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, 2008
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
|
|
(I.R.S. Employer
|
incorporation or
organization)
|
|
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. þ
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, 2008 (the
last business day of the registrants most recently
completed second fiscal quarter) was approximately
$115.1 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 26, 2009, there were 22,585,966 shares
of Common Stock of the Registrant outstanding.
DOCUMENTS
INCORPORATED BY REFERENCE
Portions of the registrants definitive proxy statement for
the 2009 Annual Meeting of Stockholders, to be filed not later
than April 30, 2009, 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 owner
and operator of fitness clubs in the Northeast and Mid-Atlantic
regions of the United States and the fourth largest fitness club
owner and operator in the United States. As of
December 31, 2008, the Company, through its subsidiaries,
operated 166 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 510,000 members, excluding pre-sold,
short-term and seasonal memberships, as of December 31,
2008. We are the largest fitness club owner and operator in
Manhattan with 40 locations (more than twice as many as our
nearest competitor) and owned 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 December 31, 2008. We owned
and operated 25 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
December 31, 2008. In addition, we owned and operated three
clubs in Switzerland as of December 31, 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 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 60 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 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 currently offer three types of memberships in our clubs,
Passport, Regional Passport and
Gold. The Regional Passport Membership was added in
the fourth quarter of 2008 and allows a member access to all of
our
3
clubs within a single region, while the Passport Membership
allows access to all clubs in all four regions. As of
December 31, 2008, approximately 38% of our members
participated in our Passport or Regional Passport Memberships
and 62% of our members participate in a Gold Membership, which
allows unlimited access to a designated or home club
at all times and access to all of our other clubs during
off-peak hours. Members can elect to commit to a predetermined
minimum contract period of one or two years in order to benefit
from reduced dues and joining fees. Alternatively, our
memberships are available on a
month-to-month
basis.
Over our
35-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 26,000 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 of 7.7% from $9.6 billion in
1998 to $18.7 billion in 2007, 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 3.9% from 29.5 million in
1998 to 41.5 million in 2007, 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
so-called echo boomers (the generation born between
1982 and 1994). With 66% of American adults and 32% of American
children considered overweight or obese and healthcare entering
a period of severe economic crisis, fitness may be a remedy for
many physical and psychological difficulties.
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 12.1% in 1998 to 15.6% in 2007
according to the IHRSA/American Sports Data Health Club Trend
Report. The industry continues to attract new members and keep
them, with 48% of members indicating that they were
first-time members in 2007 and 52% having a
membership life of three years or more, according to the
IHRSA/American Sports Data Health Club Trend Report.
As a large operator with recognized brand names, leading
regional market shares and an established operating history, we
believe we are well positioned to benefit from these 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 owner and operator in the United
States and the second largest fitness club owner and 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 owner and operator
in the Philadelphia region. We attribute our leadership
positions in these markets in part to the strength of our
localized owner and operator 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 or Regional Passport Memberships,
which provide the convenience of having
4
fitness clubs near a members workplace and home.
Approximately 38% of our members have a Regional Passport or
Passport Membership, 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 to promote a
healthy lifestyle by providing group memberships to their
employees at a discount. We also partner with many groups that
serve our communities; including the New York City Police and
Fire Departments in our New York Sports Clubs region, the
Southeastern Pennsylvania Transportation Authority (SEPTA)
transportation company in our Philadelphia Sports Clubs region
and the District of Columbia Government, including all city
agencies in our Washington Sports Clubs region. We believe that
potential new entrants would need to establish or acquire a
large number of clubs in a market to compete effectively with
us. We believe that this would be difficult given the relative
scarcity of suitable sites in our urban 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 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 an 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.
Business
Strategy
In the long-term, we intend to maximize our revenues, earnings,
cash flows and net member growth using the following strategies:
Enhance the quality of the member
experience. Our companys mission is
Improving Lives Through Exercise. We have commenced
a program which we expect to inspire members to embrace regular
exercise and achieve their fitness goals by securing their
loyalty through customer service and providing
state-of-the-art
facilities, programs and services. We tailor the hours of each
club to the needs of the specific member demographic utilizing
each club; offer a variety of ancillary services, including
group classes, small group training, personal training, Sports
Clubs for Kids programs, and the XpressLine program (a
supervised, high-intensity, efficient workout program); offer a
variety of different sports facilities in each regional cluster
of clubs; offer modern, varied and well-maintained exercise and
fitness equipment; and offer an assortment of additional
amenities including access to babysitting, sports massage and
pro shops. Through hiring, developing and training a qualified
and diverse team that is passionate about fitness and health and
maintaining and expanding our programs and services, we expect
to demonstrate our commitment to increase the quality of the
member experience, and thereby increase net membership.
Drive comparable club revenue and profitability growth by
implementing our business strategy. Our future
financial performance will depend, in part, on growth of revenue
at clubs that we have operated for more than 12 months.
Comparable club revenue growth is defined as revenues for the
thirteenth month at a specified club and thereafter as compared
to the same period at that club during the prior year.
Historically, comparable club revenue growth has been a
significant factor in our revenue growth, with comparable club
revenue growth for each of the five years from 2004 to 2008,
ranging between 2.2% to 7.9%. However, in part as a result of
the current economic environment, we experienced higher member
attrition and lower average revenue per member in 2008 than in
2007. As a result, for the year ended December 31, 2008,
our comparable club revenue growth was 2.2%, a decrease compared
to 5.2% for the year ended December 31, 2007. We
experienced a comparable club revenue decrease of 1.4% in the
fourth quarter of 2008, and we expect comparable club revenue to
continue to decrease throughout 2009. Comparable club revenue
growth is dependent upon the implementation of our strategic
initiatives, including
5
our commit membership plan and our focus on
ancillary revenues. Our commit membership model encourages new
members to commit to a one- or two-year membership at a discount
to our
month-to-month
plan, which encourages member retention and loyalty. We are also
focusing on ancillary services, which enhance the member
experience and provide us with a means for increasing comparable
club revenues without a similar increase in fixed costs. Despite
current challenges, we continue to work to differentiate our
brand through having expertise in fitness, group exercise and
small group training, and an emphasis on operational excellence.
We will continue to focus on reducing member attrition and
increasing ancillary revenues by making improvements to our
membership experience and expect to return to positive
comparable revenue growth in the future.
Increase number of clubs by expanding within regional
clusters. We have increased the total clubs under
operation from 129 as of January 1, 2004 to 166 as of
December 31, 2008. Our plan for 2009 is to open four new
clubs and close between four and seven clubs. We expect real
estate and construction costs to decrease during 2009 and will
monitor such trends before returning to an expansion mode. We
intend to strengthen our market position and to increase
revenues and earnings in our existing markets principally
through the opening of new clubs any opportunistic acquisitions
of existing clubs currently run by other operators that fill a
market need for us. Our expertise in the site selection and
development process combined with our established club-level
economic model enables us to generate attractive returns from
the opening of new clubs. We have currently identified over 173
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
$57.9 million, or 16.4% of revenues for the year ended
December 31, 2004, to $92.1 million, or 18.2% of
revenues for the year ended December 31, 2008. 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
and Sports Clubs for Kids. 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, 2007 to
December 31, 2008, we opened or acquired 24 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
this group of 24 clubs will improve as the clubs reach maturity.
Marketing
Our marketing strategy primarily focuses on growing our
membership base, increasing profitability on a per customer
basis and building and sustaining brand equity. In pursuit of
these objectives, we have the combined advantages, relative to
many of our competitors, of existing high levels of brand
awareness and preference, leading market positions and the
ability to derive economies of scale from a regional multi-club
platform and a centralized marketing function. We are organized
to enable close collaboration between our marketing, sales and
operations staff, all under the direction of our chief operating
officer. This helps align efforts around operational objectives
and ensures a primary focus on customer experience.
Brand awareness and preference is aided by a number of factors,
including the visibility of multiple retail locations and
associated signage across each region, a membership base of
510,000 as of December 31, 2008, who generate
word-of-mouth
and referrals, a thirty-five year operating history and
continual advertising investment. All of these factors provide a
strong foundation for our ongoing marketing and advertising
efforts.
Our regional concentration and clustering strategy create
economies of scale in our marketing and advertising investments
which increase their overall efficiency and effectiveness.
Clustering enables broader reach and higher frequency for
regional advertising campaigns that typically include a mix of
traditional media including radio, newspapers, magazines,
out-of-home
(especially transit-based) and some television and geo-targeted
and behaviorally targeted digital media, such as paid search,
email blasts, online banners and video, as well as other
emerging new media vehicles. These broader market efforts are
bolstered by local marketing plans and tactics, which include
6
direct mail, local sponsorships and co-promotions, community
relations and outreach and street-level lead generation
activities. Optimization of marketing mix through measurement
and modeling of the effectiveness of various media investments
and formats continues to be a priority.
We are positioned in the upper-value segment of the health club
market and our advertising and marketing communications support
and reinforce this positioning by consistently conveying high
quality, market-leading convenience and a relevant and
differentiated product offering. In contrast to most health club
advertising, we generally forego depicting images of hard
bodies, facilities and gym equipment. Instead, we favor
messaging focused on the widely accepted and numerous benefits
of exercise. In January 2009, we launched a new ad campaign,
known as Fit Facts, that supports this positioning.
We believe this approach has a universal appeal and makes our
product more approachable for consumers who have little or no
health club experience.
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 and other
types of member appreciation activities and internal promotions
to enhance loyalty and ancillary services.
We also engage in public relations, sponsorships and special
events to promote our brand image regionally and in our local
communities. As an example, we are a four-time sponsor of the
JPMorgan Chase Corporate Challenge Series running event in both
the New York and Boston metorpolitan regions. In 2008, this
popular annual event attracted nearly 40,000 participants in New
York and 14,000 in Boston. Boston Sports Clubs is also a
two-time sponsor of the Tufts 10K for Women, an event that
attracted 7,000 competitors in 2008. New York Sports Clubs
sponsorship of the annual Commerce Bank Five Boro Bike Tour
helps turn out a team of nearly 500 members and
employees all riding in New York Sports Clubs logo
jerseys who complete the
42-mile ride
along with 30,000 other cyclists.
Our association with professional sports teams also enhances our
brands and their status in the communities in which we operate.
Boston Sports Clubs is the official health club of
the Boston Red Sox and Washington Sports Clubs has the same
designation with the Washington Nationals baseball team, as well
as an association with the Washington Redskins Cheerleaders. The
baseball sponsorships include interactive in-stadium promotions
which energize the fans during home games.
Our philosophy of giving back to our communities includes
sponsoring company-wide and local charitable efforts. Saints and
Spinners, our
24-hour
spin-a-thon
and fundraiser for HealthCorps, an organization focused on
stemming the crisis of childhood obesity, raised $250,000 in
early 2008 to fund school-based programs to educate children
about eating smart and exercising. Our club management teams and
staff are also encouraged to organize and engage in charitable
activities. Some recent events benefited organizations such as
the American Cancer Society, the Muscular Dystrophy Association,
Susan G. Komen Race for the Cure, Avon Walk for Breast Cancer,
NYCares, Toys for Tots, as well as many smaller local charities.
We are committed to enhancing our online brand image and
developing our online sales and service capability in 2009. Our
principal web site, www.mysportsclubs.com, currently
provides information about club locations, program offerings,
exercise class schedules and sales promotions. The site also
allows our members to give us direct feedback about our service
levels and enables prospective members to
sign-up for
a paid two-week trial membership in our clubs. Prospective
members can also initiate their membership enrollment process
using our web site. In addition, job seekers can begin the
employment application process through the site and investors
can access financial information and resources.
Sales
Sales of new memberships are generally handled either at the
club level or through our corporate and group sales division. We
employ approximately 420 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
7
learn our sales strategy. In making a sales presentation,
membership consultants attempt to match the needs to each
prospective member by emphasizing:
|
|
|
|
|
the proximity of our clubs to concentrated commercial and
residential areas convenient to where prospective 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 approximately
20 full-time employees located throughout our markets, who
concentrate on building long-term relationships with local and
regional companies and large groups. Corporate and group members
account for approximately 11% of our total membership base as of
December 31, 2008. We offer numerous programs to meet our
corporate and group clients needs including an online
enrollment program as well as a fully operational call center
for enrollment. We believe this focus on relationship building,
providing the customer with options for enrollment and our
clustering strategy will continue to lead to new group
participation in the future.
In mid-December 2008, we launched the selling of individual
memberships online for our standard membership types. This new
sales channel links directly to our principal site and an
existing web site, which is tailored to selling memberships for
pre-established corporate and group programs. The online sales
channel offers a high degree of convenience for customers who
know and trust our brand and do not require up-front interaction
with a membership consultant to make their decision. In
addition, selling online significantly reduces our cost of sale.
Early indications are that the newly implemented online sales
will continue to grow and offer leverage for our marketing
investments.
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, 2008, our existing members were enrolled under
three principal types of memberships:
|
|
|
|
|
The Passport Membership, currently selling at prices ranging
from $96 to $106 per month based on the market area of
enrollment, is our higher priced membership and entitles members
to use any of our clubs in any region at any time. This
membership was held by approximately 36% of our members as of
December 31, 2008. In addition, we have a Passport Premium
Membership at two select clubs, which includes a greater array
of member services and facilities, at prices ranging from $105
to $116 per month.
|
|
|
|
The Regional Passport Membership, currently selling at prices
ranging from $72 to $96 per month based on the market area of
enrollment, is our mid-priced membership and entitles members to
use any of our clubs within one region at any time. We began
selling the Regional Passport Membership in the fourth quarter
of 2008 and it was held by approximately 2% of our members as of
December 31, 2008. This percentage is expected to increase
as it continues to gain acceptance in 2009.
|
|
|
|
The Gold Membership, currently selling at prices ranging from
$39 to $89 per month based on club specific facilities and
services, the market area of enrollment and length of the
membership contract, enables members to use a specific club at
any time and any of our clubs during off-peak times. This
membership was held by approximately 62% of our members as of
December 31, 2008. During the third quarter of 2008, senior
management performed an extensive
club-by-club
pricing review of its Gold Membership. In general, pricing at
our suburban clubs were reduced while pricing at our urban clubs
remained consistent or were increased.
|
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 in a specific
geographic area through the Regional Passport Membership or
access to our clubs in all geographic regions through a Passport
Membership. These membership plans provide the convenience of
having fitness clubs near a members workplace and home.
Approximately 38% of our members have the Regional Passport or
Passport Membership and because these memberships offer broader
privileges and greater convenience, they generate higher monthly
dues than single club
8
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.
We sell both
month-to-month
and commit membership payment plans.
Month-to-month
memberships are cancellable by our members at any time with
30 days notice. The commit 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
membership. During 2008, 97% of our newly enrolled members opted
for a commit membership. As of December 31, 2008,
approximately 14% of our members originated under a
month-to-month
non-commit membership and 86% originated under a commit
membership. When a members commit period is over, they
retain their membership as a
month-to-month
member until they choose to cancel. As of December 31,
2008, approximately 57% of our total members are month to month.
We believe members prefer to have the flexibility to choose
between committing for one or two years or to join under the
month-to-month
non-commit membership.
In joining a club, a new member signs a membership agreement
that obligates the member to pay a one-time initiation fee, if
applicable, and monthly dues on an ongoing basis. Monthly
electronic funds transfer, or EFT, of individual membership dues
on a per-member basis averaged approximately $70 per month for
the year ended December 31, 2008. Together, initiation fees
and processing fees collected for new EFT members averaged
approximately $50 for the year ended December 31, 2008
compared to $72 for the year ended December 31, 2007. In
the third quarter of 2008, we combined the one-time processing
and initiation fees and have promoted new memberships by
discounting these fees. We expect to continue to discount these
fees in 2009 and that the average amount collected per member in
2009 will be less than in 2008. We collect approximately 95.0%
of all monthly membership dues through EFT and EFT membership
revenue constituted approximately 74.9% of consolidated revenue
for the year ended December 31, 2008. 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. We typically increase our
existing member dues annually by between 1% and 3% on average in
line with increases in the cost of living.
Usage
Our suburban clubs are generally open 5:00 AM to
11:00 PM on weekdays and 7:00 AM to 8:00 PM on
weekends while our urban clubs are generally open 5:00 AM
to 11:00 PM on weekdays and 8:00 AM to 9:00 PM on
weekends. Where membership demand is high, certain clubs are
open 24 hours. We generally consider our peak usage times
to be between 6:00 AM and 8:30 AM and 4:00 PM and
8:30 PM on weekdays. Our hours of business are based on
usage at each individual club. Our total club usage was
28.0 million and 24.7 million member visits for the
years ended December 31, 2008 and 2007, respectively. Total
club usage increased 15.8% from the fourth quarter of 2007 to
the fourth quarter of 2008. Usage per member has increased
approximately 9.5% from the fourth quarter of 2007 to the fourth
quarter of 2008 and 5.7% in the year ended December 31,
2008 compared to 2007. In the year-ended December 31, 2008,
approximately 38% of total usage or club visits was to
members non-home clubs.
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 $34.2 million from
$57.9 million in 2004 to $92.1 million in 2008.
Increases in personal training revenue in particular have
contributed $26.9 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 revenue has increased from 16.4% for
the year ended December 31, 2004 to 18.2% for the year
ended December 31, 2008. Personal training revenue as a
percentage of total revenue increased from 9.9% of revenue in
2004 to 12.2% of total revenue in 2008. The growth of our
non-membership revenue has slowed during 2008. Total
non-membership revenue as a percent of total revenue was 18.2%
for both years ended December 31, 2008 and 2007. Consumer
confidence and consumer spending deteriorated in the second half
of 2008 and as this trend is expected to continue in 2009, our
non-membership revenue is expected to be under pressure and
decreases in demand for these services is likely.
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, (in $000s)
|
|
|
|
2008
|
|
|
%
|
|
|
2007
|
|
|
%
|
|
|
2006
|
|
|
%
|
|
|
2005
|
|
|
%
|
|
|
2004
|
|
|
%
|
|
|
Total revenue
|
|
$
|
506,709
|
|
|
|
100.0
|
%
|
|
$
|
472,915
|
|
|
|
100.0
|
%
|
|
$
|
433,080
|
|
|
|
100.0
|
%
|
|
$
|
388,556
|
|
|
|
100.0
|
%
|
|
$
|
353,031
|
|
|
|
100.0
|
%
|
Non-Membership Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal training revenue
|
|
|
61,752
|
|
|
|
12.2
|
%
|
|
|
56,106
|
|
|
|
11.9
|
%
|
|
|
49,511
|
|
|
|
11.4
|
%
|
|
|
42,277
|
|
|
|
10.9
|
%
|
|
|
34,821
|
|
|
|
9.9
|
%
|
Other ancillary club revenue
|
|
|
24,329
|
|
|
|
4.8
|
%
|
|
|
24,247
|
|
|
|
5.1
|
%
|
|
|
22,863
|
|
|
|
5.3
|
%
|
|
|
20,139
|
|
|
|
5.2
|
%
|
|
|
18,199
|
|
|
|
5.1
|
%
|
Fees and Other revenue
|
|
|
6,031
|
|
|
|
1.2
|
%
|
|
|
5,616
|
|
|
|
1.2
|
%
|
|
|
4,942
|
|
|
|
1.2
|
%
|
|
|
4,413
|
|
|
|
1.1
|
%
|
|
|
4,856
|
|
|
|
1.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-membership revenue
|
|
$
|
92,112
|
|
|
|
18.2
|
%
|
|
$
|
85,969
|
|
|
|
18.2
|
%
|
|
$
|
77,316
|
|
|
|
17.9
|
%
|
|
$
|
66,829
|
|
|
|
17.2
|
%
|
|
$
|
57,876
|
|
|
|
16.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
metropolitan, 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 70% of the clubs we operate are fitness-only clubs
and the remaining clubs are multi-recreational. Our fitness-only
clubs generally range in size from 15,000 to 25,000 square
feet and average approximately 20,000 square feet. Our
multi-recreational clubs generally range in size from
25,000 square feet to 65,000 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 between the ages of 21 and 60 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, 2004 to December 31, 2008, we acquired
seven existing clubs, constructed 43 new clubs and closed 13
clubs to increase our total clubs under operation from 129 to
166. For the year ended December 31, 2008, we opened nine
new clubs and closed four clubs, to increase our total clubs
under operation from 161 to 166.
