast and
Mid-Atlantic regions of the United States. As of June 30, 2008, we owned and operated 163 clubs
that collectively served approximately 517,000 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 that we serve 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 June 30, 2008,
approximately 39% 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 61%
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 40 locations (more than twice as many as our nearest
competitor) and operated a total of 112 clubs under the New York Sports Clubs brand name within a
120-mile radius of New York City as of June 30, 2008. We operated 22 clubs in the Boston region
under our Boston Sports Clubs brand name, 19 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 June 30, 2008. In
addition, we operated three clubs in Switzerland as of June 30, 2008. 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. These comprised 81.2% of our total revenue for the six months ended June 30,
2008. We recognize revenue from membership dues in the month when the services are rendered.
Approximately 92.0% 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. |
|
|
|
|
Ancillary club revenue: For the six months ended June 30, 2008, we generated 12.8% of
our revenue from personal training and 4.8% of our revenue from other ancillary programs and
services consisting of programming for children, group fitness training and other member
activities, as well as sales of miscellaneous sports products. |
In addition, we receive revenue (approximately 1.2% of our revenue for the six months ended
June 30, 2008) 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.
12
Our revenues, operating income and net income for the three months ended June 30, 2008 were
$129.4 million, $16.5 million and $6.8 million, respectively. Our revenues, operating income and
net income for the six months ended June 30, 2008 were $255.7 million, $30.5 million and $11.6
million, respectively.
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 labor, materials and 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.
Historical Club Growth
The following table sets forth our club growth during each of the quarters in 2007 and the
first six months of 2008.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
2008 |
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Total |
|
Q1 |
|
Q2 |
Wholly owned clubs operated at beginning of period |
|
|
147 |
|
|
|
150 |
|
|
|
150 |
|
|
|
152 |
|
|
|
147 |
|
|
|
159 |
|
|
|
160 |
|
New clubs opened |
|
|
3 |
|
|
|
1 |
|
|
|
2 |
|
|
|
8 |
|
|
|
14 |
|
|
|
2 |
|
|
|
3 |
|
Clubs acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
Clubs closed, relocated or merged |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
(2 |
) |
|
|
(3 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholly owned clubs at end of period |
|
|
150 |
|
|
|
150 |
|
|
|
152 |
|
|
|
159 |
|
|
|
159 |
|
|
|
160 |
|
|
|
161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total clubs operated at end of period (1) |
|
|
152 |
|
|
|
152 |
|
|
|
154 |
|
|
|
161 |
|
|
|
161 |
|
|
|
162 |
|
|
|
163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes wholly owned and partly owned clubs. In addition to the
above, as of June 30, 2008 and December 31, 2007, we managed four and
five university fitness clubs, respectively, 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. Comparable club revenue growth was
3.2% and 3.8% for the three and six months ended June 30, 2008, respectively.
