e10vq
UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2006
or
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File No. 001-32230
Life Time Fitness, Inc.
(Exact name of Registrant as specified in its charter)
|
|
|
Minnesota
(State or other jurisdiction of
incorporation or organization)
|
|
41-1689746
(I.R.S. Employer
Identification No.) |
|
|
|
6442 City West Parkway
Eden Prairie, Minnesota
(Address of principal executive offices)
|
|
55344
(Zip Code) |
Registrants telephone number, including area code: 952-947-0000
Indicate by check mark whether the Registrant (1) has filed all reports required to be
filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the Registrant was
required to file such reports) and (2) has been subject to such filing requirements for the
past 90 days. Yes þ No o
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated
filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer þ Accelerated Filer o Non-accelerated filer o
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of
the Exchange Act). Yes o No þ
The number of shares outstanding of the Registrants common stock as of July 15, 2006 was
36,268,851 common shares.
PART I. FINANCIAL INFORMATION
ITEM 1. Financial Statements
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
ASSETS |
|
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
|
|
|
$ |
4,680 |
|
Accounts receivable, net |
|
|
2,301 |
|
|
|
4,267 |
|
Inventories |
|
|
6,392 |
|
|
|
5,669 |
|
Prepaid expenses and other current assets |
|
|
9,901 |
|
|
|
7,187 |
|
Deferred membership origination costs |
|
|
11,529 |
|
|
|
10,082 |
|
Income tax receivable |
|
|
2,207 |
|
|
|
3,510 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
32,330 |
|
|
|
35,395 |
|
PROPERTY AND EQUIPMENT, net |
|
|
743,437 |
|
|
|
661,371 |
|
RESTRICTED CASH |
|
|
3,819 |
|
|
|
3,915 |
|
DEFERRED MEMBERSHIP ORIGINATION COSTS |
|
|
9,403 |
|
|
|
8,410 |
|
OTHER ASSETS |
|
|
15,524 |
|
|
|
14,369 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
804,513 |
|
|
$ |
723,460 |
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
Current maturities of long-term debt |
|
$ |
14,305 |
|
|
$ |
14,447 |
|
Accounts payable |
|
|
8,229 |
|
|
|
9,964 |
|
Construction accounts payable |
|
|
28,710 |
|
|
|
25,811 |
|
Accrued expenses |
|
|
31,849 |
|
|
|
27,862 |
|
Deferred revenue |
|
|
29,090 |
|
|
|
23,434 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
112,183 |
|
|
|
101,518 |
|
LONG-TERM DEBT, net of current portion |
|
|
284,681 |
|
|
|
258,835 |
|
DEFERRED RENT LIABILITY |
|
|
5,774 |
|
|
|
5,492 |
|
DEFERRED INCOME TAXES |
|
|
35,934 |
|
|
|
35,419 |
|
DEFERRED REVENUE |
|
|
15,775 |
|
|
|
14,352 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
454,347 |
|
|
|
415,616 |
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES (Note 6) |
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY: |
|
|
|
|
|
|
|
|
Undesignated preferred stock, 10,000,000
shares authorized; none issued or
outstanding |
|
|
|
|
|
|
|
|
Common stock, $.02 par value, 50,000,000
shares authorized; 36,261,414 and
35,570,567 shares issued and outstanding,
respectively |
|
|
726 |
|
|
|
712 |
|
Additional paid-in capital |
|
|
245,316 |
|
|
|
228,132 |
|
Deferred compensation |
|
|
|
|
|
|
(2,306 |
) |
Retained earnings |
|
|
104,124 |
|
|
|
81,306 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
350,166 |
|
|
|
307,844 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
$ |
804,513 |
|
|
$ |
723,460 |
|
|
|
|
|
|
|
|
See notes to unaudited consolidated financial statements.
3
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three |
|
|
For the Six |
|
|
|
Months Ended |
|
|
Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
REVENUE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership dues |
|
$ |
80,550 |
|
|
$ |
64,313 |
|
|
$ |
156,349 |
|
|
$ |
124,790 |
|
Enrollment fees |
|
|
5,561 |
|
|
|
5,452 |
|
|
|
10,644 |
|
|
|
10,137 |
|
In-center revenue |
|
|
33,787 |
|
|
|
24,029 |
|
|
|
66,121 |
|
|
|
46,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total center revenue |
|
|
119,898 |
|
|
|
93,794 |
|
|
|
233,114 |
|
|
|
181,629 |
|
Other revenue |
|
|
2,557 |
|
|
|
1,813 |
|
|
|
4,766 |
|
|
|
3,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
122,455 |
|
|
|
95,607 |
|
|
|
237,880 |
|
|
|
184,935 |
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Center operations (including $889, $0, $1,277
and $0 related to share-based compensation
expense, respectively) |
|
|
68,540 |
|
|
|
52,827 |
|
|
|
133,633 |
|
|
|
102,398 |
|
Advertising and marketing |
|
|
4,732 |
|
|
|
2,619 |
|
|
|
10,571 |
|
|
|
6,910 |
|
General and administrative (including $2,826,
$26, $3,649 and $57 related to share- based
compensation expense, respectively) |
|
|
10,861 |
|
|
|
7,331 |
|
|
|
19,676 |
|
|
|
13,821 |
|
Other operating |
|
|
2,646 |
|
|
|
3,226 |
|
|
|
5,633 |
|
|
|
6,164 |
|
Depreciation and amortization |
|
|
12,146 |
|
|
|
9,190 |
|
|
|
23,665 |
|
|
|
17,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
98,925 |
|
|
|
75,193 |
|
|
|
193,178 |
|
|
|
147,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
23,530 |
|
|
|
20,414 |
|
|
|
44,702 |
|
|
|
37,718 |
|
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net of interest income of
$80, $64, $149 and $123, respectively |
|
|
(4,140 |
) |
|
|
(3,243 |
) |
|
|
(8,257 |
) |
|
|
(7,069 |
) |
Equity in earnings of affiliate |
|
|
251 |
|
|
|
266 |
|
|
|
494 |
|
|
|
554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
(3,889 |
) |
|
|
(2,977 |
) |
|
|
(7,763 |
) |
|
|
(6,515 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES |
|
|
19,641 |
|
|
|
17,437 |
|
|
|
36,939 |
|
|
|
31,203 |
|
PROVISION FOR INCOME TAXES |
|
|
7,256 |
|
|
|
7,150 |
|
|
|
14,121 |
|
|
|
12,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
$ |
12,385 |
|
|
$ |
10,287 |
|
|
$ |
22,818 |
|
|
$ |
18,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC EARNINGS PER COMMON SHARE |
|
$ |
0.34 |
|
|
$ |
0.30 |
|
|
$ |
0.64 |
|
|
$ |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED EARNINGS PER COMMON SHARE |
|
$ |
0.33 |
|
|
$ |
0.28 |
|
|
$ |
0.62 |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING BASIC |
|
|
36,143 |
|
|
|
34,360 |
|
|
|
35,915 |
|
|
|
34,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING DILUTED |
|
|
37,033 |
|
|
|
36,161 |
|
|
|
36,888 |
|
|
|
36,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to unaudited consolidated financial statements.