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, 2008, we have opened three
clubs. In addition, we currently have four lease commitments and
have identified approximately 173 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 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
10
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 an 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 have over 7,600 Sportsclub Network personal entertainment
units installed in our clubs. The units are typically mounted on
individual pieces of cardiovascular equipment and are equipped
with a flat-panel color screen for television viewing. We
believe our members prefer the flexibility to view and listen to
the programs of their choice during their cardiovascular
workout. 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 regional vice president. 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. In 2007, we
implemented a revenue split pay structure for personal trainers,
providing a compensation package based on a percentage of
revenue earned from their sessions. We also offer 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 many classes
including: aerobics, cycling, strength conditioning, boxing,
yoga, Pilates and step aerobics classes, among others. All
program instructors report directly into club management and are
further supported by regional directors of group exercise who
are responsible for ensuring class content, scheduling, high
quality training techniques and instruction. We also provide
small group training offerings to our members, which are
fee-based programs that have smaller groups and provide more
focused and typically more advanced classes. Some examples of
these offerings include Pilates, boxing camps and cycling camps.
11
Sports Clubs for Kids. We offer programs for
children under the Sports Clubs for Kids brand. As of
December 31, 2008, Sports Clubs for Kids was being offered
in 30 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 global information management system
(GIMS) that we expect will be ready for pilot
testing the second half of 2009 with a deployment to our clubs
in the first half of 2010. 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. The total estimated cost of
this project is between $12.0 million and
$15.0 million.
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 and
relevant financial applications for comprehensive 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
12
enhanced member options. The internet capabilities were expanded
to include more member-focused features and sales of trial
memberships. In 2008, we launched additional web capabilities
for selling our suite of memberships for all clubs. 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 was completed in 2008.
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. We
believe that our rights to these properties are adequately
protected.
Competition
The fitness club industry is highly competitive and continues to
become more competitive. The number of health clubs in the
U.S. has increased from 14,001 in 1998 to 29,636 in January
2008. In each of the markets in which we operate, we compete
with other fitness clubs, physical fitness and recreational
facilities.
We consider the following groups to be our primary competitors
in the health and fitness industry:
|
|
|
|
|
health club operators, including Bally Total Fitness Holding
Corporation, LA Fitness International, LLC, Equinox Holdings,
Inc., Lifetime Fitness, Inc. and 24 Hour Fitness Worldwide, Inc.;
|
|
|
|
the YMCA and similar non-profit organizations;
|
|
|
|
physical fitness and recreational facilities established by
local governments, hospitals and businesses;
|
|
|
|
local salons, cafes and businesses offering similar ancillary
services;
|
|
|
|
exercise and small fitness clubs and studios;
|
|
|
|
racquet, tennis and other athletic clubs;
|
|
|
|
amenity gyms in apartments and condominiums;
|
|
|
|
weight-reducing salons;
|
|
|
|
country clubs; 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.
13
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.
Competitive
Position Measured by Number of Clubs
|
|
|
|
|
|
|
|
|
Number of
|
|
|
|
Market
|
|
Clubs
|
|
|
Position
|
|
Boston metropolitan
|
|
|
25
|
|
|
Leading owner and operator
|
New York metropolitan
|
|
|
112
|
|
|
Leading owner and operator
|
Philadelphia metropolitan
|
|
|
7
|
|
|
# 3 owner and operator, leader in urban center
|
Washington, D.C. metropolitan
|
|
|
19
|
|
|
# 2 owner and operator, leader in urban center
|
Switzerland
|
|
|
3
|
|
|
Local owner and 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 and
other states into which we may expand in the future have adopted
or may 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 or in certain
circumstances, such as for medical reasons or relocation to a
certain distance from the nearest club, 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. The specific procedures and reasons for cancellation
vary due to differing laws in the respective jurisdictions, but
in each instance, the canceling member is entitled to a refund
of unused prepaid amounts Most recently, several states have
proposed legislation that would prohibit the automatic rollover
of membership once a members commitment period expires. 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.
The tax treatment of membership dues varies by state. In recent
years, some states in which we operate (e.g., Connecticut and
New Jersey) have passed legislation to require sales tax to be
collected on membership dues and, in some cases on personal
training sessions (e.g., Connecticut). In January 2009, New York
State proposed legislation
14
that would require members to pay sales tax on membership dues
and personal training sessions. These taxes have the effect of
increasing the payments by our members, which could impede our
ability to attract new members or induce members to cancel their
membership.
Changes in any statutes, rules or regulations could have a
material adverse effect on our financial condition and results
of operations.
Employees
At December 31, 2008, we had approximately
9,300 employees, of whom approximately 2,600 were employed
full-time. Approximately 430 employees were non-club
personnel. 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, free of charge,
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. Occasionally, we
may use our Web site as a channel of distribution of material
company information. Financial and other material information
regarding the Company is routinely posted on and accessible at
http://corporate.mysportsclubs.com.
In addition, you may automatically receive email alerts and
other information about us by enrolling your email by visiting
the Email Alert section at
http://corporate.mysportsclubs.com/.
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 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.
The current volatility and disruption to the capital and credit
markets have reached unprecedented levels and have significantly
adversely impacted global economic conditions, resulting in
additional significant recessionary pressures and further
declines in consumer confidence and economic growth. These
conditions have and could further lead to reduced consumer
spending in the foreseeable future. In the current depressed
economic environment, consumers and businesses may postpone
spending in response to tighter credit, negative financial news
and/or
declines in income or asset values, which could have a material
negative effect on the demand for the Companys services
and products and such decline in demand may continue as the
current recessionary period continues and disposable income
declines. Other factors that could influence demand include
increases in fuel and other energy costs, conditions in the
residential real estate and mortgage markets, labor and
healthcare costs, access to credit, consumer confidence and
other macroeconomic factors affecting consumer spending
behavior. The current
15
downturn and uncertain outlook in the global economy may
materially adversely affect our business and our revenues and
profits. As a result of these factors, membership levels might
not be adequate to maintain our operations at current levels or
permit the expansion of our operations.
In addition, to the extent our corporate clients are adversely
affected by negative economic conditions, they may decide, as
part of expense reduction strategies, to curtail or cancel club
membership benefits provided to their respective employees. Any
reductions in corporate memberships may lead to membership
cancellations as we can not assure that employees of corporate
customers will choose to continue their memberships without
employer subsidies. A decline in membership levels may have a
material adverse effect on our business, financial condition,
results of operations or cash flows.
Our
geographic concentration heightens our exposure to adverse
regional developments.
As of December 31, 2008, we operated 112 fitness clubs in
the New York metropolitan market, 25 fitness clubs in the Boston
market, 19 fitness clubs in the Washington, D.C. market,
seven fitness clubs in the Philadelphia market and three fitness
clubs in Switzerland. Our geographic concentration in the
Northeast and Mid-Atlantic regions and, in particular, the New
York area, heightens our exposure to adverse developments
related to competition, as well as economic and demographic
changes in these regions. Our geographic concentration might
result in a material adverse effect on our business, financial
condition, cash flows or results of operations in the future.
The
level of competition in the fitness club industry could
negatively impact our revenue growth rates and
profits.
The fitness club industry is competitive and continues to become
more competitive. 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 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
compete against our facilities. 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, also
compete 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 over the long term, 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 on attractive terms, 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.
16
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, 2008. 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 initially 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 physical exertion and use of our
services and facilities, including exercise equipment. Claims
might be asserted against us for injury suffered by, or death of
members or guests while exercising at a club. 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.
Security
and privacy breaches may expose us to liability and cause us to
lose customers.
Federal and state law requires us to safeguard our
customers financial information, including credit card
information. Although we have established security procedures to
protect against identity theft and the theft of our
customers financial information, our security and testing
measures may not prevent security breaches and breaches of our
customers privacy may occur, which could harm our
business. For example, a significant number of our users provide
us with credit card and other confidential information and
authorize us to bill their credit card accounts directly for our
products and services. Typically, we rely on encryption and
authentication technology licensed from third parties to enhance
transmission security of confidential information. Advances in
computer capabilities, new discoveries in the field of
cryptography, inadequate facility security or other developments
may result in a compromise or breach of the technology used by
us to protect customer data. Any compromise of our security
could harm our reputation or financial condition and, therefore,
our business. In addition, a party who is able to circumvent our
security measures or exploit inadequacies in our security
measures, could, among other effects, misappropriate proprietary
information, cause interruptions in our operations or expose
customers to computer viruses or other disruptions. Actual or
perceived vulnerabilities may lead to claims against us. To the
extent the measures we have taken prove to be insufficient or
inadequate, we may become subject to litigation or
administrative sanctions, which could result in significant
fines, penalties or damages and harm to our reputation.
Loss
of key personnel and/or failure to attract and retain highly
qualified personnel could make it more difficult for us to
develop our business and enhance our financial
performance.
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.
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
17
terrorist attacks, which may adversely affect our clubs and
result in a decrease in our revenues. The potential near-term
and long-term effect these attacks may have for our members, the
markets for our services and the market for our common stock are
uncertain; however, their occurrence can be expected to further
negatively affect the United States economy generally and
specifically the regional markets in which we operate. The
consequences of any terrorist attacks or any armed conflicts are
unpredictable; and we may not be able to foresee events that
could have an adverse effect on our business.
Disruptions
and failures involving our information systems could cause
customer dissatisfaction and adversely affect our billing and
other administrative functions.
The continuing and uninterrupted performance of our information
systems is critical to our success. Our members may become
dissatisfied by any systems disruption or failure that
interrupts our ability to provide our services to them,
including programs and adequate staffing. Disruptions or
failures that affect our billing and other administrative
functions could have an adverse affect on our operating results.
We use a fully-integrated information system to sell
memberships, bill our members, track and analyze sales and
membership statistics, the frequency and timing of member
workouts, cross-club utilization, member life, value-added
services and demographic profiles by member. This system also
assists us in evaluating staffing needs and program offerings.
Correcting any disruptions or failures that affected our
proprietary system could be difficult, time-consuming and
expensive because we would need to use contracted consultants
familiar with our system.
In 2008, we commenced the development of GIMS, which we expect
to roll out to our clubs in the first half of 2010. We estimate
that the total cost of creating and implementing GIMS to be
approximately between $12.0 million and $15.0 million.
Any failure of this new system to be operational in the expected
time frame or to function as expected could adversely affect our
business and results of operations.
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 failover 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 nine clubs
in 2008 and three clubs since December 31, 2008. In
addition, we currently have four clubs for which we have signed
lease commitments in existing markets. 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
18
and maintain close coordination among our executive, accounting,
finance, marketing, sales and operations functions. These
processes are time-consuming and expensive, increase management
responsibilities and divert management attention.
Our
cash and cash equivalents are concentrated in one
bank.
Our cash and cash equivalents are held, primarily, in a single
commercial bank. These deposits are not collateralized. In the
event the bank becomes insolvent, we would be unable to recover
most of our cash and cash equivalents deposited at the bank.
Cash and cash equivalents held in a single commercial bank as of
December 31, 2008 were $6.9 million.
Because
of the capital-intensive nature of our business, we may have to
incur additional indebtedness or issue new equity securities
and, if we are not able to obtain additional capital, our
ability to operate or expand our business may be impaired and
our results of operations could be adversely
affected.
Our business requires significant levels of capital to finance
the development of additional sites for new clubs and the
construction of our clubs. If cash from available sources is
insufficient or unavailable due to restrictive credit markets,
or if cash is used for unanticipated needs, we may require
additional capital sooner than anticipated. In the event that we
are required or choose to raise additional funds, we may be
unable to do so on favorable terms or at all. Furthermore, the
cost of debt financing could significantly increase, making it
cost-prohibitive to borrow, which could force us to issue new
equity securities. If we issue new equity securities, existing
shareholders may experience additional dilution or the new
equity securities may have rights, preferences or privileges
senior to those of existing holders of common stock. If we
cannot raise funds on acceptable terms, we may not be able to
execute on current growth plans, take advantage of future
opportunities or respond to competitive pressures. Any inability
to raise additional capital when required could have an adverse
effect on our business plans and operating results.
We may
incur rising costs related to construction of new clubs and
maintaining our existing clubs. If we are not able to pass these
cost increases through to our members, our returns may be
adversely affected.
Our clubs require significant upfront investment. If our
investment is higher than we had planned, we may need to
outperform our operational plan to achieve our targeted return.
Over the longer term, we believe that we can offset cost
increases by increasing our membership dues and other fees and
improving profitability through cost efficiencies; however,
higher costs in certain regions where we are opening new clubs
during any period of time may be difficult to offset in the
short-term.
Risks
Related to Our Leverage and Our Indebtedness
We may
be negatively affected by the economic crisis in the United
States and key international markets.
We must maintain liquidity to fund our working capital, service
our outstanding indebtedness and finance investment
opportunities. Without sufficient liquidity, we could be forced
to curtail our operations or we may not be able to pursue new
business opportunities. If our current resources do not satisfy
our liquidity requirements, we may have to seek additional
financing. The principal sources of our liquidity are funds
generated from operating activities, available cash and cash
equivalents and borrowings under our $260.0 million senior
secured credit facility (the 2007 Senior Credit
Facility).
The capital and credit markets have been experiencing extreme
volatility and disruption during the past year. As a result, one
or more of our current lenders could experience financial
difficulty, and as a result fail to provide the required lending
amounts under our 2007 Credit Agreement. If this should occur,
we may need to seek additional financing from other sources. The
availability of financing will depend on a variety of factors,
such as economic and market conditions, the availability of
credit and our credit ratings, as well as the possibility that
lenders could develop a negative perception of the prospects of
our company or the fitness industry in general. We may not be
able to successfully obtain any necessary additional financing
on favorable terms, or financing altogether.
Economic conditions, both domestic and foreign, may affect our
financial performance. Prevailing economic conditions, including
unemployment levels, inflation, availability of credit, energy
costs and other macro-economic factors, as well as uncertainty
about future economic conditions, adversely affect consumer
spending and, consequently, our business and results of
operations.
19
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, 2008, our total consolidated debt was
$338.0 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, which is variable on
our 2007 Senior Credit Facility and our Revolving Loan Facility,
and reducing our ability to use our cash flow to fund working
capital, capital expenditures and 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.
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, subject
to compliance with provisions of the Indenture. In addition, as
of December 31, 2008, we had $42.8 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
currently face could intensify.
We may
not have access to the cash flow and other assets of our
subsidiaries that may be needed to make payments on our
outstanding Indebtedness.
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
2007 Credit Agreement) governing the 2007 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 2007 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 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 2007 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, 2007 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 2007 Credit Agreement
and certain of our other agreements regarding our indebtedness
restrict, among other things, may impact 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;
|
20
|
|
|
|
|
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 2007 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 2007 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 2007 Credit Agreement. As of December 31, 2008, we were
in compliance with such ratio test, with a ratio of 2.35:1.00.
In the year ended December 31, 2008, we recorded a goodwill
impairment charge of $17.6 million primary related to our
Boston Sports Clubs region. As of December 31, 2008, we had
$32.6 million of goodwill remaining on our consolidated
balance sheet. If we were to experience material additional
goodwill impairment charges it would increase our total leverage
ratio and depending upon the amount of goodwill impairment
charges recorded, such an impairment could result in a failure
to maintain the required minimum total leverage ratio of 4.25 to
1.00 and would result in a breach of our covenant under the 2007
Credit Agreement. See Item 7. Managements
Discussion and Analysis of Financial Condition and Results of
Operations Liquidity and Capital
Resources 2007 Senior Credit Facility for
further discussion of our covenants under our 2007 Senior Credit
Facility.
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 and the 2007 Credit Agreement. If an event
of default under the 2007 Credit Agreement occurs, the lenders
could elect to declare all amounts outstanding thereunder,
together with accrued interest, to be immediately due and
payable. In the event of default under the indenture governing
our Senior Discount Notes, the note holders could elect to
declare due all amounts outstanding thereunder, together with
accrued interest. If any such event should occur, we might not
have sufficient assets to pay our indebtedness.
|
|
Item 1B.
|
Unresolved
Staff Comments
|
None
We own the 151 East 86th Street location, which houses a
fitness club and a retail tenant that generated
$1.7 million of rental income for us for the year ended
December 31, 2008. We lease the remainder of our fitness
clubs pursuant to long-term leases (generally 15 to
25 years, including options). In the next five years, or
the period from January 1, 2009 through December 31,
2013, we have leases for six club locations that are due to
expire without any renewal options and leases for 38 club
locations which expire during this period but have 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.
Beginning January 1, 2009, we lease approximately
82,000 square feet in Elmsford, NY for the operation of a
centralized laundry facility for New York Sports Clubs offering
towel service and for construction and equipment storage. This
space will replace the laundry facility of 14,000 square
feet currently in Queens, NY. The space will also serve as
corporate office space and will replace approximately
10,800 square feet of corporate office space in Manhattan.
21
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
|
|
2162 Broadway
|
|
November 1997
|
Manhattan
|
|
633 Third Avenue
|
|
April 1998
|
Manhattan
|
|
1657 Broadway
|
|
July 1998
|
Manhattan
|
|
217 Broadway
|
|
March 1999
|
Manhattan
|
|
23 West 73rd Street
|
|
April 1999
|
Manhattan
|
|
34 West 14th Street
|
|
July 1999
|
Manhattan
|
|
503-511 Broadway
|
|
July 1999
|
Manhattan
|
|
1372 Broadway
|
|
October 1999
|
Manhattan
|
|
300 West 125th Street
|
|
May 2000
|
Manhattan
|
|
102 North End Avenue
|
|
May 2000
|
Manhattan
|
|
19 West 44th Street
|
|
August 2000
|
Manhattan
|
|
128 Eighth Avenue
|
|
December 2000
|
Manhattan
|
|
2527 Broadway
|
|
August 2001
|
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
|
22
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
Brooklyn, NY
|
|
7118 Third Avenue
|
|
May 2004
|
Brooklyn, NY
|
|
439 86th Street
|
|
April 2008
|
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
|
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
|
|
50 Livingstone Avenue
|
|
June 2008
|
Smithtown, NY
|
|
5 Browns Road
|
|
December 2007
|
Carmel, NY
|
|
1880 Route 6
|
|
July 2007
|
Hicksville, NY
|
|
100 Duffy Avenue
|
|
November 2008
|
New Rochelle, NY
|
|
Trump Plaza, Huguenot Street
|
|
March 2008
|
Deer Park, NY
|
|
455 Commack Avenue
|
|
March 2009
|
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
|
23
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
Freehold, NJ
|
|
200 Daniels Way
|
|
April 1998
|
Matawan, NJ
|
|
450 Route 34
|
|
April 1998
|
Marlboro, NJ
|
|
34 Route 9 North
|
|
April 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
|
Somerset, NJ
|
|
120 Cedar Grove Lane
|
|
August 1998
|
Hoboken, NJ
|
|
221 Washington Street
|
|
October 1998
|
West Caldwell, NJ
|
|
913 Bloomfield Avenue
|
|
April 1999
|
Jersey City, NJ
|
|
147 Two Harborside Financial Center
|
|
June 2002
|
Newark, NJ
|
|
1 Gateway Center
|
|
October 2002
|
Ridgewood, NJ
|
|
129 S. Broad Street
|
|
June 2003
|
Westwood, NJ
|
|
35 Jefferson Avenue
|
|
June 2004
|
Livingston, NJ
|
|
39 W. North Field Rd.
|
|
February 2005
|
Princeton, NJ
|
|
4250 Route 1 North
|
|
April 2005
|
Hoboken, NJ
|
|
210 14th Street
|
|
December 2006
|
Englewood, NJ
|
|
34-36 South Dean Street
|
|
December 2006
|
Clifton, NJ
|
|
202 Main Avenue
|
|
March 2007
|
Montclair, NJ
|
|
56 Church Street
|
|
January 2008
|
Butler, NJ
|
|
1481 Route 23
|
|
January 2009
|
East Brunswick, NJ
|
|
300 State Route 18
|
|
March 2009
|
Bayonne, NJ
|
|
550 Route 440 North
|
|
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
|
|
September 2008
|
24
|
|
|
|
|
|
|
|
|
Date Opened or Management
|
Location
|
|
Address
|
|
Assumed
|
|
|
Woburn, MA
|
|
300 Presidential Way
|
|
December 2008
|
Providence, RI
|
|
131 Pittman Street
|
|
December 2008
|
Providence, RI
|
|
10 Dorrance Street
|
|
January 2009
|
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.
|
|
June 2008
|
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 this case vigorously.