13
Results of Operations
The following table sets forth certain operating data as a percentage of revenue for the
periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
Six Months |
|
|
Ended June 30, |
|
Ended June 30, |
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
Revenue |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related |
|
|
37.6 |
|
|
|
37.2 |
|
|
|
38.0 |
|
|
|
38.0 |
|
Club operating |
|
|
32.1 |
|
|
|
31.7 |
|
|
|
33.0 |
|
|
|
32.9 |
|
General and administrative |
|
|
6.9 |
|
|
|
7.6 |
|
|
|
6.7 |
|
|
|
7.2 |
|
Depreciation and amortization |
|
|
10.7 |
|
|
|
9.8 |
|
|
|
10.4 |
|
|
|
9.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
87.3 |
|
|
|
86.3 |
|
|
|
88.1 |
|
|
|
87.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
12.7 |
|
|
|
13.7 |
|
|
|
12.0 |
|
|
|
12.2 |
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.3 |
|
Interest expense |
|
|
4.4 |
|
|
|
5.3 |
|
|
|
4.8 |
|
|
|
5.7 |
|
Interest income |
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
(0.1 |
) |
|
|
(0.2 |
) |
Equity in the earnings of investees and rental income |
|
|
(0.5 |
) |
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for corporate income taxes |
|
|
8.9 |
|
|
|
9.0 |
|
|
|
7.7 |
|
|
|
1.8 |
|
Provision for corporate income taxes |
|
|
3.7 |
|
|
|
3.7 |
|
|
|
3.2 |
|
|
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
5.2 |
% |
|
|
5.3 |
% |
|
|
4.5 |
% |
|
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2008 Compared to Three Months Ended June 30, 2007
Revenue (in $000s) was comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended June 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
Revenue |
|
|
% Revenue |
|
|
Revenue |
|
|
% Revenue |
|
|
% Growth |
|
Membership dues |
|
$ |
101,489 |
|
|
|
78.4 |
% |
|
$ |
93,818 |
|
|
|
78.3 |
% |
|
|
8.2 |
% |
Initiation fees |
|
|
3,486 |
|
|
|
2.7 |
% |
|
|
3,096 |
|
|
|
2.6 |
% |
|
|
12.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership revenue |
|
|
104,975 |
|
|
|
81.1 |
% |
|
|
96,914 |
|
|
|
80.9 |
% |
|
|
8.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal training revenue |
|
|
16,700 |
|
|
|
12.9 |
% |
|
|
15,482 |
|
|
|
12.9 |
% |
|
|
7.9 |
% |
Other ancillary club revenue |
|
|
6,054 |
|
|
|
4.7 |
% |
|
|
5,732 |
|
|
|
4.8 |
% |
|
|
5.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ancillary club revenue |
|
|
22,754 |
|
|
|
17.6 |
% |
|
|
21,214 |
|
|
|
17.7 |
% |
|
|
7.3 |
% |
Fees and other revenue |
|
|
1,664 |
|
|
|
1.3 |
% |
|
|
1,650 |
|
|
|
1.4 |
% |
|
|
0.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
129,393 |
|
|
|
100.0 |
% |
|
$ |
119,778 |
|
|
|
100.0 |
% |
|
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The increase in revenue was driven primarily by growth in membership revenue and ancillary
club revenue. For the three months ended June 30, 2008, revenue increased $1.8 million, or 1.6%,
compared to the three months ended June 30, 2007 at our clubs opened or acquired prior to June 30,
2006. For the three months ended June 30, 2008, revenue increased $9.9 million compared to the
three months ended June 30, 2007 at the 26 clubs opened or acquired subsequent to June 30, 2006.
These increases in revenue were offset by a $1.6 million revenue decrease related to the seven
clubs that were closed and/or relocated subsequent to June 30, 2006.
Comparable club revenue increased 3.2% for the three months ended June 30, 2008 compared to
the three months ended June 30, 2007. Of this 3.2% increase, 1.5% was due to an increase in
membership, 1.0% was due to an increase in price and 0.7% was due to an increase in ancillary club
revenue and fees and other revenue.
14
Operating expenses (in $000s) were comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
|
2008 |
|
2007 |
|
% Variance |
Payroll and related |
|
$ |
48,653 |
|
|
$ |
44,563 |
|
|
|
9.2 |
% |
Club operating |
|
|
41,521 |
|
|
|
37,938 |
|
|
|
9.4 |
% |
General and administrative |
|
|
8,895 |
|
|
|
9,122 |
|
|
|
(2.5 |
%) |
Depreciation and amortization |
|
|
13,858 |
|
|
|
11,731 |
|
|
|
18.1 |
% |
|
|
|
|
|
|
|
|
|
Operating expenses |
|
$ |
112,927 |
|
|
$ |
103,354 |
|
|
|
9.3 |
% |
|
|
|
|
|
|
|
|
|
Operating expenses increased due to the following factors:
Payroll and related. This increase was attributable to a 7.8% increase in the total months of
club operation from 448 to 483 and promotion of our initiation fees.