4
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended |
|
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
22,818 |
|
|
$ |
18,409 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
23,665 |
|
|
|
17,924 |
|
Deferred income taxes |
|
|
515 |
|
|
|
(874 |
) |
Loss on disposal of property and equipment, net |
|
|
120 |
|
|
|
370 |
|
Amortization of deferred financing costs |
|
|
331 |
|
|
|
701 |
|
Share-based compensation |
|
|
4,926 |
|
|
|
87 |
|
Excess tax benefit from exercise of stock options |
|
|
(5,228 |
) |
|
|
|
|
Changes in operating assets and liabilities |
|
|
13,706 |
|
|
|
17,291 |
|
Other |
|
|
128 |
|
|
|
128 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
60,981 |
|
|
|
54,036 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(110,432 |
) |
|
|
(78,510 |
) |
Proceeds from sale of property and equipment |
|
|
6,566 |
|
|
|
3,778 |
|
Increase in other assets |
|
|
(843 |
) |
|
|
(425 |
) |
Decrease in restricted cash |
|
|
96 |
|
|
|
8,219 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(104,613 |
) |
|
|
(66,938 |
) |
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from long-term borrowings |
|
|
1,650 |
|
|
|
112,641 |
|
Repayments on long-term borrowings |
|
|
(12,654 |
) |
|
|
(111,613 |
) |
Proceeds from revolving credit facility, net |
|
|
36,800 |
|
|
|
|
|
Increase in deferred financing costs |
|
|
(651 |
) |
|
|
(1,174 |
) |
Excess tax benefit from exercise of stock options |
|
|
5,228 |
|
|
|
|
|
Proceeds from exercise of stock options |
|
|
8,579 |
|
|
|
3,183 |
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
38,952 |
|
|
|
3,037 |
|
|
|
|
|
|
|
|
DECREASE IN CASH AND CASH EQUIVALENTS |
|
|
(4,680 |
) |
|
|
(9,865 |
) |
CASH AND CASH EQUIVALENTS Beginning of period |
|
|
4,680 |
|
|
|
10,211 |
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS End of period |
|
$ |
|
|
|
$ |
346 |
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
|
|
Cash payments for interest, including capitalized interest of $1,962 and $2,037,
respectively |
|
$ |
7,766 |
|
|
$ |
7,934 |
|
|
|
|
|
|
|
|
Cash payments for income taxes |
|
$ |
7,079 |
|
|
$ |
6,549 |
|
|
|
|
|
|
|
|
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Issuance of restricted stock |
|
$ |
1,458 |
|
|
$ |
131 |
|
|
|
|
|
|
|
|
See notes to unaudited consolidated financial statements.
5
LIFE TIME FITNESS, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
1. Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with
accounting principles generally accepted in the United States for interim financial information and
with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not
include all of the information and notes required by accounting principles generally accepted in
the United States for complete financial statements. In the opinion of management, all adjustments
(consisting of normal recurring adjustments) considered necessary to fairly present consolidated
financial position, results of operations and cash flows for the periods have been included.
These interim consolidated financial statements and the related notes should be read in conjunction
with the annual consolidated financial statements and notes included in the latest Annual Report on
Form 10-K, as filed with the Securities and Exchange Commission (SEC), which includes audited
consolidated financial statements for the three fiscal years ended December 31, 2005.
2. Share-Based Compensation
We have four share-based compensation plans, the 1996 Stock Option Plan (the 1996 Plan), the 1998
Stock Option Plan (the 1998 Plan), the 2004 Long-Term Incentive Plan (the 2004 Plan), and an
Employee Stock Purchase Plan (the ESPP), collectively, the share-based compensation plans. In
connection with approval for the 2004 Plan, our Board of Directors approved a resolution to cease
making additional grants under the 1996 Plan and the 1998 Plan. The types of awards that may be
granted under the 2004 Plan include incentive and non-qualified options to purchase shares of
common stock, stock appreciation rights, restricted shares, restricted share units, performance
awards and other types of share-based awards. As of June 30, 2006, we had granted a total of
5,550,711 options to purchase common stock under all of the share-based compensation plans, of
which options to purchase 2,127,402 shares were outstanding, and a total of 118,777 restricted
shares, of which 86,556 restricted shares were unvested. Enrollment in the ESPP began July 1,
2006.
The total number of options to purchase common stock includes shares that vest on continued service
(time-based) and shares that vested upon achievement of certain market condition criteria
(market-based). Most of the time-based options generally vest over a period of four years. The
market-based options were granted to certain members of management at or around the time of our
initial public offering. As of June 30, 2006, all of these market-based options had vested.
Approximately 20% of these options vested in April 2006 when our stock price remained above $40 per
share for sixty consecutive calendar days. The final 20% of these options vested in May 2006 when
our stock price remained above $45 per share for sixty consecutive calendar days. Because the
market vesting condition criteria was achieved in fiscal 2006, share-based compensation expense was
recognized in fiscal 2006 for the $40 and $45 tranches in accordance with the revised Statement of
Financial Accounting Standards No. 123 (SFAS 123(R)), Share-Based Payment, as discussed below.
Prior to January 1, 2006, we applied Accounting Principles Board Opinion No. 25 (APB 25),
Accounting for Stock Issued to Employees, in accounting for the share-based compensation plans. On
January 1, 2006, we adopted the fair value recognition provisions of SFAS 123(R), requiring us to
recognize expense related to the fair value of our share-based compensation awards. We elected the
modified prospective transition method as permitted by SFAS 123(R). Under this transition method,
share-based compensation expense for the six months ended June 30, 2006 includes compensation
expense for all share-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 provisions of
SFAS 123, Accounting for Stock-Based Compensation. We recognize compensation expense for stock
option awards and restricted share awards on a straight-line basis over the requisite service
period of the award (or to an employees eligible retirement date, if earlier). In accordance with
the modified prospective transition method of SFAS 123(R), financial results for the prior period
have not been restated.
6
Total share-based compensation expense, which includes stock option expense from the adoption of
SFAS 123(R) and restricted stock expense, included in our consolidated statements of operations for
the three and six months ended June 30, 2006 and 2005, was as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended, |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Share-based compensation expense related to
stock options |
|
$ |
3,329 |
|
|
$ |
|
|
|
$ |
4,224 |
|
|
$ |
|
|
Share-based compensation expense related to
restricted shares |
|
|
386 |
|
|
|
26 |
|
|
|
702 |
|
|
|
57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total share-based compensation expense |
|
$ |
3,715 |
|
|
$ |
26 |
|
|
$ |
4,926 |
|
|
$ |
57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The table below illustrates the effect on net income and earnings per share as if we had applied
the fair value recognition provisions of SFAS 123 to share-based compensation during the three and
six-month periods ended June 30, 2005 (in thousands, except per share amounts).