Depending upon the
25
ultimate outcome, this matter 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 incidental 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
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 in the last two fiscal years, the high and low
sales prices (in dollars per share) of our common stock as
quoted or reported on The NASDAQ Global Market:
|
|
|
|
|
|
|
|
|
|
|
High
|
|
|
Low
|
|
|
Year ended December 31, 2008:
|
|
|
|
|
|
|
|
|
First Quarter
|
|
$
|
10.60
|
|
|
$
|
6.41
|
|
Second Quarter
|
|
$
|
10.20
|
|
|
$
|
6.10
|
|
Third Quarter
|
|
$
|
10.74
|
|
|
$
|
5.92
|
|
Fourth Quarter
|
|
$
|
6.47
|
|
|
$
|
1.97
|
|
Year ended December 31, 2007:
|
|
|
|
|
|
|
|
|
First Quarter
|
|
$
|
22.41
|
|
|
$
|
16.35
|
|
Second Quarter
|
|
$
|
24.00
|
|
|
$
|
18.33
|
|
Third Quarter
|
|
$
|
20.02
|
|
|
$
|
14.64
|
|
Fourth Quarter
|
|
$
|
16.21
|
|
|
$
|
9.09
|
|
Holders
As of February 26, 2009, there were approximately 93
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, 2007 and 2008.
The terms of the indenture governing our Senior Discount Notes
and the 2007 Senior Credit Facility significantly restrict the
payment of dividends by us. Our subsidiaries are permitted under
the terms of the 2007 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
26
substantial leverage may impair our financial condition and we
may incur significant additional debt (see Item 1A.
Risk Factors).
Issuer
Purchases of Equity Securities
The Companys share repurchase activity for each of the
months during the three month period ended December 31,
2008 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum Dollar Value
|
|
|
|
|
|
|
|
|
|
Total Number of Shares
|
|
|
of Shares that may
|
|
|
|
|
|
|
|
|
|
Purchased as Part of
|
|
|
yet be Purchased
|
|
|
|
Total Number of Shares
|
|
|
Average Price Paid
|
|
|
Publicly Announced
|
|
|
under the Programs
|
|
|
|
Purchased(1)
|
|
|
per Share
|
|
|
Programs(1)
|
|
|
(1)
|
|
|
October 1, 2008 October 31, 2008
|
|
|
|
|
|
$
|
|
|
|
|
|
|
|
$
|
25,000,000
|
|
November 1, 2008 November 30, 2008
|
|
|
1,011,016
|
|
|
$
|
2.34
|
|
|
|
1,011,016
|
|
|
$
|
22,594,278
|
|
December 1, 2008 December 31, 2008
|
|
|
837,944
|
|
|
$
|
2.63
|
|
|
|
837,944
|
|
|
$
|
20,355,388
|
|
|
|
|
(1) |
|
On April 29, 2008, the Board of Directors approved a plan
to repurchase up to an aggregate of $25.0 million of Common
Stock through December 31, 2009. The stock repurchase
program may be modified, extended or terminated by the Board of
Directors at any time. |
Recent
Sales of Unregistered Securities
We did not sell any securities during the year ended
December 31, 2008 that were not registered under the
Securities Act of 1933, as amended.
27
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
indices.
COMPARISON
OF 31 MONTH CUMULATIVE TOTAL RETURN*
Among
Town Sports International Holdings, Inc, The NASDAQ Composite
Index
And The Russell 2000 Index
|
|
|
* |
|
$100 invested on 6/2/06 in stock & 5/31/06 in
index-including reinvestment of dividends.
Fiscal year ending December 31. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
June 2,
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2006
|
|
|
2007
|
|
|
2008
|
|
|
Town Sports International Holdings
|
|
$
|
100.00
|
|
|
$
|
124.38
|
|
|
$
|
72.15
|
|
|
$
|
24.08
|
|
NASDAQ
|
|
$
|
100.00
|
|
|
$
|
112.09
|
|
|
$
|
122.39
|
|
|
$
|
71.30
|
|
Russell 2000
|
|
$
|
100.00
|
|
|
$
|
110.09
|
|
|
$
|
108.36
|
|
|
$
|
71.75
|
|
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, 2008. |
|
(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. The Russell 2000 Index has been chosen for
comparative purposes because we do not have a readily definable
peer group that is publicly traded. No cash dividends have been
declared on our common stock in the period covered. |
|
(3) |
|
Stockholder returns over the indicated period should not be
considered indicative of future stockholder returns. |
Notwithstanding anything to the contrary set forth in any of
our previous or future filings under the Securities Act of 1933,
as amended, or the Securities Exchange Act of 1934, as amended,
that might incorporate by reference this Annual Report on
Form 10-K
or future filings made by the Company under those statutes, the
Stock Performance Graph is not deemed filed with the Securities
and Exchange Commission, is not deemed soliciting material and
shall not be deemed incorporated by reference into any of those
prior filings or into any future filings made by the Company
under those statutes, except to the extent that the Company
specifically incorporates such
28
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, 2008 and 2007 and the selected consolidated
statement of operations and cash flow data for the years ended
December 31, 2008, 2007 and 2006 have been derived from our
audited consolidated financial statements included elsewhere
herein. The selected consolidated balance sheet data as of
December 31, 2006, 2005 and 2004 and the selected
consolidated statement of operations and cash flow data for the
years ended December 31, 2005 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 the
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
506,709
|
|
|
$
|
472,915
|
|
|
$
|
433,080
|
|
|
$
|
388,556
|
|
|
$
|
353,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
193,580
|
|
|
|
177,357
|
|
|
|
162,709
|
|
|
|
151,920
|
|
|
|
138,302
|
|
Club operating
|
|
|
172,409
|
|
|
|
156,660
|
|
|
|
146,243
|
|
|
|
130,219
|
|
|
|
116,847
|
|
General and administrative
|
|
|
33,952
|
|
|
|
35,092
|
|
|
|
30,248
|
|
|
|
26,582
|
|
|
|
24,719
|
|
Depreciation and amortization
|
|
|
52,475
|
|
|
|
45,964
|
|
|
|
40,850
|
|
|
|
39,582
|
|
|
|
36,869
|
|
Impairment of fixed assets
|
|
|
3,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill impairment(1)
|
|
|
17,609
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
32,817
|
|
|
|
57,842
|
|
|
|
53,030
|
|
|
|
40,253
|
|
|
|
34,292
|
|
Loss on extinguishment of debt(2)
|
|
|
|
|
|
|
12,521
|
|
|
|
16,113
|
|
|
|
|
|
|
|
|
|
Interest expense, net of interest income
|
|
|
23,583
|
|
|
|
25,329
|
|
|
|
33,372
|
|
|
|
39,208
|
|
|
|
38,600
|
|
Equity in the earnings of investees and rental income
|
|
|
(2,307
|
)
|
|
|
(1,799
|
)
|
|
|
(1,817
|
)
|
|
|
(1,744
|
)
|
|
|
(1,493
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) before provision for corporate income taxes
|
|
|
11,541
|
|
|
|
21,791
|
|
|
|
5,362
|
|
|
|
2,789
|
|
|
|
(2,815
|
)
|
Provision for corporate income taxes
|
|
|
9,204
|
|
|
|
8,145
|
|
|
|
715
|
|
|
|
1,020
|
|
|
|
1,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
2,337
|
|
|
|
13,646
|
|
|
|
4,647
|
|
|
|
1,769
|
|
|
|
(3,905
|
)
|
Accreted dividends on preferred stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(784
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common stockholders
|
|
$
|
2,337
|
|
|
$
|
13,646
|
|
|
$
|
4,647
|
|
|
$
|
1,769
|
|
|
$
|
(4,689
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per weighted average number of shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.09
|
|
|
$
|
0.52
|
|
|
$
|
0.20
|
|
|
$
|
0.10
|
|
|
$
|
(0.26
|
)
|
Diluted
|
|
$
|
0.09
|
|
|
$
|
0.51
|
|
|
$
|
0.20
|
|
|
$
|
0.10
|
|
|
$
|
(0.26
|
)
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
10,399
|
|
|
$
|
5,463
|
|
|
$
|
6,810
|
|
|
$
|
51,304
|
|
|
$
|
57,506
|
|
Working capital (deficit)
|
|
|
(67,211
|
)
|
|
|
(73,480
|
)
|
|
|
(58,366
|
)
|
|
|
(2,262
|
)
|
|
|
7,039
|
|
Total assets
|
|
|
511,638
|
|
|
|
488,763
|
|
|
|
423,527
|
|
|
|
433,771
|
|
|
|
390,956
|
|
Long-term debt, including current installments
|
|
|
338,010
|
|
|
|
316,022
|
|
|
|
281,129
|
|
|
|
411,162
|
|
|
|
396,461
|
|
Total stockholders equity (deficit)(3)
|
|
|
772
|
|
|
|
183
|
|
|
|
(17,829
|
)
|
|
|
(115,683
|
)
|
|
|
(117,017
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
$
|
95,622
|
|
|
$
|
82,749
|
|
|
$
|
75,120
|
|
|
$
|
63,256
|
|
|
$
|
57,125
|
|
Investing activities
|
|
|
(95,108
|
)
|
|
|
(97,230
|
)
|
|
|
(67,111
|
)
|
|
|
(66,338
|
)
|
|
|
(40,686
|
)
|
Financing activities
|
|
|
4,196
|
|
|
|
12,931
|
|
|
|
(52,598
|
)
|
|
|
(3,120
|
)
|
|
|
265
|
|
Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash rental expense, net of non-cash rental income
|
|
|
(411
|
)
|
|
|
508
|
|
|
|
1,768
|
|
|
|
1,461
|
|
|
|
525
|
|
Non-cash compensation expense incurred in connection with stock
options and common stock grants
|
|
|
1,268
|
|
|
|
913
|
|
|
|
1,135
|
|
|
|
279
|
|
|
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
Club and Membership Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New clubs opened
|
|
|
9
|
|
|
|
14
|
|
|
|
10
|
|
|
|
5
|
|
|
|
5
|
|
Clubs acquired
|
|
|
|
|
|
|
1
|
|
|
|
1
|
|
|
|
2
|
|
|
|
3
|
|
Clubs closed, relocated or sold
|
|
|
(4
|
)
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
|
|
Wholly owned clubs operated at end of period
|
|
|
164
|
|
|
|
159
|
|
|
|
147
|
|
|
|
139
|
|
|
|
135
|
|
Total clubs operated at end of period(4)
|
|
|
166
|
|
|
|
161
|
|
|
|
149
|
|
|
|
141
|
|
|
|
137
|
|
Members at end of period(5)
|
|
|
510,000
|
|
|
|
486,000
|
|
|
|
453,000
|
|
|
|
409,000
|
|
|
|
383,000
|
|
Comparable club revenue increase(6)
|
|
|
2.2
|
%
|
|
|
5.2
|
%
|
|
|
7.9
|
%
|
|
|
6.9
|
%
|
|
|
2.5
|
%
|
Revenue per weighted average club(7)
|
|
$
|
3,142
|
|
|
$
|
3,155
|
|
|
$
|
3,021
|
|
|
$
|
2,816
|
|
|
$
|
2,680
|
|
Average revenue per member(8)
|
|
$
|
990
|
|
|
$
|
1,000
|
|
|
$
|
982
|
|
|
$
|
968
|
|
|
$
|
960
|
|
Annual attrition(9)
|
|
|
40.2
|
%
|
|
|
38.2
|
%
|
|
|
36.1
|
%
|
|
|
38.2
|
%
|
|
|
37.3
|
%
|
|
|
|
(1) |
|
Goodwill impairment testing requires a comparison between the
carrying value and fair value of each reporting unit. 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. |
|
|
|
(a) |
|
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. |
|
(b) |
|
The Company performed an interim impairment test as of
December 31, 2008. As a result of the test, it was
determined that all of the goodwill in our Boston Sports Clubs
region, amounting to $15,766, and goodwill |
30
|
|
|
|
|
of $1,843 at two of our outlier clubs that did not benefit from
being part of a regional cluster was impaired. A deferred tax
benefit of $1,755 was recorded in connection with these
impairment charges. |
|
|
|
(2) |
|
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 Companys previously
outstanding
95/8% Senior
Notes (2003 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. |
|
(b) |
|
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. |
|
|
|
|
|
The $12,521 loss on extinguishment of debt recorded for the year
ended December 31, 2007 resulted from the repayment of the
$169,999 remaining outstanding principal of the 2003 Senior
Notes with the proceeds from the 2007 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 Companys previous
senior secured revolving credit facility entered into in 2003
(the 2003 Senior Credit Facility) and the 2003
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 affected in 2006). |
|
(4) |
|
Includes wholly-owned and partly-owned clubs. In addition,
during 2004 and 2008 we managed four university fitness clubs 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. |
|
(5) |
|
Represents members at wholly-owned and partly-owned clubs. |
|
(6) |
|
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. |
|
(7) |
|
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. |
|
(8) |
|
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. |
|
(9) |
|
Annual attrition is calculated as total member losses for the
year divided by the average monthly member count over the year
excluding pre-sold, short-term and seasonal members during each
respective year. |
|
|
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 (see FORWARD-LOOKING STATEMENTS
discussion). 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, 2008, we owned and operated 166 clubs that
collectively served approximately 510,000 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 member is between the age of 21 and 60 and
31
has an annual income of between $50,000 and $150,000. We believe
that this 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, 2008, approximately 38% of our members
participated in our passport or regional passport memberships
which allows unlimited access to all of our clubs in our
clusters within one, or all of, our regions, respectively, for a
higher monthly membership fee. The remaining 62% of our members
participate in a gold membership which allows unlimited access
to a designated club and access to all other clubs 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 December 31, 2008. We
operated 25 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
December 31, 2008. In addition, we operated three clubs in
Switzerland as of December 31, 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
dues and fees comprised 81.8% of our total revenue for the year
ended December 31, 2008. 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.
|
|
|
|
Ancillary club revenue: For the year ended
December 31, 2008, we generated 12.2% 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 total
revenue for the year ended December 31, 2008) from the
rental of space in our facilities to operators who offer
wellness-related offerings, such as physical therapy and juice
bars. 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 for the
periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Membership dues
|
|
$
|
400,874
|
|
|
|
79.1
|
%
|
|
$
|
374,631
|
|
|
|
79.2
|
%
|
|
$
|
346,201
|
|
|
|
79.9
|
%
|
Initiation fees
|
|
|
13,723
|
|
|
|
2.7
|
%
|
|
|
12,315
|
|
|
|
2.6
|
%
|
|
|
9,563
|
|
|
|
2.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership revenue
|
|
|
414,597
|
|
|
|
81.8
|
%
|
|
|
386,946
|
|
|
|
81.8
|
%
|
|
|
355,764
|
|
|
|
82.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal training revenue
|
|
|
61,752
|
|
|
|
12.2
|
%
|
|
|
56,106
|
|
|
|
11.9
|
%
|
|
|
49,511
|
|
|
|
11.4
|
%
|
Other ancillary club revenue
|
|
|
24,329
|
|
|
|
4.8
|
%
|
|
|
24,247
|
|
|
|
5.1
|
%
|
|
|
22,863
|
|
|
|
5.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ancillary club revenue
|
|
|
86,081
|
|
|
|
17.0
|
%
|
|
|
80,353
|
|
|
|
17.0
|
%
|
|
|
72,374
|
|
|
|
16.7
|
%
|
Fees and Other revenue
|
|
|
6,031
|
|
|
|
1.2
|
%
|
|
|
5,616
|
|
|
|
1.2
|
%
|
|
|
4,942
|
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
506,709
|
|
|
|
100
|
%
|
|
$
|
472,915
|
|
|
|
100.0
|
%
|
|
$
|
433,080
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
Our revenues, operating income and net income for the year ended
December 31, 2008 were $506.7 million,
$32.8 million and $2.3 million, respectively. Our
revenues, operating income and net income for the year ended
December 31, 2007 were $472.9 million,
$57.8 million and $13.6 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 most
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 and communication systems, purchasing,
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. Conversely, when our
membership base declines at mature clubs our operating margins
are negatively impacted. During 2008 membership at our clubs
open over 24 months decreased approximately 2.5%. This
decrease in membership was greatest in the fourth quarter of
2008. As consumer confidence and spending continues to be under
pressure, these negative membership trends may continue. These
membership base declines are expected to reduce our operating
margins in 2009.
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% to 4.5% 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 regard, facility remodeling is also considered where
appropriate.
During the last several years, we have increased revenues and
cash flows provided by operating activities by expanding our
club base in New York, Boston, Washington, D.C. and
Philadelphia. In 2008, operating income decreased
$25.0 million from 2007 in large part due to goodwill and
fixed asset impairment charges recorded in 2008. Our operating
income has decreased from $53.0 million for the year ended
December 31, 2006 to $32.8 million for the year ended
December 31, 2008. Cash flows provided by operating
activities increased from $57.1 million in 2004 to
$95.6 million in 2008. Net income decreased to
$2.3 million in 2008 from $4.6 million in 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Operating income
|
|
$
|
32,817
|
|
|
$
|
57,842
|
|
|
$
|
53,030
|
|
Increase (decrease) over prior period
|
|
|
(43.3
|
)%
|
|
|
9.1
|
%
|
|
|
31.7
|
%
|
Net income (loss)
|
|
$
|
2,337
|
|
|
$
|
13,646
|
|
|
$
|
4,647
|
|
Increase (decrease) over prior period
|
|
|
(82.9
|
)%
|
|
|
193.7
|
%
|
|
|
162.7
|
%
|
Cash flows provided by operating activities
|
|
$
|
95,622
|
|
|
$
|
82,749
|
|
|
$
|
75,215
|
|
Increase (decrease) over prior period
|
|
|
15.6
|
%
|
|
|
10.0
|
%
|
|
|
18.9
|
%
|
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. In contrast,
operating income margins may be negatively impacted in the near
term by our new club openings.
As of December 31, 2008, 164 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 for which we apply the
equity method of
33
accounting. In addition, we provide management services at four
fitness clubs located in colleges and universities in which we
have no equity interest.
Historical
Club Growth
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Wholly owned clubs operated at beginning of period
|
|
|
159
|
|
|
|
147
|
|
|
|
139
|
|
New clubs opened
|
|
|
9
|
|
|
|
14
|
|
|
|
10
|
|
Clubs acquired
|
|
|
|
|
|
|
1
|
|
|
|
1
|
|
Clubs closed(1)
|
|
|
(4
|
)
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholly-owned clubs operated at end of period
|
|
|
164
|
|
|
|
159
|
|
|
|
147
|
|
Partly-owned clubs operated at end of period
|
|
|
2
|
|
|
|
2
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total clubs operated at end of period(2)
|
|
|
166
|
|
|
|
161
|
|
|
|
149
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Includes a club we temporarily closed for a renovation and
expansion in 2005 and reopened in February 2006. |
|
(2) |
|
Includes wholly-owned and partly-owned clubs. In addition,
during 2008 we managed four university fitness clubs in which we
did not have an equity interest. During 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 of the prior year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Club
|
|
|
|
|
|
|
Revenue Growth
|
|
|
|
|
|
|
Quarter
|
|
|
Full Year
|
|
|
|
|
|
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
|
%
|
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1
|
|
|
4.5
|
%
|
|
|
|
|
|
|
|
|
Q2
|
|
|
3.2
|
%
|
|
|
|
|
|
|
|
|
Q3
|
|
|
2.2
|
%
|
|
|
|
|
|
|
|
|
Q4
|
|
|
(1.4
|
)%
|
|
|
2.2
|
%
|
|
|
|
|
Key determinants of comparable club revenue growth are new
memberships, member retention rates, pricing and ancillary
revenue growth.