We have been discontinuing our new member initiation fees in an
effort to drive sales. Our payroll costs that we defer are limited to
the amount of these initiation fees, thus causing an increase of
approximately $1.6 million in payroll expense. In addition, payroll costs directly related to our personal
training, group fitness training, and programming for children increased $1.1 million or 11.5%, due
to an increase in the number of clubs offering these programs.
Club operating. This increase was principally attributable to the following:
|
|
|
Rent and occupancy expenses increased $2.4 million. Rent
and occupancy costs increased $1.9 million at clubs that opened
after April 1, 2007, or that are currently under construction
and increased $736,000 at our clubs opened prior to April 1,
2007. Rent and occupancy expenses decreased $291,000 at our clubs
closed and/or relocated after April 1, 2007. |
|
|
|
|
Cleaning, laundry and towel expenses increased $968,000 due to new
club openings, an increase in the number of clubs that used an
outsourced laundry service as well as overall increased club usage of
12.2%. |
|
|
|
|
Advertising and marketing expenses decreased $782,000 to $879,000 from
$1.7 million, primarily due to a reduction in general awareness
advertising in 2008. |
Depreciation and amortization. This increase was principally due to new and expanded clubs.
In addition, during the three months ended June 30, 2008, we recorded an impairment loss of
$755,000 on fixed assets of a remote club that did not benefit from being part of a regional
cluster and therefore experienced a decline in asset fair value, and an impairment loss of $387,000
related to an agreement to close a club prior to its lease expiration. Offsetting these increases
are insurance proceeds of approximately $600,000 received for fixed asset damages at two of our
clubs.
Interest Expense
Interest expense decreased $760,000 or 11.9% for the three months ended June 30, 2008 compared
to the three months ended June 30, 2007. This decrease is a result of the February 27, 2007
refinancing of the 95/8% Senior Notes (the Old Senior Notes) with our Term Loan Facility at a
variable rate. For the three months ended June 30, 2007, this variable rate was approximately
7.13%, while the average rate for the three months ended June 30, 2008 decreased to approximately
4.44%.
Interest Income
Interest income decreased $205,000 to $74,000 for the three months ended June 30, 2008 from
$279,000 for the three months ended June 30, 2007 due to a decrease in interest rates, as well as a
decrease in the monthly average cash balance.
Provision for Corporate Income Taxes
We recorded an income tax provision of $4.7 million for the three months ended June 30, 2008
compared to a provision of $4.4 million for the three months ended June 30, 2007, calculated using
the Companys effective tax rate.
15
Six Months Ended June 30, 2008 Compared to Six Months Ended June 30, 2007
Revenue (in $000s) was comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
Revenue |
|
|
% Revenue |
|
|
Revenue |
|
|
% Revenue |
|
|
% Growth |
|
Membership dues |
|
$ |
200,672 |
|
|
|
78.5 |
% |
|
$ |
184,802 |
|
|
|
78.6 |
% |
|
|
8.6 |
% |
Initiation fees |
|
|
6,888 |
|
|
|
2.7 |
% |
|
|
5,979 |
|
|
|
2.5 |
% |
|
|
15.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership revenue |
|
|
207,560 |
|
|
|
81.2 |
% |
|
|
190,781 |
|
|
|
81.1 |
% |
|
|
8.8 |
% |
Personal training revenue |
|
|
32,841 |
|
|
|
12.8 |
% |
|
|
29,403 |
|
|
|
12.5 |
% |
|
|
11.7 |
% |
Other ancillary club revenue |
|
|
12,236 |
|
|
|
4.8 |
% |
|
|
12,284 |
|
|
|
5.2 |
% |
|
|
(0.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ancillary club revenue |
|
|
45,077 |
|
|
|
17.6 |
% |
|
|
41,687 |
|
|
|
17.7 |
% |
|
|
8.1 |
% |
Fees and other revenue |
|
|
3,076 |
|
|
|
1.2 |
% |
|
|
2,687 |
|
|
|
1.2 |
% |
|
|
14.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
255,713 |
|
|
|
100.0 |
% |
|
$ |
235,155 |
|
|
|
100.0 |
% |
|
|
8.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue increased $20.6 million, or 8.7%, to $255.7 million for the six months ended June 30,
2008 from $235.2 million for the six months ended June 30, 2007. This increase in revenue was
driven primarily by growth in membership revenue and ancillary club revenue. For the six months
ended June 30, 2008, revenues increased $5.0 million, or 2.2%, at our clubs opened or acquired
prior to June 30, 2006. For the six months ended June 30, 2008, revenue increased $18.7 million at
the 26 clubs opened or acquired subsequent to June 30, 2006. These increases in revenue were
offset by a $2.5 million revenue decrease related to the seven clubs that were closed and/or
relocated subsequent to June 30, 2006.