|
|
|
|
|
|
|
|
|
|
|
Three Months |
|
|
Six Months |
|
|
|
Ended |
|
|
Ended |
|
|
|
June 30, 2005 |
|
|
June 30, 2005 |
|
Net income, as reported |
|
$ |
10,287 |
|
|
$ |
18,409 |
|
|
|
|
|
|
|
|
Net income, pro forma |
|
$ |
9,097 |
|
|
$ |
16,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share: |
|
|
|
|
|
|
|
|
As reported |
|
$ |
0.30 |
|
|
$ |
0.54 |
|
|
|
|
|
|
|
|
Pro forma |
|
$ |
0.26 |
|
|
$ |
0.49 |
|
|
|
|
|
|
|
|
Diluted earnings per common share: |
|
|
|
|
|
|
|
|
As reported |
|
$ |
0.28 |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
Pro forma |
|
$ |
0.25 |
|
|
$ |
0.46 |
|
|
|
|
|
|
|
|
The following table summarizes the stock option transactions for the six months ended June 30,
2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
Weighted- |
|
|
|
|
|
|
|
|
|
|
Average |
|
|
Average |
|
|
|
|
|
|
|
|
|
|
Exercise |
|
|
Remaining |
|
|
Aggregate |
|
|
|
|
|
|
|
Price per |
|
|
Contractual |
|
|
Intrinsic |
|
|
|
Options |
|
|
Share |
|
|
Term (in years) |
|
|
Value |
|
Outstanding on December 31, 2005 |
|
|
2,757,666 |
|
|
$ |
17.01 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
37,977 |
|
|
|
46.02 |
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(659,041 |
) |
|
|
13.00 |
|
|
|
|
|
|
|
|
|
Canceled |
|
|
(9,200 |
) |
|
|
13.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding on June 30, 2006 |
|
|
2,127,402 |
|
|
$ |
18.78 |
|
|
|
7.56 |
|
|
$ |
58,494,629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable on June 30, 2006 |
|
|
1,122,745 |
|
|
$ |
15.60 |
|
|
|
6.95 |
|
|
$ |
34,437,288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The weighted-average grant date fair value of stock options granted during the six months ended
June 30, 2006 and 2005, was $18.33 and $12.25, respectively. The aggregate intrinsic value of
options (the amount by which the market price of the stock on the date of exercise exceeded the
exercise price of the option) exercised during the six months ended June 30, 2006 and 2005 was
$19.8 million and $25.5 million, respectively. The fair market value of restricted shares that
became vested during the six months ended June 30, 2006 was $0.9 million. As of June 30, 2006,
there was $9.4 million of unrecognized compensation expense related to stock options that is
expected to be recognized over a weighted-average period of 2.7 years.
7
The fair value of each stock option was estimated on the date of the grant using the Black-Scholes
option pricing model.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
Weighted Average Valuation Assumptions (1) |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
Risk-free interest rate (2)
|
|
|
5.0 |
% |
|
|
3.9 |
% |
|
|
5.0 |
% |
|
|
4.0 |
% |
Expected dividend yield
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected stock price volatility (3)
|
|
|
36.0 |
% |
|
|
40.6 |
% |
|
|
36.0 |
% |
|
|
44.0 |
% |
Expected life of stock options (in years) (3)
|
|
|
5.0 |
|
|
|
6.0 |
|
|
|
5.0 |
|
|
|
6.0 |
|
|
|
|
(1) |
|
Forfeitures are estimated based on historical experience and projected employee
turnover. |
|
(2) |
|
Based on the five-year Treasury constant maturity interest rate whose term is
consistent with the expected life of our stock options. |
|
(3) |
|
We estimate the expected life and volatility of stock options based on an
average of the expected lives and volatilities assumptions reported by a peer group of
publicly traded companies. |
Our net cash proceeds from the exercise of stock options were $8.6 million and $3.2 million for the
six months ended June 30, 2006 and 2005, respectively. The actual income tax benefit realized from
stock option exercises total $5.2 million and $4.2 million, respectively, for those same periods.
Prior to the adoption of SFAS 123(R), we reported all tax benefits resulting from the exercise of
stock options as operating cash flows in our consolidated statements of cash flows. In accordance
with SFAS 123(R), for the six months ended June 30, 2006, the excess tax benefits from the exercise
of stock options are presented as financing cash flows.
During the six months ended June 30, 2006 and 2005, we issued 31,506 and 5,243 shares of restricted
stock, respectively, with an aggregate fair value of $1.5 million and $0.1 million, respectively.
The total value of each restricted stock grant, based on the fair market value of the stock on the
date of grant, is amortized to compensation expense on a straight-line basis over the related
vesting period.
3. Earnings per Share
Basic earnings per common share (EPS) is computed by dividing net income by the weighted average
number of shares of common stock outstanding during each period. Diluted EPS is computed similarly
to basic EPS, except that the denominator is increased for the conversion of any dilutive common
stock equivalents, such as the assumed exercise of dilutive stock options using the treasury stock
method and unvested restricted stock awards using the treasury stock method. A reconciliation of
these amounts is as follows (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Net income |
|
$ |
12,385 |
|
|
$ |
10,287 |
|
|
$ |
22,818 |
|
|
$ |
18,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
common shares outstanding
basic |
|
|
36,143 |
|
|
|
34,360 |
|
|
|
35,915 |
|
|
|
34,091 |
|
Effect of dilutive stock options
and unvested restricted stock
awards |
|
|
890 |
|
|
|
1,801 |
|
|
|
973 |
|
|
|
1,956 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
common shares outstanding
diluted |
|
|
37,033 |
|
|
|
36,161 |
|
|
|
36,888 |
|
|
|
36,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share |
|
$ |
0.34 |
|
|
$ |
0.30 |
|
|
$ |
0.64 |
|
|
$ |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share |
|
$ |
0.33 |
|
|
$ |
0.28 |
|
|
$ |
0.62 |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
4. Operating Segments
Our operations are conducted mainly through our sports and athletic, professional fitness, family
recreation and resort/spa centers. We have aggregated the activities of our centers into one
reportable segment as none of the centers meet the quantitative thresholds for separate disclosure
under SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information, and each
of the centers has similar expected economic characteristics, service and product offerings,
customers and design. Our chief operating decision makers use EBITDA as the primary measure of
segment performance. For purposes of segment financial reporting and discussion of results of
operations, Centers represent the revenue and associated costs (including general and
administrative expenses) from membership dues and enrollment fees, all in-center activities
including personal training, spa, cafe and other activities offered to members and non-member
participants and certain rental income generated at the centers. Included in the All Other
category in the table below is operating information related to media, athletic events, certain
rental income, and a restaurant, and expenses, including interest expense, and corporate assets
(including depreciation and amortization) not directly attributable to centers. The accounting
policies of the Centers and operations classified as All Other are the same as those described
in the summary of significant accounting policies in the annual consolidated financial statements
and notes included in the latest Annual Report on Form 10-K, as filed with the SEC.