34
Results
of Operations
The following table sets forth certain operating data as a
percentage of revenue for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Revenues
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
38.2
|
|
|
|
37.5
|
|
|
|
37.6
|
|
Club operating
|
|
|
34.0
|
|
|
|
33.1
|
|
|
|
33.8
|
|
General and administrative
|
|
|
6.7
|
|
|
|
7.4
|
|
|
|
7.0
|
|
Depreciation and amortization
|
|
|
10.4
|
|
|
|
9.7
|
|
|
|
9.4
|
|
Impairment of fixed assets
|
|
|
0.8
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill
|
|
|
3.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
6.4
|
|
|
|
12.3
|
|
|
|
12.2
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
2.7
|
|
|
|
3.7
|
|
Interest expense
|
|
|
4.7
|
|
|
|
5.6
|
|
|
|
8.2
|
|
Interest income
|
|
|
(0.1
|
)
|
|
|
(0.2
|
)
|
|
|
(0.5
|
)
|
Equity in the earnings of investees and rental income
|
|
|
(0.5
|
)
|
|
|
(0.4
|
)
|
|
|
(0.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for corporate income taxes
|
|
|
2.3
|
|
|
|
4.6
|
|
|
|
1.2
|
|
Provision for corporate income taxes
|
|
|
1.8
|
|
|
|
1.7
|
|
|
|
0.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
0.5
|
|
|
|
2.9
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YEAR
ENDED DECEMBER 31, 2008 COMPARED TO
YEAR ENDED DECEMBER 31, 2007
Revenue
(in $000s) was comprised of the following for the periods
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
|
|
|
Revenue
|
|
|
% Revenue
|
|
|
Revenue
|
|
|
% Revenue
|
|
|
% Growth
|
|
|
Membership dues
|
|
$
|
400,874
|
|
|
|
79.1
|
%
|
|
$
|
374,631
|
|
|
|
79.2
|
%
|
|
|
7.0
|
%
|
Initiation fees
|
|
|
13,723
|
|
|
|
2.7
|
%
|
|
|
12,315
|
|
|
|
2.6
|
%
|
|
|
11.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership revenue
|
|
|
414,597
|
|
|
|
81.8
|
%
|
|
|
386,946
|
|
|
|
81.8
|
%
|
|
|
7.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal training revenue
|
|
|
61,752
|
|
|
|
12.2
|
%
|
|
|
56,106
|
|
|
|
11.9
|
%
|
|
|
10.1
|
%
|
Other ancillary club revenue
|
|
|
24,329
|
|
|
|
4.8
|
%
|
|
|
24,247
|
|
|
|
5.1
|
%
|
|
|
0.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ancillary club revenue
|
|
|
86,081
|
|
|
|
17.0
|
%
|
|
|
80,353
|
|
|
|
17.0
|
%
|
|
|
7.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees and other revenue
|
|
|
6,031
|
|
|
|
1.2
|
%
|
|
|
5,616
|
|
|
|
1.2
|
%
|
|
|
7.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
506,709
|
|
|
|
100.0
|
%
|
|
$
|
472,915
|
|
|
|
100.0
|
%
|
|
|
7.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue increased $33.8 million, or 7.1%, to
$506.7 million for the year ended December 31, 2008
from $472.9 million for the year ended December 31,
2007. This increase in revenue was driven primarily by growth in
membership dues and personal training revenue. For the year
ended December 31, 2008, revenues increased
$3.6 million, or 0.8%, at our clubs opened or acquired
prior to December 31, 2006 and increased $37.1 million
at the 24 clubs opened or acquired subsequent to
December 31, 2006. These increases in revenue were offset
by a $6.1 million revenue decrease related to the seven
clubs that were closed subsequent to December 31, 2006.
Comparable club revenue increased 2.2% for the year ended
December 31, 2008. Of this 2.2% increase, 1.1% was due to
an increase in membership, 0.6% was due to an increase in price
and 0.5% was due to an increase in ancillary club revenue and
fees and other revenue. However, in part as a result of the
current economic environment,
35
we experienced higher member attrition and lower average revenue
per member in 2008 than in 2007. As a result, for the year ended
December 31, 2008, our comparable club revenue growth was
2.2%, a decrease compared to 5.2% for the year ended
December 31, 2007. We experienced a comparable club revenue
decrease of 1.4% in the fourth quarter of 2008, and we expect
comparable club revenue to continue to decrease throughout 2009.
Operating
expenses (in $000s) were comprised of the following for
the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
% Variance
|
|
|
Payroll and related
|
|
$
|
193,580
|
|
|
$
|
177,357
|
|
|
|
9.1
|
%
|
Club operating
|
|
|
172,409
|
|
|
|
156,660
|
|
|
|
10.1
|
%
|
General and administrative
|
|
|
33,952
|
|
|
|
35,092
|
|
|
|
(3.2
|
)%
|
Depreciation and amortization
|
|
|
52,475
|
|
|
|
45,964
|
|
|
|
14.2
|
%
|
Impairment of fixed assets
|
|
|
3,867
|
|
|
|
|
|
|
|
N/A
|
|
Impairment of goodwill
|
|
|
17,609
|
|
|
|
|
|
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
$
|
473,892
|
|
|
$
|
415,073
|
|
|
|
14.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses increased in 2008 due to the following
factors:
Payroll and related. The increase in 2008 was
attributable to a 7.6% increase in the total months of club
operation from 1,799 to 1,935 and discounting of our member
initiation fees. We discounted our new member initiation fees in
2008 in an effort to drive membership sales. Our deferred
payroll costs related to new membership contracts are limited to
the amount of these initiation fees, thus causing an increase in
current payroll expense of approximately $6.0 million when
compared to the prior year. In addition, payroll costs directly
related to our personal training, group fitness training and
programming for children increased $5.1 million, or 14.1%,
principally due to the increase in revenue related to these
programs.
Club operating. The increase in 2008 was
primarily due to the following:
|
|
|
|
|
Rent and occupancy expenses increased $11.5 million in
2008. Rent and occupancy costs increased $9.9 million at
clubs that opened in 2008 and 2007 or that are currently under
construction. Rent increased $2.3 million at our clubs
opened prior to 2007. Rent and occupancy expenses decreased
$939,000 at our clubs that were closed during 2007 and 2008.
|
|
|
|
Utilities, consisting of electric, gas, and oil expenses,
increased $2.4 million in 2008 primarily due to five clubs
added in 2008, net of closures and 12 clubs added in the fourth
quarter of 2007, net of closures.
|
|
|
|
Cleaning, laundry and towel expenses increased $1.8 million
in 2008 due to new club openings, an increase in the number of
clubs that used an outsourced laundry service, as well as an
overall increase in member club usage of 13.4%.
|
|
|
|
Advertising and marketing expenses decreased $2.4 million
to $7.9 million in 2008 from $10.3 million in 2007
primarily due to a reduction in general awareness advertising in
2008.
|
Depreciation and amortization. The increase in
2008 was principally due to costs related to expanded clubs and
nine new clubs opened in the year ended December 31, 2008.
Offsetting these increases are insurance proceeds of
approximately $600,000 received for fixed asset damages at two
of our clubs.
Impairment of fixed assets: During the year
ended December 31, 2008, we recorded fixed asset impairment
charges of $3.9 million. There were charges of
$2.7 million on fixed assets at six of our underperforming
clubs and $1.2 million related to the planned closures of
two clubs prior to the lease expiration dates. There were no
such charges in the year ended December 31, 2007.
Impairment of goodwill: During the year ended
December 31, 2008, we recorded a goodwill impairment charge
of $17.6 million. The Company performed an interim
impairment test as of December 31, 2008 and concluded that
goodwill of $15.8 million of goodwill associated with the
Boston Sports Clubs reporting unit was impaired and
$1.8 million of goodwill at two of the three outlier clubs
that did not benefit from being part of regional clusters was
impaired. The Company did not have a goodwill impairment charge
in the New York Sports Clubs reporting unit given the
profitability of this unit.
36
Loss on
Extinguishment of Debt
For the year ended December 31, 2007, loss on
extinguishment of debt was $12.5 million. The proceeds from
the 2007 Senior Credit Facility obtained on February 27,
2007 were used to repay $170.0 million, representing the
remaining outstanding principal of the 2003 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 2003 Senior Notes. Net deferred financing
costs related to the 2003 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 year
ended December 31, 2008.
Interest
Expense
Interest expense decreased $2.5 million, or 9.5%, for the
year ended December 31, 2008 compared to the year ended
December 31, 2007. This decrease is a result of the
February 27, 2007 refinancing of the 2003 Senior Notes with
our $185.0 million term loan facility (the Term Loan
Facility), at a variable rate. For the year ended
December, 2007, the average variable interest rate was
approximately 7.7%, while the average variable interest rate for
the year ended December 31, 2008 decreased to approximately
4.8%.
Interest
Income
Interest income decreased $752,000, or 70.2%, for the year ended
December 31, 2008 compared to the year ended
December 31, 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 $9.2 million for the
year ended December 31, 2008 compared to $8.1 million
for the year ended December 31, 2007, calculated using the
Companys effective tax rate. For the year ended
December 31, 2008 we recognized a $4.7 million charge
for the non-deductible goodwill impairment of clubs that were
acquired in stock-based transactions in our Boston Sports Clubs
region. Also in 2008, we recognized tax benefits of $399,000
principally related to adjustments to our estimated 2007 tax
positions, including adjustments that were made to our Net
Operating Loss Carryforwards and we recognized a $150,000 tax
benefit principally related to Federal employment credits and
relief for federal surcharges on our communication expenses
previously incurred. 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.
YEAR
ENDED DECEMBER 31, 2007 COMPARED TO
YEAR ENDED DECEMBER 31, 2006
Revenue (in $000s) was comprised of the following for
the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
|
|
|
Revenue
|
|
|
% Revenue
|
|
|
Revenue
|
|
|
% Revenue
|
|
|
% Growth
|
|
|
Membership dues
|
|
$
|
374,631
|
|
|
|
79.2
|
%
|
|
$
|
346,201
|
|
|
|
79.9
|
%
|
|
|
8.2
|
%
|
Initiation fees
|
|
|
12,315
|
|
|
|
2.6
|
%
|
|
|
9,563
|
|
|
|
2.2
|
%
|
|
|
28.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership revenue
|
|
|
386,946
|
|
|
|
81.8
|
%
|
|
|
355,764
|
|
|
|
82.1
|
%
|
|
|
8.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal training revenue
|
|
|
56,106
|
|
|
|
11.9
|
%
|
|
|
49,511
|
|
|
|
11.4
|
%
|
|
|
13.3
|
%
|
Other ancillary club revenue
|
|
|
24,247
|
|
|
|
5.1
|
%
|
|
|
22,863
|
|
|
|
5.3
|
%
|
|
|
6.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ancillary club revenue
|
|
|
80,353
|
|
|
|
17.0
|
%
|
|
|
72,374
|
|
|
|
16.7
|
%
|
|
|
11.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees and other revenue
|
|
|
5,616
|
|
|
|
1.2
|
%
|
|
|
4,942
|
|
|
|
1.2
|
%
|
|
|
13.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
472,915
|
|
|
|
100.0
|
%
|
|
$
|
433,080
|
|
|
|
100.0
|
%
|
|
|
9.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
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.
Operating
expenses (in $000s) were comprised of the following for
the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2007
|
|
|
2006
|
|
|
% Variance
|
|
|
Payroll and related
|
|
$
|
177,357
|
|
|
$
|
162,709
|
|
|
|
9.0
|
%
|
Club operating
|
|
|
156,660
|
|
|
|
146,243
|
|
|
|
7.1
|
%
|
General and administrative
|
|
|
35,092
|
|
|
|
30,248
|
|
|
|
16.0
|
%
|
Depreciation and amortization
|
|
|
45,964
|
|
|
|
40,850
|
|
|
|
12.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
$
|
415,073
|
|
|
$
|
380,050
|
|
|
|
9.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
38
|
|
|
|
|
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 costs related to new and expanded clubs.
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 2007 Senior Credit Facility obtained on
February 27, 2007 were used to repay $170.0 million,
representing the remaining outstanding principal of the 2003
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 2003 Senior Notes. Net
deferred financing costs related to the 2003 Senior Credit
Facility and the 2003 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
2003 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 was a result of the repayment of our debt in
connection with the IPO completed on June 7, 2006 and the
refinancing of a portion of our debt at a lower interest rate in
February 2007. On June 8, 2006, we redeemed
$85.0 million of the 2003 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
39
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.
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, 2008
was $95.6 million compared to $82.7 million for the
year ended December 31, 2007, for an increase of 15.6%.
Total cash paid for interest decreased $7.1 million to
$10.0 million. Cash paid for income taxes decreased
$4.8 million to $15.9 million for the year ended
December 31, 2008.
Net cash provided by operating activities for the year ended
December 31, 2007 was $82.7 million compared to
$75.1 million for the year ended December 31, 2006, an
increase of 10.2%. Net cash flows from operations had 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 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.
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 $95.1 million and
$97.2 million for the years ended December 31, 2008
and 2007, respectively. During the year ended December 31,
2008, we spent $23.6 million on upgrading existing clubs,
$9.1 to enhance our management information systems,
$5.7 million for the construction of a new regional laundry
facility in our NYSC market and the remaining $57.8 million
for the building of new clubs or the expansion of existing
clubs. We also received $1.1 million in insurance proceeds
during 2008.
For the year ending December 31, 2009, we estimate we will
invest a total of $50.0 million to $53.0 million in
capital expenditures. This amount includes $23.0 million to
continue to upgrade existing clubs, $8.4 million to enhance
our management information systems and $4.0 million for the
construction of corporate offices and the completion of our new
regional laundry facility in our NYSC market. The remainder of
our 2009 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 $97.2 million and
$67.1 million for the years ended December 31, 2007
and 2006, respectively. Capital expenditures were
$93.3 million and $66.3 million for the years ended
December 31, 2007 and 2006, respectively. The increase in
capital expenditures was primarily due to the increase in the
number of clubs under construction in 2007 compared to 2006.
During the year ended December 31, 2007, we spent
$18.5 million on upgrading existing clubs,
$4.5 million for the relocation of our Manhattan corporate
office, $3.8 million to enhance our management information
systems, and the remaining $66.5 million for the building
of new clubs or the expansion of existing clubs.
Financing Activities. Net cash provided by
financing activities was $4.2 million for the year ended
December 31, 2008 compared to $12.9 million for the
year ended December 31, 2007, a decrease of
$8.7 million. For the year ended December 31, 2008, we
paid $4.6 million related to repurchases of
1.8 million shares of our common stock. There were no
common stock repurchases in the year ended December 31,
2007. For the year ended December 31, 2008, we increased
the outstanding borrowings under our Revolving Credit Facility
by $10.0 million, and made $1.9 million of principal
payments on our outstanding Term Loans.
On February 1, 2009, our Senior Discount Notes will be
fully accreted with an outstanding balance of
$138.5 million. Semi-annual cash interest payments of
$7.6 million will be required commencing August 1,
2009. From January 1, 2009 through February 26, 2009,
we paid $5.4 million for an additional 2.0 million
shares of common stock.
40
The decrease can also be attributed to the refinancing of our
debt on February 27, 2007. The net proceeds after issuance
costs from the 2007 Senior Credit Facility of
$182.4 million were used to repay the remaining principal
of $170.0 million of the 2003 Senior Notes. In addition, in
the year ended December 31, 2007, we paid a premium and
fees in connection with the extinguishment of debt of
$9.3 million. These transactions accounted for a
$3.0 million increase in cash related to financing
activities for the year ended December 31, 2007. There was
a $0.9 million decrease in cash received upon the exercise
of stock options in the year ended December 31, 2008 when
compared to the year ended December 31, 2007.
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 Initial Public Offering (IPO).
Our sale of 7,650,000 shares of Common Stock resulted in
net proceeds of $91.8 million. The proceeds from the IPO
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 2003
Senior Notes. These transactions, including premium and fees in
connection with the extinguishment of debt of
$13.3 million, totaled approximately $50.2 million.
This increase can also be attributed to the refinancing of our
debt on February 27, 2007. The net proceeds after issuance
costs from the 2007 Senior Credit Facility of
$182.4 million were used to repay the remaining principal
of $170.0 million of the outstanding principal of the 2003
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.
These Senior Discount Notes are publicly traded. 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 August 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. 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 Discount 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 equaled the principal
maturity value of $138.5 million.
The indenture governing our Senior Discount Notes contains,
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 restricts, among other things, our ability and the ability
of our restricted subsidiaries to: incur additional
indebtedness; 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
consolidation or merger or sell, transfer, lease or otherwise
dispose of all or substantially all of our assets; and create
liens on our assets.
The covenant contained in the indenture limiting the incurrence
of additional indebtedness allows the Company to incur such
indebtedness provided that the Company will continue to be in
compliance with a fixed charge coverage ratio of
greater than 2.00 to 1.00. The indenture does, however, allow
the Company and its
41
subsidiaries to incur certain permitted indebtedness
without regard to the fixed charge coverage ratio. The fixed
charge coverage ratio is defined as the ratio of consolidated
earnings before interest, taxes, and depreciation and
amortization to consolidated interest expense with certain
adjustments to these items as specified in the indenture.
Reference should be made to the indenture for the detailed
definitions of the defined terms used for purposes of the fixed
charge coverage ratio (see Exhibit 4.1 to this Report). At
December 31, 2008, our fixed charge coverage ratio, as
calculated for purposes of the indenture, was 4.55 to 1.00.
2003
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 2003 Senior Notes that would have
matured April 15, 2011 and the entering into of the 2003
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 2003
Senior Notes accrued interest at 9 5 / 8% per annum
and interest was payable semiannually on April 15 and
October 15. Effective July 7, 2006, the 2003 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 2003 Senior Credit Facility
would have at the Companys 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 2003 Senior Notes and (3) the amendments of, and the
waivers with respect to, certain provisions of the Indenture
governing the 2003 Senior Notes.
On June 8, 2006 the Company paid $93.0 million to
redeem $85.0 million of the outstanding principal of the
2003 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.
2007
Senior Credit Facility
On February 27, 2007, TSI, LLC entered into the
$260.0 million 2007 Senior Credit Facility. The 2007 Senior
Credit Facility consists of a 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 15, 2008.
A portion of the proceeds were used to purchase
$165.5 million aggregate principal amount of the 2003
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 $200,000, on April 15, 2007, the
redemption date. Accrued interest on the 2003 Senior Notes
totaling $6.0 million was also paid at closing. The Company
incurred $8.8 million of tender premium and approximately
$300,000 fees and expenses related to the tender of the 2003
Senior Notes.
Deferred financing costs related to the 2003 Senior Notes
totaling approximately $3.2 million were expensed in the
first quarter of 2007.
As of December 31, 2008, TSI, LLC had $181.8 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 2007 Credit Agreement. The interest rate on these
borrowings was 3.7% as of December 31, 2008. The Term Loan
Facility matures on the earlier of (a) February 27,
2014 or (b) August 1, 2013 if the Senior Discount
Notes are still outstanding. TSI, LLC is required
42
to repay 0.25% of principal, or $462,500, per quarter beginning
June 30, 2007. Total principal payments of
$3.2 million have been paid as of December 31, 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 2007 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.
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 Company has been within the Level 3 range since
entering into the Revolving Loan Facility in 2007 and expects to
be in this range throughout 2009.
The 2007 Credit Agreement contains a covenant that requires us
to comply with a total leverage ratio of not greater
than 4:25 to 1:00 during any period in which borrowings or
letters of credit are outstanding under the Revolving Loan
Facility. The total leverage ratio is defined as the ratio of
consolidated indebtedness (excluding the Senior Discount Notes
and certain contingent obligations) to consolidated earnings
before interest, taxes, and depreciation and amortization (with
adjustments for transaction expenses relating to the repayment
of the 2003 Senior Credit Facility and certain other debt,
non-cash deferred compensation expense relating to issuance or
repurchase of stock options and other equity interests, and
deferred rent expense in addition to certain other items).