Comparable club revenue increased 3.8% for the six months ended June 30, 2008. Of this 3.8%
increase, 1.6% was due to an increase in membership, 1.2% was due to an increase in price and 1.0%
was due to an increase in ancillary club revenue and fees and other revenue.
Operating expenses (in $000s) were comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
2008 |
|
2007 |
|
% Variance |
Payroll and related |
|
$ |
97,057 |
|
|
$ |
89,314 |
|
|
|
8.7 |
% |
Club operating |
|
|
84,401 |
|
|
|
77,302 |
|
|
|
9.2 |
% |
General and administrative |
|
|
17,201 |
|
|
|
16,880 |
|
|
|
1.9 |
% |
Depreciation and amortization |
|
|
26,507 |
|
|
|
22,822 |
|
|
|
16.1 |
% |
|
|
|
|
|
|
|
|
|
Operating expenses |
|
$ |
225,166 |
|
|
$ |
206,318 |
|
|
|
9.1 |
% |
|
|
|
|
|
|
|
|
|
Operating expenses increased due to the following factors:
Payroll and related. This increase was attributable to a 7.9% increase in the total months of
club operation from 890 to 960 and promotion of our initiation fees.
We have been discounting our new member initiation fees in an effort
to drive sales. Our payroll costs that we defer are limited to the
amount of these initiation fees, thus causing an increase or
approximately $2.4 million in payroll expenses. In addition, payroll costs directly related to our personal
training, group fitness training, and programming for children increased $2.6 million, or 13.8%,
due to an increase in the number of clubs offering these programs.
Club operating. This increase was primarily due to the following:
|
|
|
Rent and occupancy expenses increased $4.7 million. Rent
and occupancy costs increased $4.0 million at clubs that opened
after April 1, 2007, or that are currently under construction
and increased $928,000 at our clubs opened prior to April 1,
2007. Rent and occupancy expenses decreased $275,000 at our clubs
closed and/or relocated after April 1, 2007. |
|
|
|
|
Cleaning, laundry and towel expenses increased $1.3 million due to new
club openings, an increase in the number of clubs that used an
outsourced laundry service as well as overall increased club usage of
12.1%. |
|
|
|
|
Advertising and marketing expenses decreased $1.1 million to $3.9
million from $5.0 million primarily due to a reduction in general
awareness advertising in 2008. |
16
Depreciation and amortization. This increase was principally due to new and expanded clubs.
In addition, during the six months ended June 30, 2008, we recorded an impairment loss of $755,000
on fixed assets of a remote club that did not benefit from being part of a regional cluster and
therefore experienced a decline in asset fair value, and an impairment loss of $387,000 related to
an agreement to close a club prior to its lease expiration. Offsetting these increases are
insurance proceeds of approximately $600,000 received for fixed asset damages at two of our clubs.