Financial data and reconciling information for our reporting segment to the consolidated amounts in
the financial statements are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Centers |
|
|
All Other |
|
|
Consolidated |
|
Three months ended June 30, 2006: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
119,898 |
|
|
$ |
2,557 |
|
|
$ |
122,455 |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
13,872 |
|
|
$ |
(1,487 |
) |
|
$ |
12,385 |
|
Provision (benefit) for income taxes |
|
|
8,247 |
|
|
|
(991 |
) |
|
|
7,256 |
|
Interest expense, net |
|
|
3,156 |
|
|
|
984 |
|
|
|
4,140 |
|
Depreciation and amortization |
|
|
10,643 |
|
|
|
1,503 |
|
|
|
12,146 |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
35,918 |
|
|
$ |
9 |
|
|
$ |
35,927 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
713,170 |
|
|
$ |
91,343 |
|
|
$ |
804,513 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2005: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
93,794 |
|
|
$ |
1,813 |
|
|
$ |
95,607 |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
11,623 |
|
|
$ |
(1,336 |
) |
|
$ |
10,287 |
|
Provision (benefit) for income taxes |
|
|
8,079 |
|
|
|
(929 |
) |
|
|
7,150 |
|
Interest expense, net |
|
|
3,002 |
|
|
|
241 |
|
|
|
3,243 |
|
Depreciation and amortization |
|
|
7,565 |
|
|
|
1,625 |
|
|
|
9,190 |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
30,269 |
|
|
$ |
(399 |
) |
|
$ |
29,870 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
546,941 |
|
|
$ |
70,421 |
|
|
$ |
617,362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2006: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
233,114 |
|
|
$ |
4,766 |
|
|
$ |
237,880 |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
25,669 |
|
|
$ |
(2,851 |
) |
|
$ |
22,818 |
|
Provision (benefit) for income taxes |
|
|
16,022 |
|
|
|
(1,901 |
) |
|
|
14,121 |
|
Interest expense, net |
|
|
6,533 |
|
|
|
1,724 |
|
|
|
8,257 |
|
Depreciation and amortization |
|
|
20,663 |
|
|
|
3,002 |
|
|
|
23,665 |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
68,887 |
|
|
$ |
(26 |
) |
|
$ |
68,861 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
713,170 |
|
|
$ |
91,343 |
|
|
$ |
804,513 |
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2005: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
181,629 |
|
|
$ |
3,306 |
|
|
$ |
184,935 |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
21,378 |
|
|
$ |
(2,969 |
) |
|
$ |
18,409 |
|
Provision (benefit) for income taxes |
|
|
14,857 |
|
|
|
(2,063 |
) |
|
|
12,794 |
|
Interest expense, net |
|
|
6,008 |
|
|
|
1,061 |
|
|
|
7,069 |
|
Depreciation and amortization |
|
|
14,785 |
|
|
|
3,139 |
|
|
|
17,924 |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
57,028 |
|
|
$ |
(832 |
) |
|
$ |
56,196 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
546,941 |
|
|
$ |
70,421 |
|
|
$ |
617,362 |
|
|
|
|
|
|
|
|
|
|
|
9
5. Supplementary Cash Flow Information
Decreases (increases) in operating assets and increases (decreases) in operating liabilities are as
follows:
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended |
|
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
Accounts receivable |
|
$ |
1,966 |
|
|
$ |
(2,149 |
) |
Income taxes receivable |
|
|
6,531 |
|
|
|
2,897 |
|
Tax benefit from exercise of stock options |
|
|
|
|
|
|
4,222 |
|
Inventories |
|
|
(723 |
) |
|
|
238 |
|
Prepaids and other current assets |
|
|
(2,714 |
) |
|
|
(615 |
) |
Deferred membership origination costs |
|
|
(2,440 |
) |
|
|
(2,070 |
) |
Accounts payable |
|
|
(262 |
) |
|
|
1,867 |
|
Accrued expenses |
|
|
3,987 |
|
|
|
5,403 |
|
Deferred revenue |
|
|
7,079 |
|
|
|
6,044 |
|
Deferred rent |
|
|
282 |
|
|
|
1,454 |
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities |
|
$ |
13,706 |
|
|
$ |
17,291 |
|
|
|
|
|
|
|
|
6. Commitments and Contingencies
Litigation We are engaged in legal proceedings incidental to the normal course of business. Due
to their nature, such legal proceedings involve inherent uncertainties, including but not limited
to, court rulings, negotiations between affected parties and governmental intervention. We have
established reserves for matters that are probable and estimable in amounts we believe are adequate
to cover reasonable adverse judgments not covered by insurance. Based upon the information
available to us and discussions with legal counsel, it is our opinion that the outcome of the
various legal actions and claims that are incidental to our business will not have a material
adverse impact on our consolidated financial position, results of operations or cash flows;
however, such matters are subject to many uncertainties, and the outcome of individual matters are
not predictable with assurance.
7. Subsequent Events
Effective July 26, 2006, our subsidiary LTF Real Estate Company, Inc., entered into a lease
agreement with an affiliate of W.P. Carey & Co. LLC, a global real estate investment firm, to
operate six health and fitness facilities located in Minneapolis/St. Paul, Minnesota, and Boca
Raton, Florida, as Life Time Fitness centers. We entered into a guarantee and suretyship agreement
to guarantee the obligations of our subsidiary under the lease. W.P. Carey will provide partial funding for tenant improvements and transfer
certain assets, including other health and fitness facilities, to us in consideration for our plans
to invest at least $25 million in capital improvements over the next two years among the six leased
centers. Our subsidiary also entered into a
purchase agreement on July 26, 2006 with Well Prop (Multi) LLC under which four additional
properties will be transferred to us in consideration for us to make
the capital improvements
described above.
In a separate transaction, we entered into a lease agreement with the City of Minneapolis on July
26, 2006, under which we will operate a health and fitness facility
located in Minneapolis as a
Life Time Fitness center.
10
ITEM 2.
MANAGEMENTS DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements
The following discussion may contain forward-looking statements regarding us and our business,
prospects and results of operations that are subject to certain risks and uncertainties posed by
many factors and events that could cause our actual business, prospects and results of operations
to differ materially from those that may be anticipated by such forward-looking statements. Factors
that could cause or contribute to such differences include, but are not limited to, those described
under Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2005.
Readers are cautioned not to place undue reliance on these forward-looking statements, which speak
only as of the date of this report. We undertake no obligation to revise any forward-looking
statements in order to reflect events or circumstances that may subsequently arise. Readers are
urged to carefully review and consider the various disclosures made by us in this report and in our
other reports filed with the Securities and Exchange Commission (SEC) that advise interested
parties of the risks and factors that may affect our business.
The interim financial statements filed on this Form 10-Q and the discussions contained herein
should be read in conjunction with the annual consolidated financial statements and notes included
in the latest Form 10-K, as filed with the SEC, which includes audited consolidated financial
statements for the three fiscal years ended December 31, 2005.
Overview
We operate sports and athletic, professional fitness, family recreation and resort/spa centers. As
of June 30, 2006, we operated 49 centers primarily in residential locations across nine states
under the LIFE TIME FITNESS brand. We commenced operations in 1992 by opening centers in the
Minneapolis and St. Paul, Minnesota area. During this period of initial growth, we refined the
format and model of our center while building our membership base, infrastructure and management
team. As a result, several of the centers that opened during our early years have designs that
differ from our current model center.
We compare the results of our centers based on how long the centers have been open at the most
recent measurement period. We include a center for comparable center revenue purposes beginning on
the first day of the thirteenth full calendar month of the centers operation, prior to which time
we refer to the center as a new center. As we grow our presence in existing markets by opening new
centers, we expect to attract some memberships away from our other existing centers already in
those markets, reducing revenue and initially lowering the memberships of those existing centers.
In addition, as a result of new center openings in existing markets, and because older centers will
represent an increasing proportion of our center base over time, our comparable center revenues may
be lower in future periods than in the past. We plan to open eight new centers in 2006, and four of
these centers will be in existing markets. We do not expect that operating costs of our planned new
centers will be significantly higher than centers opened in the past, and we also do not expect
that the planned increase in the number of centers will have a material adverse effect on the
overall financial condition or results of operations of existing centers. Another result of opening
new centers is that our center operating margins may be lower than they have been historically
while the centers build membership base. We expect both the addition of pre-opening expenses and
the lower revenue volumes characteristic of newly opened centers to affect our center operating
margins at these new centers and on a consolidated basis. In addition, as announced on July 27,
2006, we entered into a lease agreement for six facilities in Minneapolis/St.Paul, Minnesota, and
one facility in Boca Raton, Florida, effective July 26, 2006. As
a result of this transaction, we expect the addition of the
incremental lease expense and transition costs to operate these facilities to lower our center
operating margins. Our categories of new centers and existing centers do not include the center
owned by Bloomingdale LIFE TIME Fitness, L.L.C. because it is accounted for as an investment in an
unconsolidated affiliate and is not consolidated in our financial statements.