Reference should be made to the 2007 Credit Agreement for the
detailed definitions of the defined terms used for purposes of
the total leverage ratio (see Exhibit 10.1 to this Report).
At December 31, 2008, our total leverage ratio, as
calculated for purposes of the 2007 Credit Agreement, was 2.35
to 1.00. In the year ended December 31, 2008, we recorded a
goodwill impairment charge of $17.6 million primary related
to our Boston Sports Clubs region. As of December 31, 2008,
we had $32.6 million of goodwill remaining on our
consolidated balance sheet. If we were to experience material
additional goodwill impairment charges it would increase our
total leverage ratio and depending upon the amount of goodwill
impairment charges recorded, such an impairment could result in
a failure to maintain the required minimum total leverage ratio
of 4.25 to 1.00 and would result in a breach of our covenant
under the 2007 Credit Agreement.
There were $19.0 million in borrowings outstanding under
the Revolving Loan Facility at December 31, 2008, at an
interest rate of 4.5% and outstanding letters of credit issued
totaled $13.2 million. The unutilized portion of the
Revolving Loan Facility as of December 31, 2008 was
$42.8 million.
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 2007
Senior Credit Facility significantly restrict the payment of
dividends by us. Our subsidiaries are permitted under the terms
of the 2007 Senior Credit Facility and 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).
The 2007 Credit Agreement contains covenants including, among
others, limitations on the Companys and each of its
subsidiaries ability to: create, incur, assume or be
liable for indebtedness (other than certain types of permitted
indebtedness); dispose of assets outside the ordinary course
(subject to certain exceptions); acquire, merge or consolidate
with or into another person or entity (other than certain types
of permitted acquisitions);
43
create, incur or allow any lien on any of its property (except
for certain permitted liens); make investments (other than
certain types of investments); or pay dividends or make
distributions (each subject to certain limitations). In
addition, the 2007 Credit Agreement provides for certain events
of default such as nonpayment of principal and interest when due
thereunder, breaches of representations and warranties,
noncompliance with covenants, acts of insolvency, default on
indebtedness held by third parties and the occurrence of a
change of control.
As of December 31, 2008, we were in compliance with our
debt covenants in the 2007 Credit Agreement and given our
operating plans and expected performance for 2009, we expect we
will continue to be in compliance during 2009. These covenants
may limit TSI, LLCs ability to incur additional debt. As
of December 31, 2008, permitted borrowing capacity of
$75.0 million was not restricted by the covenants.
As of December 31, 2008 we had $137.2 million of
Senior Discount Notes outstanding.
As of December 31, 2008, we had $10.4 million of cash
and cash equivalents.
Consolidated
Debt
As of December 31, 2008, our total consolidated debt was
$338.0 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
and/or
principal on our credit facility and Senior Discount Notes and
reducing our ability to use our cash flow to fund working
capital, capital expenditures, acquisitions of new clubs and
general corporate requirements; and
|
|
|
|
Limiting our flexibility in planning for, or reacting to,
changes in our business and the industry in which we operate.
|
These limitations and consequences may place us at a competitive
disadvantage to less-leveraged competitors.
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 2009. 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 2009. 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, 2008, all notes were fully paid.
Contractual
Obligations and Commitments
The aggregate long-term debt and operating lease obligations as
of December 31, 2008 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)
|
|
$
|
415,410
|
|
|
$
|
28,465
|
|
|
$
|
34,159
|
|
|
$
|
206,671
|
|
|
$
|
146,115
|
|
Operating lease obligations(2)
|
|
|
909,081
|
|
|
|
82,065
|
|
|
|
164,801
|
|
|
|
151,151
|
|
|
|
511,064
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual cash obligations
|
|
$
|
1,324,491
|
|
|
$
|
110,530
|
|
|
$
|
198,960
|
|
|
$
|
357,822
|
|
|
$
|
657,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
The current volatility in the capital and credit markets has
reached extraordinary levels and has significantly adversely
impacted global economic conditions, resulting in additional
significant recessionary pressures and further declines in
consumer confidence and economic growth. These conditions could
lead to reduced consumer spending in the foreseeable future and
cause member cancellations
and/or a
decrease in new memberships. This could adversely affect our
industry, financial position, business and results of operations.
These conditions have also resulted in a substantial tightening
of the credit markets, including lending by financial
institutions, which is the source of credit for our borrowing
and liquidity. It is difficult to predict how long the current
economic and capital and credit market conditions will continue,
however, if current levels of economic and capital and credit
market volatility continue or worsen, there can be no assurance
that we will not experience an adverse impact, which may be
material on our business and therefore our results of
operations. Based on information available to us, we do not
expect that any of the financial institutions that are a party
to our 2007 Senior Credit Facility would be unable to fulfill
their obligations thereunder as of the filing date of this
Annual Report on
Form 10-K.
In recent years, we have typically operated with a working
capital deficit. We had a working capital deficit of
$67.2 million at December 31, 2008, as compared with
$73.5 million at December 31, 2007. Major components
of our working capital deficit on the current liability side are
deferred revenues, accrued expenses (including, among others,
accrued construction in progress and equipment, payroll and
occupancy costs) and the current portion of long-term debt.
These current liabilities more than offset the main current
assets, which consist of cash and cash equivalents, accounts
receivable, and prepaid expenses and other current assets.
Payments underlying the current liability for deferred revenue
are generally not held as cash and cash equivalents, but rather
are used for the Companys business needs, including
financing and investing commitments, which use contributes to
the working capital deficit. The deferred revenue liability
relates to dues and services
paid-in-full
in advance and initiation fees paid at the time of enrollment
and totaled $40.3 million at December 31, 2008.
Initiation fees received are deferred and amortized over a
30-month
period, which represents the approximate club membership life of
a member. Prepaid dues are generally realized over a period of
up to twelve months, while fees for prepaid services normally
are realized over a period of one to six months. In periods when
we increase the number of clubs open and consequently increase
the level of payments received in advance, we anticipate that we
will continue to have deferred revenue balances at levels
similar to or greater than those currently maintained. By
contrast, any decrease in demand for our services or reductions
in initiation fees collected would have the effect of reducing
deferred revenue balances, which would likely require us to rely
more heavily on other sources of funding. In either case, a
significant portion of the deferred revenue does not constitute
a liability that must be funded with cash. At the time a member
joins our club, we incur enrollment costs which are deferred
over 30 months. These costs are recorded as a long-term
asset and as such, do not offset the working capital deficit. We
expect to record a working capital deficit in future periods
and, as in the past, will fund such deficit using cash flows
from operations and borrowings under our 2007 Senior Credit
Facility or other credit facilities, which resources we believe
will be sufficient to cover such deficit.
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 December 2007, the FASB issued SFAS, No. 141 (revised
2007), Business Combinations,
(SFAS 141R), which replaces SFAS 141.
SFAS 141R establishes principles and requirements for how
an acquirer recognizes and
45
measures in its financial statements the identifiable assets
acquired, the liabilities assumed, any non controlling interest
in the acquiree and the goodwill acquired. SFAS 141R also
modifies the recognition for preacquisition contingencies, such
as environmental or legal issues, restructuring plans and
acquired research and development value in purchase accounting.
SFAS 141R amends SFAS No. 109, Accounting for
Income Taxes, to require the acquirer to recognize changes
in the amount of its deferred tax benefits that are recognizable
because of a business combination either in income from
continuing operations in the period of the combination or
directly in contributed capital, depending on the circumstances.
SFAS 141R also establishes disclosure requirements which
will enable users to evaluate the nature and financial effects
of the business combination. SFAS 141R is effective for
fiscal years beginning after December 15, 2008. The Company
is currently evaluating the expected impact of SFAS 141R 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 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
elect the fair value option.
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.
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, deferred initiation
fees and direct expenses would increase or decrease in similar
proportion.
Fixed assets are recorded at cost and depreciated on a
straight-line basis over the estimated useful lives of the
assets, which are 30 years for building and improvements,
five years for club equipment, furniture, fixtures, flooring and
computer equipment and three to seven 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 group 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. During the year
ended December 31, 2008, we recorded impairment charges of
$3.9 million. There were charges of $2.7 million on
fixed assets at six of our underperforming clubs and
$1.2 million related to the planned closures of two clubs
prior to the lease expiration dates. There were no such charges
in the year ended December 31, 2007.
Goodwill has been allocated to reporting units that closely
reflect the regions served by our four trade names: New York
Sports Clubs (NYSC), Boston Sports Clubs
(BSC), Washington Sports Clubs (WSC) and
46
Philadelphia Sports Clubs (PSC), with certain more
remote clubs that do not benefit from a regional cluster being
considered single reporting units (Outlier Clubs)
and our three clubs located in Switzerland (SSC).
The Company has three Outlier Clubs with goodwill. The WSC and
PSC regions do not have any goodwill. The carrying value of
goodwill was allocated to the Companys reporting units
pursuant to SFAS No. 142, Goodwill and Other
Intangible Assets.
In each of the quarters ended March 31, 2008 and 2007, the
Company performed its annual impairment test. The March 31,
2008 and 2007 impairment tests supported the recorded goodwill
balances and as such no impairment of goodwill was required. The
valuation of intangible assets requires assumptions and
estimates of many critical factors, including revenue and market
growth, operating cash flows and discount rates.
In accordance with SFAS No. 142, the Company completed
an interim evaluation of the goodwill by reporting unit due to
the existence of a triggering event as of December 31,
2008. The determination as to whether a triggering event exists
that would warrant an interim review of goodwill and whether a
write-down of goodwill is necessary involves significant
judgment based on short-term and long-term projections of the
Company. Due to the significant decrease in market
capitalization and a decline in the Companys business
outlook primarily due to the macroeconomic environment, the
Company performed an interim impairment test as of
December 31, 2008.
Goodwill impairment testing is a two-step process. Step 1
involves comparing the fair value of the Companys
reporting units to their carrying amount. If the fair value of
the reporting unit is greater than its carrying amount, there is
no impairment. If the reporting units carrying amount is
greater than the fair value, the second step must be completed
to measure the amount of impairment, if any. Step 2 calculates
the implied fair value of goodwill by deducting the fair value
of all tangible and intangible assets, excluding goodwill, of
the reporting unit from the fair value of the reporting unit as
determined in Step 1. The implied fair value of goodwill
determined in this step is compared to the carrying value of
goodwill. If the implied fair value of goodwill is less than the
carrying value of goodwill, an impairment loss is recognized
equal to the difference. The result of the Companys
analysis indicated that there would be no remaining implied
value attributable to the Boston Sports Clubs reporting unit.
Accordingly, in December 2008, the Company wrote off all
$15.8 million of goodwill associated with this reporting
unit and $1.8 million at two of the three Outlier Clubs
that did not benefit from being part of regional clusters. The
Company did not have a goodwill impairment charge in the NYSC
region as a result of the interim test given the profitability
of this unit. There is one remaining Outlier Club with goodwill
totaling $137,000.
Fair value was determined by using a weighted combination of two
market-based approaches (weighted 25% each) and an income
approach (weighted 50%), as this combination was deemed to be
the most indicative of the Companys fair value in an
orderly transaction between market participants. Under the
market-based approaches, the Company utilized information
regarding the Company, the Companys industry as well as
publicly available industry information to determine earnings
multiples and sales multiples that are used to value the
Companys reporting units. Under the income approach, the
Company determined fair value based on estimated future cash
flows of each reporting unit, discounted by an estimated
weighted-average cost of capital, which reflects the overall
level of inherent risk of a reporting unit and the rate of
return an outside investor would expect to earn. Determining the
fair value of a reporting unit is judgmental in nature and
requires the use of significant estimates and assumptions,
including revenue growth rates and operating margins, discount
rates and future market conditions, among others.
Solely for purposes of establishing inputs for the fair value
calculations described above related to goodwill impairment
testing, the Company made the following assumptions. The Company
developed a financial forecast through 2013 for all reporting
units with the exception of BSC, which was extended through
2016. The BSC reporting unit has a larger proportion of less
mature clubs than the other reporting units. The Company used
discount rates ranging between 12.1% and 18.2%, compounded
annual revenue growth ranging from (0.7%) to 5.4% and terminal
growth rates ranging between 1% and 3%. These assumptions are
calculated separately for each reporting unit. The control
premium used on all reporting units was 15%, calculated as
annual costs associated with the Companys public listing
and operating synergies that would be considered by a market
participant in deriving fair value in a hypothetical
transaction. The sum of the fair values of the reporting units
was reconciled to the Companys current market
capitalization (based upon the Companys stock price) plus
the estimated control premium.
47
Given the current economic environment and the uncertainties
regarding the impact on the Companys business, there can
be no assurance that the Companys estimates and
assumptions regarding the duration of the ongoing economic
downturn, or the period or strength of recovery, made for
purposes of the Companys goodwill impairment testing as of
December 31, 2008 will prove to be accurate predictions of
the future. If the Companys assumptions regarding
forecasted revenue or margin growth rates of certain reporting
units are not achieved, the Company may be required to record
additional goodwill impairment charges in future periods,
whether in connection with the Companys next annual
impairment testing in the quarter ended March 31, 2009 or
subsequent to that, if any such change constitutes a triggering
event outside of the quarter from when the annual goodwill
impairment test is performed. It is not possible at this time to
determine if any such future impairment charge would result or,
if it does, whether such charge would be material.
Effective January 1, 2006, we adopted Statement of
Accounting Financial Standard (SFAS) No. 123
(revised 2004) Share Based Payment
(SFAS 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, 2008, our net deferred tax assets
totaled $42.3 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
2008 and 2007, we generated pre-tax profit of $11.5 million
and $21.8 million, respectively, and Federal taxable income
of approximately $16.9 million and $39.5 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.
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.
48
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 rate debt
facilities. As of December 31, 2008 and December 31,
2007, a total of $181.8 million and $183.6 million of
our debt, respectively, 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
year ended December 31, 2008, our interest expense would
have increased by approximately $1.9 million. This amount
is 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 in
this Annual Report on
Form 10-K.
|
|
Item 8.
|
Financial
Statements and Supplementary Data
|
Our Financial Statements appear following the signature page
hereto, are incorporated herein by reference 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: We maintain disclosure controls
and procedures that are designed to ensure 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, including the Chief Executive
Officer and the Chief Financial Officer, as appropriate, to
allow timely decisions regarding required disclosure. Any
controls and procedures, no matter how well designed and
operated, can provide only reasonable assurances of achieving
the desired controls.
As of December 31, 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 Exchange Act). Based upon that evaluation, our Chief
Executive Officer and Chief Financial Officer have concluded
that, as of December 31, 2008, our disclosure controls and
procedures were effective at the reasonable assurance level.
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
effectiveness of our internal control over financial reporting
as of December 31, 2008. 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
49
criteria, our management concluded that, as of December 31,
2008, 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. 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.
PricewaterhouseCoopers LLP, our independent registered public
accounting firm that audited the financial statements included
in this Annual Report on
Form 10-K,
has issued its written attestation report on the effectiveness
of the Companys internal control over financial reporting
as of December 31, 2008, as stated in their report included
following the signature page hereto, which is incorporated
herein by reference.
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, 2008 that have materially affected, or are
reasonably likely to materially affect, our internal control
over financial reporting.
|
|
Item 9B.
|
Other
Information
|
None
50
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 following sections of the Companys
definitive Proxy Statement relating to the Companys 2009
Annual Meeting of Stockholders to be filed with the SEC within
120 days of the Companys fiscal year ended
December 31, 2008 (the Proxy Statement):
Matters to be Considered at Annual Meeting
Proposal One Election of Directors,
Corporate Governance and Board Matters
Corporate Governance Documents, Corporate Governance
and Board Matters Committee Membership
Audit Committee, Section 16(A) Beneficial
Ownership Reporting Compliance, and Deadline for
Receipt of Stockholder Proposals.
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
|
|
Chairman 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, Edmonds Capital, LLC
|
Jason M. Fish
|
|
Former President, CapitalSource Inc.
|
Thomas J. Galligan, III
|
|
Chairman of the Board and Chief Executive Officer, Papa
Ginos Holdings Corp.
|
Kevin McCall
|
|
Chief Executive Officer and President, Paradigm Properties, LLC
|
Executive Officers:
|
|
|
Alexander Alimanestianu
|
|
Chief Executive Officer and President
|
Martin Annese
|
|
Chief Operations Officer
|
Daniel Gallagher
|
|
Chief Financial Officer
|
David M. Kastin
|
|
Senior Vice President General Counsel and Corporate
Secretary
|
Jennifer H. Prue
|
|
Chief Information Officer
|
James Rizzo
|
|
Senior Vice President Human Resources
|
|
|
Item 11.
|
Executive
Compensation
|
The information with respect to executive compensation is
incorporated herein by reference to the following sections of
the Proxy Statement: Executive Compensation and
Corporate Governance and Board Matters
Compensation Committee Interlocks and Insider
Participation.
The information with respect to compensation of directors is
incorporated herein by reference to the following sections of
the Proxy Statement.: Corporate Governance and Board
Matters Directors Compensation for the 2008
Fiscal Year.
51
|
|
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, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
1,881,560
|
|
|
$
|
8.38
|
|
|
|
1,016,969
|
|
Equity compensation plans not approved by security holders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
1,881,560
|
|
|
$
|
8.38
|
|
|
|
1,016,969
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 following section of the Proxy
Statement.: Certain Relationships and Related
Transactions and Corporate Governance and Board
Matters Director Independence.
|
|
Item 14.
|
Principal
Accountant Fees and Services
|
The information with respect to principal accountant fees and
services is incorporated herein by reference to the following
section of the Proxy Statement: Matters to be Considered
at Annual Meeting Proposal Two
Ratification of Independent Registered Public Accounting
Firm.
52
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, Inc.
|
|
|
|
|
|
|
|
F-2
|
|
|
|
|
F-3
|
|
|
|
|
F-4
|
|
|
|
|
F-5
|
|
|
|
|
F-6
|
|
|
|
|
F-7
|
|
(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.
53
SIGNATURES
Pursuant to the requirements of Section 13 or 15
(d) of the Securities Exchange Act of 1934, the registrant
has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized on March 3, 2009.
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
|
|
March 3, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Daniel
Gallagher
Daniel
Gallagher
|
|
Chief Financial Officer (principal financial and accounting
officer)
|
|
March 3, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Keith
Alessi
Keith
Alessi
|
|
Director
|
|
March 3, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Paul
Arnold
Paul
Arnold
|
|
Director
|
|
March 3, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Bruce
Bruckmann
Bruce
Bruckmann
|
|
Director
|
|
March 3, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Rice
Edmonds
Rice
Edmonds
|
|
Director
|
|
March 3, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Jason
Fish
Jason
Fish
|
|
Director and Chairman of the Board
|
|
March 3, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Thomas
J. Galligan III
Thomas
J. Galligan III
|
|
Director
|
|
March 3, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Kevin
McCall
Kevin
McCall
|
|
Director
|
|
March 3, 2009
|
|
|
54
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
|
|
F-1
Report of
Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders of
Town Sports International Holdings, Inc:
In our opinion, the accompanying consolidated balance sheets and
the related consolidated statements of operations,
stockholders 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, 2008 and 2007, and the
results of their operations and their cash flows for each of the
three years in the period ended December 31, 2008, 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, 2008, 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 were integrated
audits in 2008 and 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.