Loss on Extinguishment of Debt
For the six months ended June 30, 2007 loss on extinguishment of debt was $12.5 million. 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 Notes and the related facility totaling approximately $3.2 million were expensed in
the first quarter of 2007. There were no such costs in the six months ended June 30, 2008.
Interest Expense
Interest expense decreased $1.3 million, or 9.4%, for the six months ended June 30, 2008
compared to the six months ended June 30, 2007. This decrease is a result of the February 27,
2007 refinancing of the Old Senior Notes with our Term Loan Facility at a variable rate. For the
six months ended June 30, 2007, the average variable interest rate was approximately 8.0%, while the average variable interest rate for the six months ended June 30, 2008 decreased to approximately 5.80%.
Interest Income
Interest income decreased $323,000, or 60.0%, for the six months ended June 30, 2008 compared
to the six months ended June 30, 2007 due to a decrease in interest rates, as well as a decrease in
the monthly average cash balance.
Provision for Corporate Income Taxes
We recorded an income tax provision of $8.1 million for the six months ended June 30, 2008
compared to a provision of $1.8 million for the six months ended June 30, 2007, calculated using
the Companys effective tax rate.
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 six months ended
June 30, 2008 was $57.3 million compared to $48.2 million for the six months ended June 30, 2007,
for a $9.1 million increase. The net changes in certain operating assets and liabilities increased
$4.5 million primarily due to decreases in pre-payments made to landlords and the timing of other
vendor payments. Cash paid for interest decreased $4.3 million, while cash paid for taxes
increased $5.0 million.
Excluding the effects of cash and cash equivalent balances, we normally operate with a
working capital deficit because we receive dues and program and services fees either (i) for 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.
17
Investing Activities. Investing activities consist primarily of construction of new clubs
and the purchase of new fitness equipment. In addition, we make capital expenditures to expand and
remodel our existing clubs. We finance construction and the purchase of equipment by using cash
generated by operations and various borrowing arrangements. Net cash used in investing activities
was $43.5 million and $42.1 million for the six months ended June 30, 2008 and 2007, respectively.
For the year ending December 31, 2008, we estimate we will invest between $90.0 million and
$95.0 million in capital expenditures. This amount includes $21.0 million to continue to upgrade
existing clubs, $9.0 million to support and enhance our management information systems and
$6.0 million for the construction of a new regional laundry facility in our New York Sports Clubs
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 Revolving Loan Facility. In addition,
the Company received $1.1 million of insurance proceeds relating to the loss of property and
equipment.
Financing Activities. Net cash used in financing activities was $9.2 million for the six
months ended June 30, 2008 compared to net cash provided by financing activities of $4.0 million
for the same period in the prior year for a decrease in financing cash of $13.2 million. In
February 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 decrease in
cash related to financing activities. In addition, for the three months ended June 30, 2008 we
repaid $9.0 million for amounts borrowed on the Revolving Loan Facility in December 2007.
As of June 30, 2008, our total consolidated debt was $312.8 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 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 other
less-leveraged competitors.
On February 27, 2007, TSI Holdings and TSI LLC entered into the New Senior Credit
Facility. The New Senior Credit Facility consists of the Term Loan Facility, the 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 senior secured revolving credit facility of $75.0 million
that was to mature on April 16, 2008.
As of June 30, 2008, TSI LLC had $182.7 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 New Senior Credit Facility. The interest rate on these borrowings was 4.31% as of
June 30, 2008. The Term Loan Facility matures on the earlier of February 27, 2014, or August 1,
2013 if the 11% Senior Discount Notes are still outstanding as of that date. TSI LLC is required to
repay 0.25% of principal, or $462,500, per quarter beginning June 30, 2007. Total principal
payments of $2.3 million have been made as of June 30, 2008.