We measure performance using such key operating statistics as average revenue per membership,
including membership dues and enrollment fees, average in-center revenue per membership and center
operating expenses, with an emphasis on payroll and occupancy costs, as a percentage of sales and
comparable center revenue growth. We use center revenue and EBITDA margins to evaluate overall
performance and profitability on an individual
center basis. In addition, we focus on several membership statistics on a center-level and
system-wide basis. These metrics include growth of center membership levels and growth of
system-wide
11
memberships, percentage center membership to target capacity, center membership usage,
center membership type, center membership mix among individual, couple and family memberships and
center attrition rates.
We have three primary sources of revenue. First, our largest source of revenue is membership dues
and enrollment fees paid by our members. We recognize revenue from monthly membership dues in the
month to which they pertain. We recognize revenue from enrollment fees over the expected average
life of the membership, which we estimate to be 36 months. Second, we generate revenue, which we
refer to as in-center revenue, at our centers from fees for personal training, dieticians, group
fitness training and other member activities, sales of products at our LifeCafe, sales of products
and services offered at our LifeSpa and renting space in certain of our centers. And third, we have
expanded the LIFE TIME FITNESS brand into other wellness-related offerings that generate revenue,
which we refer to as other revenue, including our media and athletic events businesses. Our primary
media offering is our magazine, Experience Life. Other revenue also includes our restaurant located
in the building where we operate a center designed as an executive facility in downtown
Minneapolis, Minnesota and rental income on our Highland Park, Minnesota office building.
Center operations expenses consist primarily of salary, commissions, payroll taxes, benefits, real
estate taxes and other occupancy costs, utilities, repairs and maintenance, supplies,
administrative support and communications to operate our centers. Advertising and marketing
expenses consist of our marketing department costs and media and advertising costs to support
center membership growth and our in-center businesses, media, athletic event and nutritional
product businesses. General and administrative expenses include costs relating to our centralized
support functions, such as accounting, information systems, procurement, real estate and
development and member relations. Our other operating expenses include the costs associated with
our media and athletic events businesses, our restaurant, expense associated with our Highland
Park, Minnesota office building and other corporate expenses, as well as gains or losses on our
dispositions of assets. Our total operating expenses may vary from period to period depending on
the number of new centers opened during that period and the number of centers engaged in presale
activities.
Our primary capital expenditures relate to the construction of new centers and updating and
maintaining our existing centers. The land acquisition, construction and equipment costs for a
current model center total, on average since inception, approximately $22.5 million, which could
vary considerably based on variability in land cost and the cost of construction labor, as well as
whether or not a tennis area is included or whether or not we expand the gymnasium. The average
cost for the current model centers built in 2005 increased slightly from the average for all
current model centers to approximately $23.5 million as a result of higher land costs and higher
construction costs in other states where we are opening centers. We
expect the average cost of new
centers constructed in 2006 to increase above last years $23.5 million due to higher land costs
and higher construction costs in other states where we plan to open centers. We perform maintenance
and make improvements on our centers and equipment throughout each year. We conduct a more thorough
remodeling project at each center approximately every four to six years.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with accounting principles generally accepted
in the U.S., or GAAP, requires us to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date
of the financial statements and the reported amounts of revenues and expenses during the reporting
period. Actual results could differ from those estimates. In recording transactions and balances
resulting from business operations, we use estimates based on the best information available. We
use estimates for such items as depreciable lives, volatility factors in determining fair value of
option grants, tax provisions and provisions for uncollectible receivables. We also use estimates
for calculating the amortization period for deferred enrollment fee revenue and associated direct
costs, which are based on the average expected life of a membership. We revise the recorded
estimates when better information is available, facts change or we can determine actual amounts.
These revisions can affect operating results.
Our critical accounting policies and use of estimates are discussed in and should be read in
conjunction with the annual consolidated financial statements and notes included in the latest Form
10-K, as filed with the SEC, which includes audited consolidated financial statements for our three
fiscal years ended December 31, 2005.
12
Results of Operations
The following table sets forth our consolidated statement of operations as a percentage of total
revenues and also sets forth other financial and operating data for the three and six-month periods
ended June 30, 2006, and 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three |
|
|
For the Six |
|
|
|
Months Ended |
|
|
Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Center revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership dues |
|
|
65.8 |
% |
|
|
67.3 |
% |
|
|
65.7 |
% |
|
|
67.5 |
% |
Enrollment fees |
|
|
4.5 |
|
|
|
5.7 |
|
|
|
4.5 |
|
|
|
5.5 |
|
In-center revenue |
|
|
27.6 |
|
|
|
25.1 |
|
|
|
27.8 |
|
|
|
25.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total center revenue |
|
|
97.9 |
|
|
|
98.1 |
|
|
|
98.0 |
|
|
|
98.2 |
|
Other revenue |
|
|
2.1 |
|
|
|
1.9 |
|
|
|
2.0 |
|
|
|
1.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
100.0 |
|
|
|
100.0 |
|
|
|
100.0 |
|
|
|
100.0 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Center operations (including 0.8%,
0.0%, 0.6% and 0.0% related to
share-based compensation expense,
respectively) |
|
|
56.0 |
|
|
|
55.3 |
|
|
|
56.2 |
|
|
|
55.4 |
|
Advertising and marketing |
|
|
3.8 |
|
|
|
2.7 |
|
|
|
4.4 |
|
|
|
3.7 |
|
General and administrative (including
2.3%, 0.0%, 1.5% and 0.0% related to
share-based compensation expense,
respectively) |
|
|
8.9 |
|
|
|
7.7 |
|
|
|
8.3 |
|
|
|
7.5 |
|
Other operating |
|
|
2.2 |
|
|
|
3.3 |
|
|
|
2.4 |
|
|
|
3.3 |
|
Depreciation and amortization |
|
|
9.9 |
|
|
|
9.6 |
|
|
|
9.9 |
|
|
|
9.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
80.8 |
|
|
|
78.6 |
|
|
|
81.2 |
|
|
|
79.6 |
|
Income from operations |
|
|
19.2 |
|
|
|
21.4 |
|
|
|
18.8 |
|
|
|
20.4 |
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(3.4 |
) |
|
|
(3.4 |
) |
|
|
(3.5 |
) |
|
|
(3.8 |
) |
Equity in earnings of affiliate |
|
|
0.2 |
|
|
|
0.3 |
|
|
|
0.2 |
|
|
|
0.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
(3.2 |
) |
|
|
(3.1 |
) |
|
|
(3.3 |
) |
|
|
(3.5 |
) |
Income before income taxes |
|
|
16.0 |
|
|
|
18.3 |
|
|
|
15.5 |
|
|
|
16.9 |
|
Provision for income taxes |
|
|
5.9 |
|
|
|
7.5 |
|
|
|
5.9 |
|
|
|
6.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
10.1 |
% |
|
|
10.8 |
% |
|
|
9.6 |
% |
|
|
10.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other financial and operating data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average center revenue per membership |
|
$ |
318 |
|
|
$ |
294 |
|
|
$ |
632 |
|
|
$ |
585 |
|
Average in-center revenue per membership |
|
$ |
90 |
|
|
$ |
75 |
|
|
$ |
179 |
|
|
$ |
150 |
|
Centers open at end of period |
|
|
49 |
|
|
|
41 |
|
|
|
49 |
|
|
|
41 |
|
Number of memberships at end of period |
|
|
393,011 |
|
|
|
335,816 |
|
|
|
393,011 |
|
|
|
335,816 |
|
Three Months Ended June 30, 2006, Compared to Three Months Ended June 30, 2005
Total revenue. Total revenue increased $26.9 million, or 28.1%, to $122.5 million for the three
months ended June 30, 2006, from $95.6 million for the three months ended June 30, 2005.