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
March 3, 2009
F-2
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
December 31,
2008 and 2007
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(All figures in $000s except share data)
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
10,399
|
|
|
$
|
5,463
|
|
Accounts receivable (less allowance for doubtful accounts of
$3,001 and $2,797 in 2008 and 2007, respectively)
|
|
|
4,508
|
|
|
|
5,382
|
|
Inventory
|
|
|
143
|
|
|
|
230
|
|
Prepaid expenses and other current assets
|
|
|
14,154
|
|
|
|
14,767
|
|
Prepaid corporate income taxes
|
|
|
8,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
37,320
|
|
|
|
25,842
|
|
Fixed assets, net
|
|
|
373,120
|
|
|
|
337,152
|
|
Goodwill
|
|
|
32,610
|
|
|
|
50,165
|
|
Intangible assets, net
|
|
|
281
|
|
|
|
477
|
|
Deferred tax assets, net
|
|
|
42,266
|
|
|
|
44,345
|
|
Deferred membership costs
|
|
|
14,462
|
|
|
|
17,974
|
|
Other assets
|
|
|
11,579
|
|
|
|
12,808
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
511,638
|
|
|
$
|
488,763
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
20,850
|
|
|
$
|
10,898
|
|
Accounts payable
|
|
|
7,267
|
|
|
|
10,891
|
|
Accrued expenses
|
|
|
35,565
|
|
|
|
34,186
|
|
Accrued interest
|
|
|
523
|
|
|
|
738
|
|
Corporate income taxes payable
|
|
|
|
|
|
|
811
|
|
Deferred revenue
|
|
|
40,326
|
|
|
|
41,798
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
104,531
|
|
|
|
99,322
|
|
Long-term debt
|
|
|
317,160
|
|
|
|
305,124
|
|
Deferred lease liabilities
|
|
|
69,719
|
|
|
|
61,221
|
|
Deferred revenue
|
|
|
4,554
|
|
|
|
7,300
|
|
Other liabilities
|
|
|
14,902
|
|
|
|
15,613
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
510,866
|
|
|
|
488,580
|
|
Commitments and contingencies (Note 14)
|
|
|
|
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
|
Common stock, $.001 par value; issued and outstanding
24,627,779 and 26,254,773 shares at December 31, 2008
and 2007, respectively
|
|
|
25
|
|
|
|
26
|
|
Paid-in capital
|
|
|
(18,980
|
)
|
|
|
(16,977
|
)
|
Accumulated other comprehensive income (currency translation
adjustment)
|
|
|
1,070
|
|
|
|
814
|
|
Retained earnings
|
|
|
18,657
|
|
|
|
16,320
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
772
|
|
|
|
183
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$
|
511,638
|
|
|
$
|
488,763
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
F-3
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
Years
Ended December 31, 2008, 2007 and 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
(All figures in $000s except share and per share
data)
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Club operations
|
|
$
|
500,678
|
|
|
$
|
467,299
|
|
|
$
|
428,138
|
|
Fees and other
|
|
|
6,031
|
|
|
|
5,616
|
|
|
|
4,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
506,709
|
|
|
|
472,915
|
|
|
|
433,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and related
|
|
|
193,580
|
|
|
|
177,357
|
|
|
|
162,709
|
|
Club operating
|
|
|
172,409
|
|
|
|
156,660
|
|
|
|
146,243
|
|
General and administrative
|
|
|
33,952
|
|
|
|
35,092
|
|
|
|
30,248
|
|
Depreciation and amortization
|
|
|
52,475
|
|
|
|
45,964
|
|
|
|
40,850
|
|
Impairment of fixed assets
|
|
|
3,867
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill
|
|
|
17,609
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
473,892
|
|
|
|
415,073
|
|
|
|
380,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
32,817
|
|
|
|
57,842
|
|
|
|
53,030
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
12,521
|
|
|
|
16,113
|
|
Interest expense
|
|
|
23,902
|
|
|
|
26,400
|
|
|
|
35,496
|
|
Interest income
|
|
|
(319
|
)
|
|
|
(1,071
|
)
|
|
|
(2,124
|
)
|
Equity in the earnings of investees and rental income
|
|
|
(2,307
|
)
|
|
|
(1,799
|
)
|
|
|
(1,817
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for corporate income taxes
|
|
|
11,541
|
|
|
|
21,791
|
|
|
|
5,362
|
|
Provision for corporate income taxes
|
|
|
9,204
|
|
|
|
8,145
|
|
|
|
715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,337
|
|
|
$
|
13,646
|
|
|
$
|
4,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.09
|
|
|
$
|
0.52
|
|
|
$
|
0.20
|
|
Diluted
|
|
$
|
0.09
|
|
|
$
|
0.51
|
|
|
$
|
0.20
|
|
Weighted average number of shares used in calculating earnings
per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
26,247,398
|
|
|
|
26,153,543
|
|
|
|
22,749,470
|
|
Diluted
|
|
|
26,314,950
|
|
|
|
26,611,226
|
|
|
|
23,154,812
|
|
See notes to consolidated financial statements.
F-4
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
Years
Ended December 31, 2008, 2007 and 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
|
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, 2006
|
|
|
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
|
|
Repurchase of common stock
|
|
|
(1,838,960
|
)
|
|
|
(2
|
)
|
|
|
(4,643
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,645
|
)
|
Stock option exercises
|
|
|
195,700
|
|
|
|
1
|
|
|
|
1,195
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,196
|
|
Common stock grants
|
|
|
16,266
|
|
|
|
|
|
|
|
87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
87
|
|
Compensation related to stock options
|
|
|
|
|
|
|
|
|
|
|
1,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,181
|
|
Tax benefit from stock option exercises
|
|
|
|
|
|
|
|
|
|
|
177
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
177
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,337
|
|
|
|
2,337
|
|
Foreign currency translation adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
256
|
|
|
|
|
|
|
|
256
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2008
|
|
|
24,627,779
|
|
|
$
|
25
|
|
|
$
|
(18,980
|
)
|
|
$
|
|
|
|
$
|
1,070
|
|
|
$
|
18,657
|
|
|
$
|
772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
F-5
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
Years
Ended December 31, 2008, 2007 and 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
(All figures in $000s)
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
2,337
|
|
|
$
|
13,646
|
|
|
$
|
4,647
|
|
Adjustments to reconcile net income to net cash provided by
operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
52,475
|
|
|
|
45,964
|
|
|
|
40,850
|
|
Impairment of fixed assets
|
|
|
3,867
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill
|
|
|
17,609
|
|
|
|
|
|
|
|
|
|
Non cash interest expense on Senior Discount Notes
|
|
|
13,937
|
|
|
|
12,460
|
|
|
|
14,417
|
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
12,521
|
|
|
|
16,113
|
|
Payment of interest on
Payment-in-Kind
Notes
|
|
|
|
|
|
|
|
|
|
|
(12,961
|
)
|
Amortization of debt issuance costs
|
|
|
781
|
|
|
|
815
|
|
|
|
1,438
|
|
Noncash rental expense, net of noncash rental income
|
|
|
(411
|
)
|
|
|
508
|
|
|
|
1,768
|
|
Compensation expense incurred in connection with stock options
and common stock grants
|
|
|
1,268
|
|
|
|
913
|
|
|
|
1,135
|
|
Net change in certain working capital components
|
|
|
(10,258
|
)
|
|
|
1,765
|
|
|
|
11,169
|
|
Decrease (increase) in deferred tax asset
|
|
|
2,079
|
|
|
|
(11,908
|
)
|
|
|
(8,059
|
)
|
Decrease (increase) in deferred membership costs
|
|
|
3,512
|
|
|
|
(2,271
|
)
|
|
|
(4,181
|
)
|
Landlord contributions to tenant improvements
|
|
|
6,597
|
|
|
|
5,439
|
|
|
|
6,413
|
|
Increase in insurance reserves
|
|
|
2,038
|
|
|
|
2,795
|
|
|
|
2,564
|
|
Other
|
|
|
(209
|
)
|
|
|
102
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments
|
|
|
93,285
|
|
|
|
69,103
|
|
|
|
70,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
95,622
|
|
|
|
82,749
|
|
|
|
75,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures, net of effect of acquired businesses
|
|
|
(96,182
|
)
|
|
|
(93,280
|
)
|
|
|
(66,253
|
)
|
Insurance proceeds received
|
|
|
1,074
|
|
|
|
500
|
|
|
|
|
|
Acquisition of businesses, net of cash acquired
|
|
|
|
|
|
|
(4,450
|
)
|
|
|
(858
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(95,108
|
)
|
|
|
(97,230
|
)
|
|
|
(67,111
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from 2007 Credit Facility
|
|
|
|
|
|
|
185,000
|
|
|
|
|
|
Costs related to issuance of 2007 Credit Facility
|
|
|
|
|
|
|
(2,724
|
)
|
|
|
|
|
Proceeds from Initial Public Offering, net of underwriting and
other costs
|
|
|
|
|
|
|
|
|
|
|
91,750
|
|
Repayment of Senior Notes
|
|
|
|
|
|
|
(169,999
|
)
|
|
|
(128,684
|
)
|
Proceeds from borrowings on Revolving Loan Facility
|
|
|
19,000
|
|
|
|
9,000
|
|
|
|
|
|
Repayment of borrowings on Revolving Loan Facility
|
|
|
(9,000
|
)
|
|
|
|
|
|
|
|
|
Premium paid on extinguishment of debt and related costs
|
|
|
|
|
|
|
(9,309
|
)
|
|
|
(13,273
|
)
|
Repayment of long term borrowings
|
|
|
(1,949
|
)
|
|
|
(1,568
|
)
|
|
|
(2,805
|
)
|
Change in book overdraft.
|
|
|
(583
|
)
|
|
|
(647
|
)
|
|
|
245
|
|
Repurchase of common stock
|
|
|
(4,645
|
)
|
|
|
|
|
|
|
(433
|
)
|
Tax benefit from stock option exercises
|
|
|
177
|
|
|
|
1,082
|
|
|
|
163
|
|
Proceeds from stock option exercises
|
|
|
1,196
|
|
|
|
2,096
|
|
|
|
439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
4,196
|
|
|
|
12,931
|
|
|
|
(52,598
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
226
|
|
|
|
203
|
|
|
|
95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
4,936
|
|
|
|
(1,347
|
)
|
|
|
(44,494
|
)
|
Cash and cash equivalents beginning of period
|
|
|
5,463
|
|
|
|
6,810
|
|
|
|
51,304
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents end of period
|
|
$
|
10,399
|
|
|
$
|
5,463
|
|
|
$
|
6,810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of the change in certain working capital components,
net of effects of acquired businesses
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in accounts receivable
|
|
$
|
1,786
|
|
|
$
|
(549
|
)
|
|
$
|
(3,168
|
)
|
Decrease (increase) in inventory
|
|
|
89
|
|
|
|
205
|
|
|
|
(13
|
)
|
Decrease (increase) in prepaid expenses and other current assets
|
|
|
197
|
|
|
|
1,965
|
|
|
|
(4,085
|
)
|
Increase (decrease) in accounts payable, accrued expenses and
accrued interest
|
|
|
778
|
|
|
|
(2,435
|
)
|
|
|
2,662
|
|
Change in prepaid corporate income taxes and corporate income
taxes payable
|
|
|
(8,874
|
)
|
|
|
(1,726
|
)
|
|
|
7,095
|
|
(Decrease) increase in deferred revenue
|
|
|
(4,234
|
)
|
|
|
4,305
|
|
|
|
8,678
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in certain working capital components
|
|
$
|
(10,258
|
)
|
|
$
|
1,765
|
|
|
$
|
11,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
F-6
As of December 31, 2008, Town Sports International
Holdings, Inc. (the Company or TSI
Holdings), through its wholly-owned subsidiary, Town
Sports International, LLC (TSI, LLC), operated 166
fitness clubs (clubs) comprised of 112 clubs in the
New York metropolitan market under the New York Sports
Clubs brand name, 25 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.
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 9
5 / 8% Senior Notes due 2011.
Certain reclassifications were made to the reported amounts for
the years ended December 31, 2007 and 2006 to conform to
the presentation for the year ended December 31, 2008.
|
|
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 generally 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 sales commissions and a percentage of
salaries payable to membership consultants, are deferred and
recognized, on a straight-line basis, in operations over an
estimated membership life of 30 months. Deferred membership
costs were $14,462 and $17,974 at December 31, 2008 and
2007, respectively. The decrease of $3,512 is related to the
discounting of new member initiation fees in an effort to drive
membership sales. 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.
F-7
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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 $3,598 and $3,625
as of December 31, 2008 and 2007, respectively, pursuant to
various state consumer protection laws.
Advertising
and Club Pre-opening Costs
Advertising costs and club pre-opening costs are charged to
operations during the period in which they are incurred, except
for production costs related to television and radio
advertisements, which are expensed when the related commercials
are first aired. Total advertising costs incurred by the Company
for the years ended December 31, 2008, 2007 and 2006
totaled $7,868, $10,302 and $10,971, respectively and are
included in club operations.
Cash
and Cash Equivalents
The Company considers all highly liquid instruments which have
original maturities of three months or less when acquired to be
cash equivalents. The carrying amounts reported in the balance
sheets for cash and cash equivalents approximate fair value. The
Company owns and operates a captive insurance company in the
State of New York. Under the insurance laws of the State of New
York, this captive insurance company is required to maintain a
cash balance of at least $250. At December 31, 2008 and
2007, $271 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 consists of amounts due from the
Companys membership base and is $7,509 and $8,179 at
December 31, 2008 and 2007, respectively before allowance
for doubtful accounts. 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 affect our members
ability to pay.
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, 2008, 2007 and 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Beginning
|
|
|
|
|
|
Write-offs Net of
|
|
|
Balance at
|
|
|
|
of the Year
|
|
|
Additions
|
|
|
Recoveries
|
|
|
End of Year
|
|
|
December 31, 2008
|
|
$
|
2,797
|
|
|
$
|
8,430
|
|
|
$
|
(8,226
|
)
|
|
$
|
3,001
|
|
December 31, 2007
|
|
$
|
2,026
|
|
|
$
|
8,168
|
|
|
$
|
(7,397
|
)
|
|
$
|
2,797
|
|
December 31, 2006
|
|
$
|
1,984
|
|
|
$
|
5,129
|
|
|
$
|
(5,087
|
)
|
|
$
|
2,026
|
|
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 seven 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 one to 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, Goodwill and Other
Intangible Assets (SFAS 142), 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 $781, $815 and
$1,438, for the years ended December 31, 2008, 2007 and
2006, respectively.
Accounting
for the Impairment of Long-Lived Assets
Long-lived assets, such as fixed assets and intangible assets
are reviewed for impairment when events or circumstances
indicate that their carrying value may not be recoverable.
Estimated undiscounted expected future cash flows are used to
determine if an asset is impaired in which case the assets
carrying value would be reduced to fair value.
Insurance
The Company obtains insurance coverage for significant exposures
as well as those risks required to be insured by law or
contract. The Company retains a portion of risk internally
related to general liability losses. Where the Company retains
risk, provisions are recorded based upon the Companys
estimates of its ultimate exposure for claims. The provisions
are estimated based on claims experience, an estimate of claims
incurred but not yet reported
F-9
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
and other relevant factors. In this connection, under the
provision of the Deductible Agreement related to the payment and
administration of the Companys insurance claims, we are
required to maintain irrevocable letters of credit, totaling
$7,900 as of December 31, 2008.
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,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Cash paid
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest (net of amounts capitalized)(a)
|
|
$
|
10,032
|
|
|
$
|
17,073
|
|
|
$
|
35,252
|
|
Income taxes
|
|
|
15,932
|
|
|
|
20,732
|
|
|
|
4,699
|
|
Noncash investing and financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of fixed assets included in accounts payable and
accrued expenses
|
|
|
11,132
|
|
|
|
15,781
|
|
|
|
12,737
|
|
See Notes 7, 10 and 11 for additional non-cash investing
and financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
The December 31, 2006 amount includes a $12,961 cash
payment of interest on
payment-in-kind
notes, related to the Senior Discount Notes, as later defined. |
Foreign
Currency
At December 31, 2008, 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 translation of foreign functional
currency financial statements into U.S. dollars are
included in the currency
F-10
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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 $256, $275 and $153 for the
years ended December 31, 2008, 2007 and 2006, respectively.
Comprehensive
Income
Comprehensive income is defined as the change in equity of a
business enterprise during a period from transactions and other
events and circumstances from non-owner sources, including
foreign currency translation adjustments. The Company presents
comprehensive income in its consolidated statements of
stockholders equity.
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 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
ended December 31, 2008, 2007 and 2006 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Revenue
|
|
$
|
3,345
|
|
|
$
|
3,622
|
|
|
$
|
3,554
|
|
Operating expenses
|
|
|
2,206
|
|
|
|
2,150
|
|
|
|
1,929
|
|
Operating income
|
|
|
1,139
|
|
|
|
1,472
|
|
|
|
1,625
|
|
Net income
|
|
|
1,045
|
|
|
|
1,362
|
|
|
|
1,513
|
|
Concentrations
of Credit Risk
Financial instruments which potentially subject the Company to
concentrations of credit risk are cash and cash equivalents.
Such amounts are held, primarily, in a single commercial bank.
The Company holds no collateral for these financial instruments.
Cash and cash equivalents held in a single commercial bank as of
December 31, 2008 were $6,929. During any given month, this
amount can be as high as $30,000.
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,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Weighted average number of common share outstanding
basic
|
|
|
26,247,398
|
|
|
|
26,153,543
|
|
|
|
22,749,470
|
|
Effect of diluted stock options
|
|
|
67,552
|
|
|
|
457,683
|
|
|
|
405,342
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
diluted
|
|
|
26,314,950
|
|
|
|
26,611,226
|
|
|
|
23,154,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.09
|
|
|
$
|
0.52
|
|
|
$
|
0.20
|
|
Diluted
|
|
$
|
0.09
|
|
|
$
|
0.51
|
|
|
$
|
0.20
|
|
At December 31, 2008, 2007 and 2006, we did not include
stock options to purchase 957,928, 433,540 and
195,166 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. In December 2007, the
SEC issued SAB No. 110 (SAB 110)
regarding the use of a simplified method, as
discussed SAB 107, in developing an estimate of expected
term of plain vanilla share options in accordance
with SFAS 123R. In particular, the staff indicated in
SAB 107 that it will accept a companys election to
use the simplified method, regardless of whether the company has
sufficient information to make more refined estimates of
expected term. At the time SAB 107 was issued, the staff
believed that more detailed external information about employee
exercise behavior (e.g., employee exercise patterns by industry
and/or other
categories of companies) would, over time, become readily
available to companies. Therefore, the staff stated in
SAB 107 that it would not expect a company to use the
simplified method for share option grants after
December 31, 2007. The staff understands that such detailed
information about employee exercise behavior may not be 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. The Company
currently uses the simplified method for plain
vanilla share options and warrants, and will assess the
impact of SAB 110 for fiscal year 2009. It is not believed
that this will have an impact on the Companys financial
position, results of operations or cash flows.
F-12
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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
|
|
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
|
|
2008 Grants
|
|
|
2.3
|
%
|
|
|
6 years
|
|
|
|
60
|
%
|
|
|
|
|
|
$
|
4.83
|
|
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.
In December 2007, the FASB issued SFAS, No. 141 (revised
2007), Business Combinations,
(SFAS 141R), which replaces SFAS 141.
SFAS 141R establishes principles and requirements for how
an acquirer recognizes and measures in its financial statements
the identifiable assets acquired, the liabilities assumed, any
non controlling interest in the acquiree and the goodwill
acquired. SFAS 141R also modifies the recognition for
pre-acquisition contingencies, such as environmental or legal
issues, restructuring plans and acquired research and
development value in purchase accounting. SFAS 141R amends
SFAS No. 109, Accounting for Income Taxes, to
require the acquirer to recognize changes in the amount of its
deferred tax benefits that are recognizable because of a
business combination either in income from continuing operations
in the period of the combination or directly in contributed
capital, depending on the circumstances. SFAS 141R also
establishes disclosure requirements which will enable users to
evaluate the nature and financial effects of the business
combination. SFAS 141R is effective for fiscal years
beginning after December 15, 2008. The Company is currently
evaluating the expected impact of SFAS 141R 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
F-13
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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 elect the
fair value option.