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 New Senior Credit
Facility. TSI LLCs applicable base rate and Eurodollar rate margins, and commitment commission
percentage, vary with our consolidated secured leverage ratio, as defined in the New Senior Credit
Facility. TSI LLC is required to pay a commitment fee of 0.50% per annum on the daily unutilized
amount. There were no borrowings outstanding under the Revolving Loan Facility at June 30, 2008 and
outstanding letters of credit issued totaled $11.5 million. The unutilized portion of the Revolving
Loan Facility as of June 30, 2008 was $63.5 million.
18
As of June 30, 2008, we were in compliance with the debt covenants in the New Senior
Credit Facility and given our operating plans and expected performance for 2008, we expect we will
continue to be in compliance during the remainder of 2008. These covenants may limit TSI LLCs
ability to incur additional debt. As of June 30, 2008, permitted borrowing capacity of
$75.0 million was not restricted by the covenants.
The terms of the indenture governing our 11% Senior Discount Notes and the New Senior Credit
Facility significantly restrict the payment of dividends by us. Our subsidiaries are permitted
under the New Senior Credit Facility and the indenture governing our 11% 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.
As of June 30, 2008, we had $130.1 million of the 11% Senior Discount Notes outstanding.
As of June 30, 2008, we had $10.5 million of cash and cash equivalents.
Notes payable were incurred upon the acquisition of various clubs and are subject to
possible post acquisition reductions arising out of operations of the acquired clubs. These notes
bear interest at rates between 6% and 7% and are generally non-collateralized. The notes are due on
various dates through 2009.
The aggregate long-term debt, and operating lease obligations as of June 30, 2008 were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period (in $000s) |
|
|
|
|
|
|
|
Less than |
|
|
|
|
|
|
|
|
|
|
After |
|
Contractual Obligations |
|
Total |
|
|
1 Year |
|
|
1-3 Years |
|
|
3-5 Years |
|
|
5 Years |
|
Long-Term Debt(1) |
|
$ |
397,336 |
|
|
$ |
1,902 |
|
|
$ |
32,889 |
|
|
$ |
34,159 |
|
|
$ |
328,386 |
|
Operating Lease Obligations(2) |
|
|
920,799 |
|
|
|
78,060 |
|
|
|
163,586 |
|
|
|
152,296 |
|
|
|
526,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Contractual Cash Obligations |
|
$ |
1,318,135 |
|
|
$ |
79,962 |
|
|
$ |
196,475 |
|
|
$ |
186,455 |
|
|
$ |
855,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
(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. |
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 June 30, 2008, we were operating at a working capital deficit of $63.1 million, of which
$47.1 million is related to deferred revenue and does not need to be financed for the foreseeable
future. In addition, we have lease commitments of $78.1 million for the next 12 months and expect
to invest between $90.0 and $95.0 million in capital expenditures in 2008. We believe that we have,
or will be able to, obtain or generate sufficient funds to finance our current operating and growth
plans through June 30, 2009. These expenditures will be funded by cash flow provided by operations,
which amounted to $57.3 million for the first six months of 2008, available cash on hand of
$10.5 million as of June 30, 2008, 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 June 30, 2009. 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.
On April 29, 2008, the Board of Directors approved a plan to repurchase up to an aggregate of
$25.0 million of the Companys common stock. The repurchases will be made from time to time on the
open market at prevailing market prices, through privately negotiated transactions as conditions
permit, or pursuant to a 10b5-1 plan adopted by the Company which permits the Company to repurchase
its shares during periods in which the Company may be in possession of material non-public
information. The repurchase program is expected to continue through December 31, 2009. The stock
repurchase program may be modified, extended or terminated by the Board of Directors at any time.
As of June 30, 2008, the Company had not made any stock repurchases.
19
Recent Changes in or Recently Issued Accounting Pronouncements
See Note 2 to the consolidated financial statements in this Form 10-Q.
Forward-Looking Statements
This Quarterly Report on Form 10-Q 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, in our Annual Report on Form 10-K and in our other reports and documents filed with the
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.