Total center revenue grew $26.1 million, or 27.8%, to $119.9 million for the three months ended
June 30, 2006, from $93.8 million for the three months ended June 30, 2005. Comparable center
revenue increased 6.9% for the three months ended June 30, 2006 compared to the three months ended
June 30, 2005. Of the $26.1 million increase in total center revenue,
|
|
|
62.1% was from membership dues, which increased $16.2 million, due to increased
memberships at new and existing centers, the introduction of junior membership programs and
increased sales of Sports and other value-added memberships. |
|
|
|
|
37.5% was from in-center revenue, which increased $9.8 million primarily as a
result of our members increased use of our personal training, member activities, LifeCafe
and LifeSpa products and services. As a result of this in-center revenue growth and our
focus on broadening our offerings to our members, |
13
|
|
|
average in-center revenue per membership
increased to $90 for the three months ended June 30, 2006, from $75 for the three months
ended June 30, 2005. |
|
|
|
0.4% was from enrollment fees, which are deferred until a center opens and
recognized on a straight-line basis over 36 months. Enrollment fees increased $0.1 million
for the three months ended June 30, 2006 to $5.6 million. Our number of memberships
increased 17.0%, to 393,011 at June 30, 2006, from 335,816 at June 30, 2005. |
Other revenue increased $0.7 million, or 41.0%, to $2.6 million for the three months ended June 30,
2006, which was primarily due to increased advertising revenue from our media business and rental
revenue from our Highland Park office building.
Center operations expenses. Center operations expenses totaled $68.5 million, or 57.2% of total
center revenue (or 56.0% of total revenue), for the three months ended June 30, 2006 compared to
$52.8 million, or 56.3% of total center revenue (or 55.3% of total revenue), for the three months
ended June 30, 2005. This $15.7 million increase primarily consisted of an increase of $8.7 million
in payroll-related costs to support increased memberships at new
centers, an increase of $2.0 million in
facility-related costs, including utilities and real estate taxes and increased expenses to support
in-center products and services and $0.9 million in incremental share-based compensation expense.
As a percent of total center revenue, center operations expense increased primarily due to $0.9
million of incremental share-based compensation expense.
Advertising and marketing expenses. Advertising and marketing expenses were $4.7 million, or 3.9%
of total revenue, for the three months ended June 30, 2006, compared to $2.6 million, or 2.7% of
total revenue, for the three months ended June 30, 2005. These expenses increased primarily due to
advertising for our new centers and those centers engaging in presale activities.
General and administrative expenses. General and administrative expenses were $10.9 million, or
8.9% of total revenue, for the three months ended June 30, 2006, compared to $7.3 million, or 7.7%
of total revenue, for the three months ended June 30, 2005. This $3.6 million increase was
primarily due to increased costs to support the growth in our membership and center base in the
first half of 2006, as well as $2.8 million of incremental share-based compensation expense.
Other operating expenses. Other operating expenses were $2.6 million for the three months ended
June 30, 2006, compared to $3.2 million for the three months ended June 30, 2005.
Depreciation and amortization. Depreciation and amortization was $12.1 million for the three months
ended June 30, 2006, compared to $9.2 million for the three months ended June 30, 2005. This $2.9
million increase was due primarily to depreciation on our centers opened in 2005 and the first half
of 2006.
Interest expense, net. Interest expense, net of interest income, was $4.1 million for the three
months ended June 30, 2006, compared to $3.2 million for the three months ended June 30, 2005. This
increase was primarily the result of increased average debt balances.
Provision for income taxes. The provision for income taxes was $7.3 million for the three months
ended June 30, 2006, compared to $7.2 million for the three months ended June 30, 2005. This $0.1
million increase was due to an increase in income before income taxes of $2.2 million, partially
offset by a decrease in the effective tax rate to 36.9% for the three months ended June 30, 2006
compared to 41.0% for the three months ended June 30, 2005. The reduction in effective tax rate was
driven by a state tax change in the quarter which resulted in a one-time reduction in state
deferred tax liabilities as well as a business entity realignment effective October 2005 that will
prospectively reduce state income taxes and resultant cumulative state deferred tax liabilities.
Net income. As a result of the factors described above, net income was $12.4 million, or 10.1% of
total revenue, for the three months ended June 30, 2006, compared to $10.3 million, or 10.8% of
total revenue, for the three months ended June 30, 2005.
Six months ended June 30, 2006, Compared to Six months ended June 30, 2005
Total revenue. Total revenue increased $52.9 million, or 28.6%, to $237.9 million for the six
months ended June 30, 2006, from $184.9 million for the six months ended June 30, 2005.
Total center revenue grew $51.5 million, or 28.3%, to $233.1 million for the six months ended June
30, 2006, from $181.6 million for the six months ended June 30, 2005. Comparable center revenue
increased 7.3% for the
14
six months ended June 30, 2006 compared to the six months ended June 30,
2005. Of the $51.5 million increase in total center revenue,
|
|
|
61.3% was from membership dues, which increased $31.6 million, due to increased
memberships at new and existing centers, the introduction of junior membership programs and
increased sales of Sports and other value-added memberships. |
|
|
|
|
37.7% was from in-center revenue, which increased $19.4 million primarily as a
result of our members increased use of our personal training, member activities, LifeCafe
and LifeSpa products and services. As a result of this in-center revenue growth and our
focus on broadening our offerings to our members, average in-center revenue per membership
increased to $179 for the six months ended June 30, 2006, from $150 for the six months
ended June 30, 2005. |
|
|
|
|
1.0% was from enrollment fees, which are deferred until a center opens and
recognized on a straight-line basis over 36 months. Enrollment fees increased $0.5 million
for the six months ended June 30, 2006 to $10.6 million. Our number of memberships
increased 17.0%, to 393,011 at June 30, 2006, from 335,816 at June 30, 2005. |
Other revenue increased $1.5 million, or 44.2%, to $4.8 million for the six months ended June 30,
2006, which was primarily due to increased advertising revenue from our media business and rental
revenue from our Highland Park office building.
Center operations expenses. Center operations expenses totaled $133.6 million, or 57.3% of total
center revenue (or 56.2% of total revenue), for the six months ended June 30, 2006 compared to
$102.4 million, or 56.4% of total center revenue (or 55.4% of total revenue), for the six months
ended June 30, 2005. This $31.2 million increase primarily consisted of an increase of $16.4
million in payroll-related costs to support increased memberships at new centers, an increase of
$4.9 million in facility-related costs, including utilities and real estate taxes and increased
expenses to support in-center products and services and $1.3 million in incremental share-based
compensation expense. As a percent of total center revenue, center operations expense increased
primarily due to the lower operating margins associated with new centers and $1.3 million of
incremental share-based compensation expense. At June 30, 2006, we had eight centers in the first
year of operations compared to seven centers in the first year of operations at June 30, 2005, and
15 centers in the first 24 months of operations at June 30, 2006 compared to 11 centers in the
first 24 months of operations at June 30, 2005.
Advertising and marketing expenses. Advertising and marketing expenses were $10.6 million, or 4.4%
of total revenue, for the six months ended June 30, 2006, compared to $6.9 million, or 3.7% of
total revenue, for the six months ended June 30, 2005. These expenses increased primarily due to
advertising for our new centers and those centers engaging in presale activities.