Fixed assets as of December 31, 2008 and 2007 are shown at
cost, less accumulated depreciation and amortization and are
summarized below:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
Leasehold improvements
|
|
$
|
458,941
|
|
|
$
|
413,557
|
|
Club equipment
|
|
|
87,833
|
|
|
|
80,924
|
|
Furniture, fixtures and computer equipment
|
|
|
66,747
|
|
|
|
60,347
|
|
Computer software
|
|
|
18,200
|
|
|
|
16,110
|
|
Building and improvements
|
|
|
4,995
|
|
|
|
4,995
|
|
Land
|
|
|
986
|
|
|
|
986
|
|
Construction in progress
|
|
|
36,416
|
|
|
|
18,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
674,118
|
|
|
|
595,857
|
|
Less: Accumulated depreciation and amortization
|
|
|
(300,998
|
)
|
|
|
(258,705
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
373,120
|
|
|
$
|
337,152
|
|
|
|
|
|
|
|
|
|
|
Depreciation and leasehold amortization expense for the years
ended December 31, 2008, 2007 and 2006, was $51,743,
$45,519 and $40,220, respectively.
Fixed assets are evaluated for impairment periodically whenever
events or changes in circumstances indicate that their related
carrying amounts may not be recoverable from its undiscounted
cash flows in accordance with SFAS No. 144,
Accounting for the Impairment or Disposal of Long-Lived
Assets (SFAS 144). The Companys
long-lived assets and liabilities are grouped at the individual
club level which is the lowest level for which there is
identifiable cash flow. To the extent that estimated future
undiscounted net cash flows attributable to the assets are less
than the carrying amount, an impairment charge is recognized
equal to the difference between the carrying value of such asset
and its fair value. In the year ended December 31, 2008,
the Company tested 13 underperforming clubs and recorded
impairment charges of $2,641 on fixed assets at seven of these
clubs. The seven clubs with impairment charges have
approximately $917 of net fixed assets remaining or an average
of $131 per club. The six clubs that did not have impairment
charges have $4,786 of net fixed assets remaining or an average
of $798 per club. In addition, the Company recorded an
impairment charge of $1,226 on fixed assets related to the
decision to two close clubs prior to their lease expiration
dates.
|
|
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 (NYSC), Boston Sports Clubs
(BSC), Washington Sports Clubs (WSC) and
Philadelphia Sports Clubs (PSC), with certain more
remote clubs that do not benefit from a regional cluster being
considered single reporting units (Outlier Clubs)
and our three clubs located in Switzerland (SSC).
The Company has three Outlier Clubs with goodwill. The WSC and
PSC regions do not have any goodwill. The carrying value of
goodwill was allocated to the Companys reporting units
pursuant to SFAS No. 142, Goodwill and Other
Intangible Assets.
In each of the quarters ended March 31, 2008 and 2007, the
Company performed its annual impairment test. The March 31,
2008 and 2007 impairment tests supported the recorded goodwill
balances and as such no
F-14
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
impairment of goodwill was required. The valuation of intangible
assets requires assumptions and estimates of many critical
factors, including revenue and market growth, operating cash
flows and discount rates.
In accordance with SFAS No. 142, the Company completed
an interim evaluation of the goodwill by reporting unit due to
the existence of a triggering event as of December 31,
2008. The determination as to whether a triggering event exists
that would warrant an interim review of goodwill and whether a
write-down of goodwill is necessary involves significant
judgment based on short-term and long-term projections of the
Company. Due to the significant decrease in market
capitalization and a decline in the Companys business
outlook primarily due to the macroeconomic environment, the
Company performed an interim impairment test as of
December 31, 2008.
Goodwill impairment testing is a two-step process. Step 1
involves comparing the fair value of the Companys
reporting units to their carrying amount. If the fair value of
the reporting unit is greater than its carrying amount, there is
no impairment. If the reporting units carrying amount is
greater than the fair value, the second step must be completed
to measure the amount of impairment, if any. Step 2 calculates
the implied fair value of goodwill by deducting the fair value
of all tangible and intangible assets, excluding goodwill, of
the reporting unit from the fair value of the reporting unit as
determined in Step 1. The implied fair value of goodwill
determined in this step is compared to the carrying value of
goodwill. If the implied fair value of goodwill is less than the
carrying value of goodwill, an impairment loss is recognized
equal to the difference. The result of the Companys
analysis indicated that there would be no remaining implied
value attributable to the Boston Sports Clubs reporting unit.
Accordingly, in December 2008, the Company wrote off all $15,766
of goodwill associated with this reporting unit and $1,843 at
two of the three Outlier Clubs that did not benefit from being
part of regional clusters. The Company did not have a goodwill
impairment charge in the NYSC region as a result of the interim
test given the profitability of this unit. There is one
remaining Outlier Club with goodwill totaling $137.
Fair value was determined by using a weighted combination of two
market-based approaches (weighted 25% each) and an income
approach (weighted 50%), as this combination was deemed to be
the most indicative of the Companys fair value in an
orderly transaction between market participants. Under the
market-based approaches, the Company utilized information
regarding the Company, the Companys industry as well as
publicly available industry information to determine earnings
multiples and sales multiples that are used to value the
Companys reporting units. Under the income approach, the
Company determined fair value based on estimated future cash
flows of each reporting unit, discounted by an estimated
weighted-average cost of capital, which reflects the overall
level of inherent risk of a reporting unit and the rate of
return an outside investor would expect to earn. Determining the
fair value of a reporting unit is judgmental in nature and
requires the use of significant estimates and assumptions,
including revenue growth rates and operating margins, discount
rates and future market conditions, among others.
Solely for purposes of establishing inputs for the fair value
calculations described above related to goodwill impairment
testing, the Company made the following assumptions. The Company
developed a financial forecast through 2013 for all reporting
units with the exception of BSC, which was extended through
2016. The BSC reporting unit has a larger proportion of less
mature clubs than the other reporting units. The Company used
discount rates ranging between 12.1% and 18.2%, compounded
annual revenue growth ranging from (0.7%) to 5.4% and terminal
growth rates ranging between 1% and 3%. These assumptions are
calculated separately for each reporting unit. The control
premium used on all reporting units was 15%, calculated as
annual costs associated with the Companys public listing
and operating synergies that would be considered by a market
participant in deriving fair value in a hypothetical
transaction. The sum of the fair values of the reporting units
was reconciled to the Companys current market
capitalization (based upon the Companys stock price) plus
the estimated control premium.
Given the current economic environment and the uncertainties
regarding the impact on the Companys business, there can
be no assurance that the Companys estimates and
assumptions regarding the duration of the ongoing economic
downturn, or the period or strength of recovery, made for
purposes of the Companys goodwill impairment testing as of
December 31, 2008 will prove to be accurate predictions of
the future. If the Companys
F-15
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
assumptions regarding forecasted revenue or margin growth rates
of certain reporting units are not achieved, the Company may be
required to record additional goodwill impairment charges in
future periods, whether in connection with the Companys
next annual impairment testing in the quarter ended
March 31, 2009 or subsequent to that, if any such change
constitutes a triggering event outside of the quarter from when
the annual goodwill impairment test is performed. It is not
possible at this time to determine if any such future impairment
charge would result or, if it does, whether such charge would be
material.
The change in the carrying amount of goodwill from
January 1, 2007 through December 31, 2008 are detailed
in the chart below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outlier
|
|
|
|
|
|
|
NYSC
|
|
|
BSC
|
|
|
SSC
|
|
|
Clubs
|
|
|
Total
|
|
|
Balance as of January 1, 2007
|
|
$
|
31,403
|
|
|
$
|
15,766
|
|
|
$
|
963
|
|
|
$
|
1,980
|
|
|
$
|
50,112
|
|
Changes due to foreign currency exchange rate fluctuations
|
|
|
|
|
|
|
|
|
|
|
53
|
|
|
|
|
|
|
|
53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2007
|
|
|
31,403
|
|
|
|
15,766
|
|
|
|
1,016
|
|
|
|
1,980
|
|
|
|
50,165
|
|
Changes due to foreign currency exchange rate fluctuations
|
|
|
|
|
|
|
|
|
|
|
54
|
|
|
|
|
|
|
|
54
|
|
Impairment of goodwill
|
|
|
|
|
|
|
(15,766
|
)
|
|
|
|
|
|
|
(1,843
|
)
|
|
|
(17,609
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2008
|
|
$
|
31,403
|
|
|
$
|
|
|
|
$
|
1,070
|
|
|
$
|
137
|
|
|
$
|
32,610
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets as of December 31, 2008 and 2007 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2008
|
|
|
|
Gross
|
|
|
|
|
|
|
|
|
|
Carrying
|
|
|
Accumulated
|
|
|
Net
|
|
|
|
Amount
|
|
|
Amortization
|
|
|
Intangibles
|
|
|
Membership lists
|
|
$
|
10,890
|
|
|
$
|
(10,836
|
)
|
|
$
|
54
|
|
Covenants-not-to-compete
|
|
|
1,687
|
|
|
|
(1,460
|
)
|
|
|
227
|
|
Beneficial lease
|
|
|
223
|
|
|
|
(223
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
12,800
|
|
|
$
|
(12,519
|
)
|
|
$
|
281
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2010
and 2011 is as follows:
|
|
|
|
|
Aggregate Amortization Expense for the Years Ending December
31,
|
|
|
|
|
2009
|
|
$
|
170
|
|
2010
|
|
|
67
|
|
2011
|
|
|
44
|
|
|
|
|
|
|
|
|
$
|
281
|
|
|
|
|
|
|
F-16
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Amortization expense of intangible assets for the years ended
December 31, 2008, 2007 and 2006 was $732, $445 and $630,
respectively.
Accrued expenses as of December 31, 2008 and 2007 consisted
of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
Accrued payroll
|
|
$
|
6,899
|
|
|
$
|
8,145
|
|
Accrued construction in progress and equipment
|
|
|
10,996
|
|
|
|
9,759
|
|
Accrued occupancy costs
|
|
|
7,239
|
|
|
|
7,479
|
|
Accrued insurance claims
|
|
|
3,938
|
|
|
|
2,557
|
|
Accrued other
|
|
|
6,493
|
|
|
|
6,246
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
35,565
|
|
|
$
|
34,186
|
|
|
|
|
|
|
|
|
|
|
Long-term debt as of December 31, 2008 and 2007 consisted
of the following:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
Term Loan
|
|
$
|
181,763
|
|
|
$
|
183,613
|
|
Revolving credit borrowings
|
|
|
19,000
|
|
|
|
9,000
|
|
11% Senior Discount Notes
|
|
|
137,247
|
|
|
|
123,310
|
|
Notes payable for acquired businesses
|
|
|
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
338,010
|
|
|
|
316,022
|
|
Less: Current portion due within one year
|
|
|
20,850
|
|
|
|
10,898
|
|
|
|
|
|
|
|
|
|
|
Long-term portion
|
|
$
|
317,160
|
|
|
$
|
305,124
|
|
|
|
|
|
|
|
|
|
|
The aggregate long-term debt obligations maturing during the
next five years and thereafter are as follows:
|
|
|
|
|
|
|
Amount Due
|
|
|
Year Ending December 31,
|
|
|
|
|
2009
|
|
$
|
20,850
|
|
2010
|
|
|
1,850
|
|
2011
|
|
|
1,850
|
|
2012
|
|
|
1,850
|
|
2013
|
|
|
174,363
|
|
Thereafter
|
|
|
137,247
|
|
|
|
|
|
|
|
|
$
|
338,010
|
|
|
|
|
|
|
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, 2008 there were
no such notes outstanding.
F-17
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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. As of
December 31, 2008 the accreted value of the Senior Discount
Notes totaled $137,247 and on February 1, 2009, the
accreted value equaled its principal maturity value of $138,450.
2003
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 9 5 / 8% Senior Notes (the
2003 Senior Notes) that would have matured
April 15, 2011 and the entering into of a senior secured
revolving credit facility (the 2003 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 2003 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 2003 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 2003 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 2003 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 2003 Senior Notes and (3) the amendments of and the
waivers with respect to, certain provisions of the Indenture
governing the 2003 Senior Notes.
On June 8, 2006, the Company paid $93,001 to redeem $85,001
of the outstanding principal of the 2003 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.
2007
Senior Credit Facility
On February 27, 2007, the Company entered into a $260,000
senior secured credit facility (the 2007 Senior Credit
Facility). The 2007 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
F-18
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
participating lenders and TSI. The 2007 Senior Credit Facility
replaced the 2003 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 2003 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 2003 Senior Notes totaling $6,013 was also paid at closing.
The Company incurred $8,759 of tender premium and approximately
$300 in fees and expenses related to the tender of the 2003
Senior Notes.
Net deferred financing costs related to the 2003 Credit Facility
and the 2003 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, 2008, the Company has paid $3,238 of
outstanding principal.
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 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, 2008, the Companys leverage ratio was
2.35:1.00. As of December 31, 2008, there were $19,000 of
borrowings outstanding, at an interest rate of 4.5% and
outstanding letters of credit issued totaled $13,192. The
unutilized portion of the Revolving Loan Facility as of
December 31, 2008 was $42,808.
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, 2008 was within the Level 3 range at
2.35:1.00. The Company has been within the Level 3 range
since entering into the Revolving Loan Facility in 2007 and
expects to be in this range throughout 2009
Fair
Market Value
Based on quoted market prices, the Senior Discount Notes had a
fair value of approximately $83,070 and $130,835 at
December 31, 2008 and December 31, 2007 respectively.
The Term Loan Facility had fair values of approximately $126,034
and $168,924 at December 31, 2008 and December 31,
2007, respectively. The Term Loan Facility had very limited
trading volume during the three month period ended
December 31, 2008 and therefore, this fair value was based
on trading activity in the third quarter of 2008 and adjusted
downward reflecting the relative trend in the Loan Credit
Default Swap Index (LCDX). The Company had short-term debt of
$19,000 outstanding on the Revolving Loan Facility, which
approximates fair value.
F-19
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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, 2008, 2007
and 2006 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Interest costs expensed
|
|
$
|
24,465
|
|
|
$
|
26,400
|
|
|
$
|
35,496
|
|
Interest costs capitalized
|
|
|
632
|
|
|
|
1,224
|
|
|
|
867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense and amounts capitalized
|
|
$
|
25,097
|
|
|
$
|
27,624
|
|
|
$
|
36,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, were $250 per
annum. On September 16, 2008, BRS liquidated its ownership
in the Company. As a result, immediately following the
distribution, BRS held no shares of the Companys common
stock and thus the professional service agreement was
terminated. No amounts were due BRS at December 31, 2008
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 amounted to $1,354 as of December 31, 2008.
The leases expire at various times through October 31, 2029
and certain leases may be extended at the Companys option.
Future minimum rental payments under non-cancelable operating
leases are as follows:
|
|
|
|
|
|
|
Minimum
|
|
|
|
Annual Rental
|
|
|
Year Ending December 31,
|
|
|
|
|
2009
|
|
$
|
82,065
|
|
2010
|
|
|
82,699
|
|
2011
|
|
|
82,102
|
|
2012
|
|
|
77,516
|
|
2013
|
|
|
73,635
|
|
Aggregate thereafter
|
|
|
511,064
|
|
Rent expense, including the effect of deferred lease
liabilities, for the years ended December 31, 2008, 2007
and 2006 was $98,763, $87,738 and $79,677, respectively. Such
amounts include additional rent of $18,102, $16,786 and $15,119,
respectively.
The Company, as landlord, leases space to third party tenants
under non-cancelable operating leases and licenses. In addition
to base rent, certain leases provide for additional rent based
on increases in real estate taxes,
F-20
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
indexation, utilities and defined amounts based on the operating
results of the lessee. The leases expire at various times
through March 31, 2028. Future minimum rentals receivable
under noncancelable leases are as follows:
|
|
|
|
|
|
|
Minimum
|
|
|
|
Annual Rental
|
|
|
Year Ending December 31,
|
|
|
|
|
2009
|
|
$
|
4,472
|
|
2010
|
|
|
4,356
|
|
2011
|
|
|
4,018
|
|
2012
|
|
|
3,669
|
|
2013
|
|
|
2,991
|
|
Aggregate thereafter
|
|
|
35,918
|
|
Rental income, including non-cash rental income, for the years
ended December 31, 2008, 2007 and 2006 was $4,452, $3,325
and $2,990, respectively. Such amounts include additional rental
charges above the base rent of $735, $102 and $90, respectively.
We own the building at one of our club locations which houses a
rental tenant that generated $1,739, $1,059 and $1,041 of rental
income for the years ended December 31, 2008, 2007 and
2006, respectively.
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 (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.
Grants vest in full at various dates between December 31,
2008 and December 4, 2018. The vesting of certain 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 grant is generally ten
years.
In accordance with APB No. 25, Accounting for Stock
Issued to Employees, the Company recorded unearned
compensation in connection with the stock option grants in 2001.
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 $509. Effective January 1, 2006, the
Company adopted SFAS 123R for the calculation of
stock-based
F-21
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
compensation expense (See Note 2, Summary of Significant
Accounting Policies Stock-Based Compensation)
and eliminated the unearned compensation.
As of December 31, 2008, 2007 and 2006, a total of 426,384,
503,870 and 624,080 Common Stock options were exercisable,
respectively.
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,
Summary of Significant Accounting Policies
Stock-Based Compensation for further information).
At December 31, 2008, the Company had 354,120 and 1,527,440
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
$1,155, $913 and $1,135 for the years ended December 31,
2008, 2007 and 2006, respectively.
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. In March 2008, the Board of Directors adopted the Amended
and Restated 2006 Stock Incentive Plan, which, among other
things, increased the aggregate number of shares of Common Stock
issuable under the plan by 1,200,000 shares to a total of
2,500,000 shares. The 2006 Option Plan, as amended, was
approved by stockholders at the 2008 Annual Meeting of
Stockholders on May 15, 2008. As of December 31, 2008,
there were 1,016,969 shares available to be issued under
the Plan.