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk
Our debt consists of both fixed and variable debt facilities. As of June 30, 2008 and December
31, 2007, a total of $182.7 million and $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. If short-term interest rates had increased by 100 basis points for
the six months ended June 30, 2008, our interest expense would have increased by approximately
$927,000. These amounts are determined by considering the impact of the hypothetical interest rates
on our debt balance during this period.
For additional information concerning the terms of our fixed-rate debt, see Note 7 to our
financial statements as of and for the year ended December 31, 2007 included in our Annual Report
on Form 10-K for the year ended December 31, 2007 filed with the SEC.
ITEM 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures: As of June 30, 2008, 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 Securities Exchange Act of 1934, as amended (the Exchange Act)). Based upon that
evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of June
30, 2008, 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.
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 June 30, 2008 that have materially affected, or
are reasonably likely to materially affect, our internal control over financial reporting.
20
PART II. OTHER INFORMATION
ITEM 1. 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.
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 1A. Risk Factors
There have not been any material changes to the information related to the ITEM 1A. RISK
FACTORS disclosed in the Companys Annual Report on Form 10-K for the fiscal year ended December
31, 2007.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
Not applicable.
ITEM 3. Defaults Upon Senior Securities.
Not applicable.
21
ITEM 4. Submission of Matters to a Vote of Security Holders.
|
(a) |
|
The Company held its 2008 Annual Meeting of Shareholders on May 15, 2008. |
|
|
(b) |
|
The following matters were voted upon at the annual meeting: |
|
(i) |
|
The first item considered was the election of nine directors of the Company to serve until
the 2009 annual meeting of stockholders, and the results of such voting were as follows: |
|
|
|
|
|
|
|
|
|
Nominee |
|
For |
|
Withheld |
Alexander A. Alimanestianu |
|
|
23,138,523 |
|
|
|
363,487 |
|
Keith E. Alessi |
|
|
22,866,059 |
|
|
|
635,952 |
|
Paul N. Arnold |
|
|
23,140,205 |
|
|
|
361,805 |
|
Bruce C. Bruckmann |
|
|
23,102,856 |
|
|
|
399,154 |
|
J. Rice Edmonds |
|
|
23,120,162 |
|
|
|
381,848 |
|
Jason M. Fish |
|
|
23,075,824 |
|
|
|
426,186 |
|
Thomas J. Galligan III |
|
|
23,142,601 |
|
|
|
359,409 |
|
Robert J. Giardina |
|
|
23,138,473 |
|
|
|
363,537 |
|
Kevin McCall |
|
|
23,142,551 |
|
|
|
359,459 |
|
|
(ii) |
|
The second item was a proposal to ratify PricewaterhouseCoopers LLP
as the Companys independent auditor for the year ending December 31, 2008, which
was approved with 23,489,295 shares voted in favor of such proposal and 12,715
shares voted against such proposal. |
|
|
(iii) |
|
The third item was a proposal to approve the amendment and
restatement of the Companys 2006 Stock Incentive Plan and Section 162(m)
performance goals thereunder, which was approved with 21,142,600 shares voted in
favor of such proposal, 308,723 shares voted against such proposal and holders of
4,650 shares abstaining. |
ITEM 5. Other Information.
As described in the Companys Current Report on Form 8-K filed with the SEC on May 19, 2008,
effective May 15, 2008, the Board of Directors of the Company amended and restated the Companys
by-laws (the By-Laws) in the form of Exhibit 3.1 to this Form 10-Q (the Second
Amended and Restated By-Laws) to modify the advance notice provisions in Article II thereof.
These modifications to the advance notice provisions clarify that the exclusive means for a
stockholder to make nominations for a director or submit other business (other than matters
properly brought under Rule 14a-8 under the Exchange Act) is the notice procedure set forth in
Section 12 of Article II of the Second Amended and Restated By-Laws. This procedure includes
timely notice to the Companys Secretary of such proposal, specific requirements as to the content
of such proposal and disclosure of all ownership interests, hedges and economic incentives of such
stockholder with respect to the Companys securities. For a stockholders notice to be timely in
connection with an annual meeting of stockholders, it must be delivered to the Secretary of the
Company not earlier than the close of business on the 150th day and not later than the close of
business on the 120th day prior to the first anniversary of the preceding years annual meeting.