General and administrative expenses. General and administrative expenses were $19.7 million, or
8.3% of total revenue, for the six months ended June 30, 2006, compared to $13.8 million, or 7.5%
of total revenue, for the six months ended June 30, 2005. This $5.9 million increase was primarily
due to increased costs to support the growth in our membership and center base in the first half of
2006, as well as $3.6 million of incremental share-based compensation expense.
Other operating expenses. Other operating expenses were $6.0 million for the six months ended June
30, 2006, compared to $6.2 million for the six months ended June 30, 2005.
Depreciation and amortization. Depreciation and amortization was $23.7 million for the six months
ended June 30, 2006, compared to $17.9 million for the six months ended June 30, 2005. This $5.8
million increase was due primarily to depreciation on our centers opened in 2005 and the first half
of 2006.
Interest expense, net. Interest expense, net of interest income, was $8.3 million for the six
months ended June 30, 2006, compared to $7.1 million for the six months ended June 30, 2005. This
increase was primarily the result of increased average debt balances.
Provision for income taxes. The provision for income taxes was $14.1 million for the six months
ended June 30, 2006, compared to $12.8 million for the six months ended June 30, 2005. This $1.3
million increase was due to an increase in income before income taxes of $5.7 million, partially
offset by a decrease in the effective tax rate to 38.2% for the six months ended June 30, 2006
compared to 41.0% for the six months ended June 30, 2005. The reduction in effective tax rate was
driven primarily by a business entity realignment effective October 2005 that will prospectively
reduce state income taxes and resultant cumulative state deferred tax liabilities.
15
Net income. As a result of the factors described above, net income was $22.8 million, or 9.6% of
total revenue, for the six months ended June 30, 2006, compared to $18.4 million, or 10.0% of total
revenue, for the six months ended June 30, 2005.
Liquidity and Capital Resources
Liquidity
Historically, we have satisfied our liquidity needs through various debt arrangements, sales of
equity and cash provided by operations. Principal liquidity needs have included the development of
new centers, debt service requirements and expenditures necessary to maintain and update our
existing centers and their related fitness equipment. We believe that we can satisfy our current
and longer-term debt service obligations and capital expenditure requirements with cash flow from
operations, by the extension of the terms of or refinancing our existing debt facilities, through
sale-leaseback transactions and by continuing to raise long-term debt or equity capital, although
there can be no assurance that such actions can or will be completed. Our business model operates
with negative working capital because we carry minimal accounts receivable due to our ability to
have monthly membership dues paid by electronic draft, we defer enrollment fee revenue and we fund
the construction payables from our new centers under standard arrangements with our vendors that
are paid with proceeds from long-term debt.
Operating Activities
As of June 30, 2006, we had total cash and cash equivalents of $0.0 and $3.8 million of restricted
cash that serves as collateral for certain of our debt arrangements. We also had $144.2 million
available under the existing terms of our revolving credit facility as of June 30, 2006.
Net cash provided by operating activities was $61.0 million for the six months ended June 30, 2006
compared to $54.0 million for the six months ended June 30, 2005. The increase of $7.0 million was
primarily due to a $2.5 million increase in net income adjusted for non-cash charges.
Investing Activities
Investing activities consist primarily of purchasing real property, constructing new centers and
purchasing new fitness equipment. In addition, we make capital expenditures to maintain and update
our existing centers. We finance the purchase of our property and equipment by cash payments or by
financing through notes payable or capital lease obligations. For current model centers, our
investment, in 2005, averaged approximately $23.5 million, which includes the land, the building,
exercise equipment, furniture and fixtures. We expect the total cost of new centers constructed in
2006 to increase above the $23.5 million average due to higher land costs and higher construction
costs in other states where we plan to open centers.
Net cash used in investing activities was $104.6 million for the six months ended June 30, 2006,
compared to $66.9 million for the six months ended June 30, 2005. The increase of $37.7 million was
primarily due to capital expenditures for the construction of new centers and updates to our
existing centers.
The following schedule reflects capital expenditures by type of expenditure:
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended |
|
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
|
(In thousands) |
|
Capital expenditures for new center land, building
and construction |
|
$ |
91,588 |
|
|
$ |
73,063 |
|
Capital expenditures for updating existing centers and
corporate infrastructure |
|
|
18,844 |
|
|
|
5,447 |
|
|
|
|
|
|
|
|
Total capital expenditures |
|
$ |
110,432 |
|
|
$ |
78,510 |
|
|
|
|
|
|
|
|
At June 30, 2006, we had purchased the real property for the eight new centers that we plan to open
in 2006, three of which had already opened. In addition, we had purchased the real property for
five of the current model centers we plan to open in 2007, and we had entered into agreements to
purchase real property for the development of the remaining three current model centers that we
plan to open in 2007.
16
We expect our capital expenditures to be approximately $130 to $140 million in the remaining six
months of 2006, of which we expect approximately $10 to $15 million to be for the updating of
existing centers and corporate infrastructure and $10 to $15 million for the first phase of
remodeling the leased facilities we commenced operating in July 2006. For more information on these
leased facilities, see Note 7.
Financing Activities
Net cash provided by financing activities was $39.0 million for the six months ended June 30, 2006,
compared to $3.0 million for the six months ended June 30, 2005. The change of $36.0 million was
primarily due to increased proceeds from borrowings on our U.S. Bank Facility, as defined below.
On April 15, 2005, we entered into a Credit Agreement, with U.S. Bank National Association, as
administrative agent and lead arranger, J.P. Morgan Securities, Inc., as syndication agent, and the
banks party thereto from time to time (the U.S. Bank Facility). On April 26, 2006, we entered
into an Amended and Restated Credit Agreement effective April 28, 2006 to amend and restate the
U.S. Bank Facility. The significant changes to the U.S. Bank Facility increase the amount of the
facility from $200.0 million to $300.0 million, which replaces the prior $50.0 million accordion
feature, and extend the term of the facility by approximately one year to April 28, 2011. Interest
on the amounts borrowed under the U.S. Bank Facility continues to be based on (i) a base rate,
which is the greater of (a) U.S. Banks prime rate and (b) the federal funds rate plus 50 basis
points, or (ii) an adjusted Eurodollar rate, plus, in either case (i) or (ii), the applicable
margin within a range based on our consolidated leverage ratio. In connection with the amendment
and restatement of the U.S. Bank Facility, the applicable margin ranges were decreased to 0 to 25
basis points (from 0 to 50 basis points) for base rate borrowings and to 75 to 175 basis points
(from 100 to 200 basis points) for Eurodollar borrowings.
As of June 30, 2006, $147.8 million was outstanding on the U.S. Bank Facility, plus $8.0 million
related to letters of credit. The weighted average interest rate and debt outstanding under the
revolving credit facility for the six months ended June 30, 2005 was 6.2% and $26.3 million,
respectively. The weighted average interest rate and debt outstanding under the revolving credit
facility for the six months ended June 30, 2006 was 6.2% and $108.6 million, respectively.
We are in compliance in all material respects with all restrictive and financial covenants under
our various credit facilities as of June 30, 2006.
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We invest our excess cash in highly liquid short-term investments. These investments are not held
for trading or other speculative purposes. Changes in interest rates affect the investment income
we earn on our cash and cash
equivalents and, therefore, impact our cash flows and results of operations. As of December 31,
2005 and June 30, 2006, our floating rate indebtedness was approximately $116.3 million and $147.8
million, respectively. If long-term floating interest rates were to have increased by 100 basis
points during the six months ended June 30, 2006, our interest costs would have increased by
approximately $0.6 million. If short-term interest rates were to have increased by 100 basis points
during the six months ended June 30, 2006, our interest income from cash equivalents would have
increased by less than $0.1 million. These amounts are determined by considering the impact of the
hypothetical interest rates on our floating rate indebtedness and cash equivalents balances at June
30, 2006.