F-22
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, 2006, 2007 and 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Exercise
|
|
|
|
Common
|
|
|
Price
|
|
|
Balance at January 1, 2006
|
|
|
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
|
|
Granted
|
|
|
903,375
|
|
|
|
4.83
|
|
Exercised
|
|
|
(195,700
|
)
|
|
|
6.10
|
|
Cancelled
|
|
|
(83,070
|
)
|
|
|
10.45
|
|
Forfeited
|
|
|
(240,075
|
)
|
|
|
12.55
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2008
|
|
|
1,881,560
|
|
|
|
8.38
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes stock option information as of
December 31, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
Options Exercisable
|
|
|
|
|
|
|
Average
|
|
|
Weighted-
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
Number
|
|
|
Contractual
|
|
|
Exercise
|
|
|
Number
|
|
|
Exercise
|
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Exercisable
|
|
|
Price
|
|
|
Common
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1999 grants
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
|
|
|
|
$
|
|
|
2000 grants
|
|
|
12,800
|
|
|
|
12 months
|
|
|
|
5.36
|
|
|
|
12,800
|
|
|
|
5.36
|
|
2003 grants
|
|
|
29,960
|
|
|
|
48 months
|
|
|
|
10.29
|
|
|
|
29,960
|
|
|
|
10.29
|
|
2004 amended and repriced 1999 grants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 amended and repriced 2000 grants
|
|
|
39,200
|
|
|
|
12 months
|
|
|
|
1.61
|
|
|
|
39,200
|
|
|
|
1.61
|
|
2004 amended and repriced 2001 grants
|
|
|
44,800
|
|
|
|
41 months
|
|
|
|
3.39
|
|
|
|
|
|
|
|
|
|
2004 amended and repriced 2003 grants
|
|
|
137,760
|
|
|
|
48 months
|
|
|
|
6.54
|
|
|
|
94,080
|
|
|
|
6.54
|
|
2005 grants
|
|
|
72,800
|
|
|
|
72 months
|
|
|
|
6.54
|
|
|
|
25,760
|
|
|
|
6.54
|
|
2006 grants
|
|
|
327,740
|
|
|
|
86 months
|
|
|
|
11.87
|
|
|
|
142,750
|
|
|
|
12.05
|
|
2007 grants
|
|
|
313,125
|
|
|
|
103 months
|
|
|
|
17.72
|
|
|
|
81,833
|
|
|
|
17.87
|
|
2008 grants
|
|
|
903,375
|
|
|
|
117 months
|
|
|
|
4.83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Grants
|
|
|
1,881,560
|
|
|
|
|
|
|
|
8.38
|
|
|
|
426,383
|
|
|
|
10.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-23
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Options granted during the year ended December 31, 2008 to
employees of the Company and members of the Companys Board
of Directors were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected
|
|
|
|
Number of
|
|
|
Exercise
|
|
|
Black Scholes
|
|
|
Grant Date
|
|
|
Amount
|
|
|
|
|
|
Dividend
|
|
|
Risk Free
|
|
|
Term
|
|
Date
|
|
Options
|
|
|
Price
|
|
|
Valuation
|
|
|
Fair Value
|
|
|
Expensed
|
|
|
Volatility
|
|
|
Yield
|
|
|
Interest Rate
|
|
|
(Years)
|
|
|
January 2, 2008
|
|
|
5,000
|
|
|
$
|
9.35
|
|
|
$
|
4.24
|
|
|
$
|
47
|
|
|
$
|
20
|
|
|
|
45.9
|
%
|
|
|
0.0
|
%
|
|
|
2.71
|
%
|
|
|
5.50
|
|
March 4, 2008
|
|
|
100,000
|
|
|
$
|
7.73
|
|
|
$
|
3.83
|
|
|
$
|
773
|
|
|
$
|
60
|
|
|
|
47.0
|
%
|
|
|
0.0
|
%
|
|
|
3.00
|
%
|
|
|
6.25
|
|
May 6, 2008
|
|
|
100,000
|
|
|
$
|
9.54
|
|
|
$
|
4.97
|
|
|
$
|
954
|
|
|
$
|
65
|
|
|
|
49.8
|
%
|
|
|
0.0
|
%
|
|
|
3.30
|
%
|
|
|
6.25
|
|
June 13, 2008
|
|
|
120,000
|
|
|
$
|
9.83
|
|
|
$
|
5.15
|
|
|
$
|
1,180
|
|
|
$
|
67
|
|
|
|
50.2
|
%
|
|
|
0.0
|
%
|
|
|
3.30
|
%
|
|
|
6.25
|
|
December 4, 2008
|
|
|
578,375
|
|
|
$
|
2.44
|
|
|
$
|
1.50
|
|
|
$
|
3,152
|
|
|
$
|
14
|
|
|
|
66.1
|
%
|
|
|
0.0
|
%
|
|
|
1.70
|
%
|
|
|
6.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
903,375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-
|
|
|
|
|
|
|
|
|
|
Weighted-
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
|
Aggregate
|
|
|
|
|
|
|
Exercise
|
|
|
Contractual
|
|
|
Intrinsic
|
|
|
|
Shares
|
|
|
Price
|
|
|
Term
|
|
|
Value
|
|
|
|
(In thousands)
|
|
|
|
|
|
(In years)
|
|
|
($000s)
|
|
|
Outstanding at December 31, 2008
|
|
|
1,881,560
|
|
|
$
|
8.38
|
|
|
|
8.0
|
|
|
$
|
496
|
|
Vested at December 31, 2008
|
|
|
426,383
|
|
|
$
|
10.33
|
|
|
|
5.8
|
|
|
$
|
62
|
|
Exercisable at December 31, 2008
|
|
|
426,383
|
|
|
$
|
10.33
|
|
|
|
5.8
|
|
|
$
|
62
|
|
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,
2008. This amount changes based on the fair market value of the
Companys stock. The total intrinsic value of options
exercised was $430 for the year ended December 31, 2008.
As of December 31, 2008, a total of $3,389 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 3.5 years.
Restricted Stock Grants
The following restricted stock grants were issued to employees
of the Company in the year ended December 31, 2008. The
shares contain vesting restrictions and vest 25% per year over
four years on the anniversary date of the grants.
F-24
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
|
|
|
|
Number of
|
|
|
Exercise
|
|
|
Grant Date
|
|
|
Amount
|
|
|
Unrecognized
|
|
Date
|
|
Shares
|
|
|
Price
|
|
|
Fair Value
|
|
|
Expensed
|
|
|
Compensation
|
|
|
June 13, 2008
|
|
|
25,000
|
|
|
$
|
9.83
|
|
|
$
|
246
|
|
|
$
|
27
|
|
|
$
|
200
|
|
December 4, 2008
|
|
|
6,000
|
|
|
$
|
2.44
|
|
|
$
|
15
|
|
|
|
|
|
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
31,000
|
|
|
|
|
|
|
|
|
|
|
$
|
27
|
|
|
$
|
214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The exercise price and fair value per share of the restricted
stock grants was the closing stock price on the date of grant.
The total unrecognized compensation expense of $214 is expected
to be recognized through December 4, 2012.
Non-Restricted Stock Grants
For each of the quarters ended March 31, 2008,
June 30, 2008, September 30, 2008 and
December 31, 2008, the Company issued non-restricted common
stock grants to the Companys Board of Directors. The total
fair value of the shares issued was expensed upon the grant
dates. Total shares issued were:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
Exercise
|
|
|
Grant Date
|
|
Date
|
|
Shares
|
|
|
Price
|
|
|
Fair Value
|
|
|
March 31, 2008
|
|
|
3,120
|
|
|
$
|
6.41
|
|
|
$
|
20
|
|
June 30, 2008
|
|
|
2,408
|
|
|
$
|
9.34
|
|
|
|
22
|
|
September 30, 2008
|
|
|
3,686
|
|
|
$
|
6.10
|
|
|
|
22
|
|
December 31, 2008
|
|
|
7,052
|
|
|
$
|
3.19
|
|
|
|
22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
16,266
|
|
|
|
|
|
|
$
|
86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
d.
|
Common
Stock Repurchases
|
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.
During 2008, the company repurchased 1,848,960 shares of
common stock at a cost of $4,645. As of December 31, 2008,
$20,335 remained available for repurchase under the existing
repurchase authorization.
Subsequent to December 31, 2008 and through
February 26, 2009, the Company repurchased
2,041,843 shares of common stock at a total cost of $5,273.
For the year ended December 31, 2007 the Company completed
the acquisition of assets of a fitness club. The acquisition was
not 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 for the year ended December 31, 2007:
|
|
|
|
|
Number of clubs acquired
|
|
|
1
|
|
|
|
|
|
|
Purchase prices payable in cash at closing
|
|
$
|
4,450
|
|
|
|
|
|
|
Total purchase prices
|
|
$
|
4,450
|
|
|
|
|
|
|
F-25
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
Allocation of purchase prices:
|
|
|
|
|
Fixed assets
|
|
$
|
4,626
|
|
Other net liabilities acquired
|
|
|
(176
|
)
|
|
|
|
|
|
Total allocation of purchase prices
|
|
$
|
4,450
|
|
|
|
|
|
|
For financial reporting purposes, this acquisition was 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 results of operations of the clubs have been
included in the Companys consolidated financial statements
from the acquisition date.
|
|
12.
|
Revenue
from Club Operations
|
Revenues from club operations for the years ended
December 31, 2008, 2007 and 2006 are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Membership dues
|
|
$
|
400,874
|
|
|
$
|
374,631
|
|
|
$
|
346,201
|
|
Initiation fees
|
|
|
13,723
|
|
|
|
12,315
|
|
|
|
9,563
|
|
Personal training revenue
|
|
|
61,752
|
|
|
|
56,106
|
|
|
|
49,511
|
|
Other club ancillary revenue
|
|
|
24,329
|
|
|
|
24,247
|
|
|
|
22,863
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total club revenue
|
|
|
500,678
|
|
|
|
467,299
|
|
|
|
428,138
|
|
Fees and Other revenue
|
|
|
6,031
|
|
|
|
5,616
|
|
|
|
4,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
506,709
|
|
|
$
|
472,915
|
|
|
$
|
433,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.
|
Corporate
Income Taxes
|
Income before taxes for the years ended December 31, 2008,
2007 and 2006 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
United States
|
|
$
|
10,497
|
|
|
$
|
20,994
|
|
|
$
|
4,325
|
|
Foreign
|
|
|
1,044
|
|
|
|
797
|
|
|
|
1,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
11,541
|
|
|
$
|
21,791
|
|
|
$
|
5,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The provision (benefit) for income taxes for the years ended
December 31, 2008, 2007 and 2006 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2008
|
|
|
|
|
|
|
|
|
|
State and
|
|
|
|
|
|
|
Federal
|
|
|
Foreign
|
|
|
Local
|
|
|
Total
|
|
|
Current
|
|
$
|
4,711
|
|
|
$
|
269
|
|
|
$
|
2,145
|
|
|
$
|
7,125
|
|
Deferred
|
|
|
3,236
|
|
|
|
|
|
|
|
(1,157
|
)
|
|
|
2,079
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
7,947
|
|
|
$
|
269
|
|
|
$
|
988
|
|
|
$
|
9,204
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-26
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The components of deferred tax assets consist of the following
items:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
|
Deferred lease liabilities
|
|
$
|
14,479
|
|
|
$
|
14,030
|
|
Deferred revenue
|
|
|
10,233
|
|
|
|
11,477
|
|
Deferred compensation expense incurred in connection with stock
options
|
|
|
1,262
|
|
|
|
806
|
|
State net operating loss carry-forwards
|
|
|
1,018
|
|
|
|
1,579
|
|
Interest accretion
|
|
|
22,816
|
|
|
|
17,814
|
|
Accruals, reserves and other
|
|
|
7,845
|
|
|
|
4,781
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57,653
|
|
|
|
50,487
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
|
Fixed assets and intangible assets
|
|
|
9,449
|
|
|
|
(1,531
|
)
|
Deferred costs
|
|
|
5,938
|
|
|
|
7,673
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,387
|
|
|
|
6,142
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax assets
|
|
|
42,266
|
|
|
|
44,345
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2008, the Company has pre-apportioned
state net operating loss (NOL) carry-forwards of
approximately $1,465 and post-apportioned state NOL
carry-forwards of $15,622. Such amounts expire between
December 31, 2021 and December 31, 2026. The Company
has concluded that it is more likely than not that the net
deferred tax asset balance as of December 31, 2008 will be
realized.
The Companys foreign pre-tax earnings related to the Swiss
entity were $1,044, $797 and $1,037 for the years ended
December 31, 2008, 2007 and 2006, respectively and the
related current tax provision were $269, $182 and $184,
respectively.
F-27
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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, 2008, 2007 and
2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Federal statutory tax rate
|
|
|
35
|
%
|
|
|
35
|
%
|
|
|
35
|
%
|
Goodwill impairment
|
|
|
41
|
%
|
|
|
|
|
|
|
|
|
State and local income taxes, net of federal tax benefit
|
|
|
16
|
|
|
|
6
|
|
|
|
12
|
|
Change in state effective income tax rate
|
|
|
(1
|
)
|
|
|
|
|
|
|
(5
|
)
|
State tax benefit related to self insurance
|
|
|
(11
|
)
|
|
|
(4
|
)
|
|
|
(13
|
)
|
Foreign rate differential
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
(1
|
)
|
Valuation allowance
|
|
|
|
|
|
|
|
|
|
|
(32
|
)
|
Discrete state income tax charge related to IPO proceeds
|
|
|
|
|
|
|
|
|
|
|
14
|
|
Other permanent differences
|
|
|
1
|
|
|
|
1
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80
|
%
|
|
|
37
|
%
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The 2008 effective tax rate of 80% was higher than the
U.S. statutory tax rate primarily due to the goodwill
impairment of clubs that were acquired in stock-based
transactions in our Boston Sports club region.
The 2006 effective tax rate of 13% was lower than the
U.S. statutory tax rate primarily due to a tax benefit from
a corporate restructuring that allowed the Company to recognize
certain state deferred tax assets that were previously reserved
through a valuation allowance and a re-measurement of certain
state deferred tax assets. Additionally, the 2006 effective tax
rate was negatively impacted by a nonrecurring income tax charge
to reflect the reduction in tax benefits associated with its use
of the proceeds from the IPO.
The 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 and
December 31, 2008, the Company had $1,155 of unrecognized
tax benefits. As of December 31, 2008, $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 and 2008, interest on
unrecognized tax benefits was $39 and $92, respectively. 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 had 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
F-28
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
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, 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 2008 and
March 2007, respectively, for the Plan years ended
December 31, 2007 and 2006, respectively. The Company
expects to make an employer matching contribution of
approximately $209 in March 2009 for the Plan year ended
December 31, 2008.
|
|
16.
|
Quarterly
Financial Data (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
|
|
|
|
|
|
|
|
|
|
(b)
|
|
|
Net revenue
|
|
$
|
126,320
|
|
|
$
|
129,393
|
|
|
$
|
128,109
|
|
|
$
|
122,887
|
|
Operating income (loss)
|
|
|
14,081
|
|
|
|
16,466
|
|
|
|
11,581
|
|
|
|
(9,311
|
)
|
Net income
|
|
|
4,811
|
|
|
|
6,801
|
|
|
|
3,840
|
|
|
|
(13,115
|
)
|
Earnings (loss) per share(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.18
|
|
|
$
|
0.26
|
|
|
$
|
0.15
|
|
|
$
|
(0.51
|
)
|
Diluted
|
|
$
|
0.18
|
|
|
$
|
0.26
|
|
|
$
|
0.14
|
|
|
$
|
(0.51
|
)
|
F-29
TOWN
SPORTS INTERNATIONAL HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
|
(c)
|
|
|
|
|
|
|
|
|
(d)
|
|
|
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
|
|
|
|
|
(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 income and loss per share for the fourth quarter of 2008
include $16,925 and ($0.66), respectively for the effect of
impairments of fixed assets and goodwill, net of tax. |
|
(c) |
|
Net income and earnings per share for the first quarter of 2007
include $7,387 and $0.28, respectively for the effect of loss on
early extinguishment of debt, net of tax. |
|
(d) |
|
Net income and earnings per share for the fourth quarter of 2007
include $538 and $0.02, respectively for the effect of favorable
tax adjustments. |
Reduction in Force
On January 7, 2009, the Company terminated 27 of its
non-club staff and recorded approximately $464 in related
one-time severance expenses. The terminations are accounted for
under SFAS No. 146 Accounting for Costs
Associated with Exit or Disposal Activities. The
expense will be recorded in Payroll and related expenses on the
consolidated statement of income in the three months ended
March 31, 2009.
Common Stock Repurchases
Subsequent to December 31, 2008 and through
February 26, 2009, the Company has repurchased
2,041,843 shares of common stock at a total cost of $5,273.
F-30
Exhibit Index
The following is a list of all exhibits filed or incorporated by
reference as part of this Report:
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description of Exhibit
|
|
|
3
|
.1
|
|
Amended and Restated Certificate of Incorporation of Town Sports
International Holdings, Inc. (the Registrant)
(incorporated by reference to Exhibit 3.1 of the
Registrants Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2006).
|
|
3
|
.2
|
|
Second Amended and Restated By-laws of the Registrant
(incorporated by reference to Exhibit 3.1 of the
Registrants Current Report on
Form 8-K,
filed on May 19, 2008).
|
|
4
|
.1
|
|
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
|
.2
|
|
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
|
.3
|
|
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 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).
|
|
10
|
.2
|
|
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., Farallon 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,
Sherrill & Co., L.P. the individuals and entities
listed on the BRS Co-Investor Signature Pages thereto, Farallon
Capital Partners, L.P., Farallon 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).
|
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description of Exhibit
|
|
|
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
|
.18
|
|
Professional Services Agreement, dated as of December 10,
1996, by and among TSI, Inc. and Bruckmann, Rosser,
Sherrill & Co., L.P. (BRS) (incorporated
by reference to Exhibit 10.11 of the
S-4
Registration Statement).
|
|
10
|
.19
|
|
First Amendment to Professional Services Agreement, dated
June 1, 2004, by and between Town Sports International
Inc., and Bruckmann, Rosser, Sherrill and Co. (Incorporated by
reference to Exhibit 10.12 of the Companys Annual
Report on
Form 10-K
for the year ended December 31, 2004).
|
|
*10
|
.20
|
|
2003 Executive Stock Agreement, dated July 23, 2003, among
TSI, Inc., BRS, the Farallon Entities and Randy Stephen
(incorporated by reference to Exhibit 10.12 of the
S-4
Registration Statement).
|
|
*10
|
.21
|
|
Form of Executive Stock Agreement, dated as of February 4,
2004, between Town Sports International Holdings, Inc., BRS, the
Farallon Entities and each of Mark Smith, Robert Giardina,
Richard Pyle, Alex Alimanestianu, and Randall Stephen,
respectively (incorporated by reference to Exhibit 10.17 of
the 2005
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 quarter ended September 30, 2007).
|
|
*10
|
.24
|
|
Amended and Restated 2006 Stock Incentive Plan (the 2006
Incentive Plan) (incorporated by reference to Exhibit 10.1
of the Registrants Current Report on Form
8-K filed on
May 19, 2008).
|
|
*10
|
.25
|
|
Form of Incentive Stock Option Agreement pursuant to the 2006
Incentive Plan (incorporated by reference to Exhibit 10.1
of the Registrants Current Report on
Form 8-K
filed August 8, 2006).
|
|
*10
|
.26
|
|
Form of Non-Qualified Stock Option Agreement pursuant to the
2006 Incentive Plan (incorporated by reference to
Exhibit 10.2 of the Registrants Current Report on
Form 8-K
filed August 8, 2006).
|
|
*10
|
.27
|
|
Form of the Non-Qualified Stock Option Agreement for
Non-Employee Directors pursuant to the 2006 Incentive Plan
(incorporated by reference to Exhibit 10.1 of the
Registrants Current Report on
Form 8-K
filed March 28, 2007).
|
|
*10
|
.28
|
|
Form of Non-Qualified Stock Option Agreement pursuant to the
2006 Incentive Plan (incorporated by reference to
Exhibit 10.2 of the Registrants Quarterly Report on
Form 10-Q
for the quarter ended September 30, 2007).
|
|
*10
|
.29
|
|
Form of Restricted Stock Agreement pursuant to the 2006
Incentive Plan (incorporated by reference to Exhibit 10.2
of the Registrants Quarterly Report on
Form 10-Q
for the quarter ended June 30, 2008).
|
|
*10
|
.30
|
|
2006 Annual Performance Bonus Plan (incorporated by reference to
Exhibit 10.22 of the
S-1
Registration Statement)
|
|
*10
|
.31
|
|
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
|
.34
|
|
Offer Letter to David M. Kastin, Senior Vice
President General Counsel, dated July 23, 2007
(incorporated by reference to Exhibit 10.35 of the
Registrants Annual Report on
Form 10-K
for the year ended December 31, 2007).
|
|
*10
|
.35
|
|
Amendment to Offer Letter to David M. Kastin, dated
December 23, 2008 (filed herewith).
|
|
*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 quarter ended September 30, 2007).
|
|
|
|
|
|
Exhibit
|
|
|
No.
|
|
Description of Exhibit
|
|
|
*10
|
.37
|
|
Letter Agreement, dated January 22, 2008, between the
Registrant and Richard Pyle (incorporated by reference to
Exhibit 10.37 of the Registrants Annual Report on
Form 10-K
for the year ended December 31, 2007).
|
|
*10
|
.38
|
|
Form of Executive Severance Agreement between the Registrant and
each Executive Officer of the Registrant (incorporated by
reference to Exhibit 10.38 of the Registrants Annual
Report on
Form 10-K
for the year ended December 31, 2007).
|
|
*10
|
.39
|
|
Form of Amendment to Executive Severance Agreement between the
Registrant and each Executive Officer of the Registrant (filed
herewith).
|
|
*10
|
.40
|
|
Form of Director and Officer Indemnification Agreement
(incorporated by reference to Exhibit 10.25 of the
S-1
Registration Statement)
|
|
*10
|
.41
|
|
Letter Agreement, dated March 14, 2008, between the
Registrant and Randall Stephen (incorporated by reference to
Exhibit 10.1 of the Registrants Current Report on
Form 8-K/A
filed on March 19, 2008).
|
|
21
|
|
|
Subsidiaries of the Registrant
|
|
23
|
.1
|
|
Consent of PricewaterhouseCoopers 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.
|
|
32
|
.1
|
|
Section 1350 Certification of Chief Executive Officer.
|
|
32
|
.2
|
|
Section 1350 Certification of Chief Financial Officer.
|
|
|
|
* |
|
Management contract or compensatory plan or arrangement. |