If the date of the annual meeting is more than 30 days before or more than 60 days after such
anniversary, then to be timely the notice must be delivered (a) not earlier than the close of
business on the 120th day prior to the date of such annual meeting, and (b) not later than the
close of business on the later of (i) the 90th day prior to the date of such annual meeting and
(ii) if the first public announcement of such annual meeting is less than 100 days prior to the
date of such annual meeting, the 10th day following the day on which public announcement of the
date of such meeting is first made by the Company. The Second Amended and Restated By-Laws include
a similar provision regarding special meetings at which directors are to be elected pursuant to the
Companys notice of meeting of stockholders.
In addition, the Second Amended and Restated By-Laws contain a provision requiring a nominee
for election or reelection as a director of the Company to deliver to the Secretary of the Company
a written questionnaire with respect to such persons background
22
and qualification and a written representation and agreement regarding such persons independence
and compliance with publicly disclosed policies and guidelines of the Company.
Prior to the amendment and restatement of the By-Laws, to be timely, a stockholders notice
was required to be delivered to the Companys Secretary not less than 60 days nor more than 90 days
prior to the date of the annual meeting. If less than 70 days notice of the annual meeting was
given to the Companys stockholders, such notice to be timely was required not later than the close
of business on the 10th day following the day on which such notice of the date of the annual
meeting was made.
The foregoing descriptions of the Second Amended and Restated By-Laws and the By-Laws are
qualified in their entirety by reference to the actual Second Amended and Restated By-Laws and the
By-Laws, which are filed as Exhibits 3.1 and 99.1, respectively, to this Form 10-Q and hereby are
incorporated by reference.
Item 6. Exhibits
Required exhibits are listed in the Index to Exhibits and are incorporated by reference.
23
SIGNATURES
Pursuant to requirements of the Securities Exchange Act of 1934, as amended, the registrant
has duly caused this report to be signed on its behalf by the undersigned thereunto duly
authorized.
|
|
|
|
|
|
|
|
|
TOWN SPORTS INTERNATIONAL
HOLDINGS, INC. |
|
|
DATE: July 31, 2008 |
|
|
|
|
|
|
|
|
By:
|
|
/s/ Daniel Gallagher
Daniel Gallagher
|
|
|
|
|
|
|
Chief Financial Officer |
|
|
|
|
|
|
(principal financial, accounting officer) |
|
|
24
INDEX TO EXHIBITS
The following is a list of all exhibits filed or furnished as part of this report:
|
|
|
Exhibit No. |
|
Description of Exhibit |
3.1
|
|
Second Amended and Restated By-Laws of Town Sports International Holdings, Inc. (incorporated
by reference to Exhibit 3.1 to the Registrants Current Report on Form 8-K filed on May 19,
2008). |
|
|
|
10.1
|
|
Amended and Restated 2006 Stock Incentive Plan (as amended and restated effective as of March
26, 2008) (the 2006 Stock Incentive Plan) (incorporated by reference to Exhibit 10.1 to the
Registrants Current Report on Form 8-K filed on May 19, 2008). |
|
|
|
10.2
|
|
Form of Restricted Stock Agreement pursuant to the 2006 Stock Incentive Plan (filed herewith). |
|
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Rule 13a 14(a) and Rule 15d 14(a) of
the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002. |
|
|
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Rule 13a 14(a) and Rule 15d 14(a) of
the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002. |
|
|
|
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. |
|
|
|
99.1
|
|
Amended and Restated By-Laws of Town Sports International Holdings, Inc. (incorporated by
reference to Exhibit 99.1 to the Registrants Current Report on Form 8-K filed on May 19,
2008.) |
25