ITEM 4. CONTROLS AND PROCEDURES
As of the end of the period covered by this report, we conducted an evaluation, under the
supervision and with the participation of the principal executive officer and principal financial
officer, of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934 (the Exchange Act)). Based on this evaluation, the
principal executive officer and principal financial officer concluded that our disclosure controls
and procedures are effective to ensure that information required to be disclosed by us in reports
that we file or submit under the Exchange Act is recorded, processed, summarized and reported
within the time periods specified in Securities and Exchange Commission rules and forms and is
accumulated and communicated to our management, including the principal executive and principal
financial officer, or persons performing similar functions, as appropriate to allow timely
decisions regarding required disclosure. There was no change in our internal control over financial
reporting identified in connection with the evaluation required by Rule 13a-15(d) and 15d-15(d) of
the Exchange Act that occurred during the period covered by this report that has materially
affected, or is reasonably likely to materially affect, our internal control over financial
reporting.
17
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
Not applicable.
ITEM 1A. RISK FACTORS
The risk factors set forth as Part I, Item 1A, of our Annual Report on Form 10-K for the year ended
December 31, 2005, are modified by adding the following risk factor:
The
anticipated benefits of operating
additional leased centers may not be realized.
On
July 26, 2006, we entered into lease agreements
to operate seven health and fitness centers that
were previously operated by another company. We entered into leases
for these centers with the expectation that
we would be able to transition the members at these centers to memberships with us, retain the
employees at these centers as our employees and utilize operating
efficiencies since six of the
centers are located in one of our existing markets. Achieving the anticipated benefits of
these centers is subject to a number of uncertainties, including whether we integrate
these centers in an efficient and effective manner and retain the members and employees. Failure to
achieve these anticipated benefits could result in decreases in the amount of expected revenues and
diversion of managements time and energy, which could materially impact our business, financial
condition and operating results. We also expect to make at least $25 million in capital
improvements over the next two years among the leased centers. Any change in our expected
schedule or costs for completing these improvements could impact our ability to retain the members
at these centers and our operating results.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Not applicable.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
Not applicable.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
At the Annual Meeting of Shareholders held on May 4, 2006, the shareholders voted on the following:
1. Proposal to elect a board of seven directors, to serve until the next annual meeting of
shareholders or until their successors have been duly elected and qualified. The following
directors were elected based on the votes listed below:
|
|
|
|
|
|
|
|
|
Nominee |
|
For |
|
Withheld |
Bahram Akradi |
|
|
33,287,054 |
|
|
|
239,463 |
|
Giles H. Bateman |
|
|
33,420,831 |
|
|
|
105,686 |
|
Timothy C. DeVries |
|
|
33,491,131 |
|
|
|
35,386 |
|
James F. Halpin |
|
|
33,477,031 |
|
|
|
49,486 |
|
Guy C. Jackson |
|
|
33,095,620 |
|
|
|
430,897 |
|
David A. Landau |
|
|
33,435,168 |
|
|
|
91,349 |
|
Stephen R. Sefton |
|
|
33,475,471 |
|
|
|
51,046 |
|
2. Proposal to ratify the appointment of Deloitte & Touche LLP as our independent registered
public accounting firm for the fiscal year ending December 31, 2006. The proposal passed on a vote
of 33,422,162 in favor, 101,854 against, 2,501 abstentions and no broker non-votes.
3. Proposal to approve the Employee Stock Purchase Plan. The proposal passed on a vote of
28,585,773 in favor, 219,684 against, 7,707 abstentions and 4,713,353 broker non-votes.
As of the close of business on the record date for the meeting, which was March 8, 2006, there were
36,013,161 shares of common stock outstanding and entitled to vote at the meeting. Each share of
common stock was entitled to one vote per share.
ITEM 5. OTHER INFORMATION
Not applicable.
18
ITEM 6. EXHIBITS
Exhibits filed with this report
|
|
|
|
|
Exhibit |
|
|
|
|
No. |
|
Description |
|
Method of Filing |
3.1
|
|
Amended and Restated Articles of
Incorporation of the Registrant
|
|
Incorporated by
reference to Exhibit 3.1
to the Registrants Form
10-Q for the quarter
ended June 30, 2004
(File No. 001-32230) |
3.2
|
|
Amended and Restated Bylaws of the
Registrant
|
|
Incorporated by
reference to Exhibit 3.4
to Amendment No. 2 to
the Registrants
Registration Statement
on Form S-1 (File No.
333-113764), filed with
the Commission on May
21, 2004 |
4
|
|
Specimen of Common Stock Certificate
|
|
Incorporated by
reference to Exhibit 4
to Amendment No. 4 to
the Registrants
Registration Statement
of Form S-1 (File No.
333-113764), filed with
the Commission on June
23, 2004 |
10.1
|
|
Amended and Restated Credit
Agreement, dated as of April 28,
2006, among the Company, U.S. Bank
National Association, as
administrative agent and lead
arranger, J.P. Morgan Securities,
Inc., as syndication agent, and the
banks party thereto from time to
time
|
|
Filed Electronically |
10.2
|
|
Form of 2006 Key Executive
Incentive Compensation Plan
|
|
Incorporated by
reference to Exhibit
10.1 to the Registrants
Form 8-K dated May 1,
2006 (File No.
001-32230) |
31.1
|
|
Rule 13a-14(a)/15d-14(a)
Certification by Principal
Executive Officer
|
|
Filed Electronically |
31.2
|
|
Rule 13a-14(a)/15d-14(a)
Certification by Principal
Financial and Accounting Officer
|
|
Filed Electronically |
32
|
|
Section 1350 Certifications
|
|
Filed Electronically |
19
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, Life Time Fitness, Inc. has
duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on
August 7, 2006.
|
|
|
|
|
|
LIFE TIME FITNESS, INC.
|
|
|
By: |
/s/ Bahram Akradi
|
|
|
|
Name: |
Bahram Akradi |
|
|
|
Title: |
Chairman of the Board of Directors, President and
Chief Executive Officer
(Principal Executive Officer and Director) |
|
|
|
|
|
|
By: |
/s/ Michael R. Robinson
|
|
|
|
Name: |
Michael R. Robinson |
|
|
|
Title: |
Executive Vice President and Chief Financial Officer
(Principal Financial Officer) |
|
|
|
|
|
By: |
/s/ John M. Hugo
|
|
|
|
Name: |
John M. Hugo |
|
|
|
Title: |
Controller
(Principal Accounting Officer) |
|
20
INDEX TO EXHIBITS
|
|
|
|
|
Exhibit |
|
|
|
|
No. |
|
Description |
|
Method of Filing |
3.1
|
|
Amended and Restated Articles of
Incorporation of the Registrant
|
|
Incorporated by
reference to
Exhibit 3.1 to the
Registrants Form
10-Q for the
quarter ended June
30, 2004 (File No.
001-32230) |
3.2
|
|
Amended and Restated Bylaws of the
Registrant
|
|
Incorporated by
reference to
Exhibit 3.4 to
Amendment No. 2 to
the Registrants
Registration
Statement on Form
S-1 (File No.
333-113764), filed
with the Commission
on May 21, 2004 |
4
|
|
Specimen of Common Stock Certificate
|
|
Incorporated by
reference to
Exhibit 4 to
Amendment No. 4 to
the Registrants
Registration
Statement of Form
S-1 (File No.
333-113764), filed
with the Commission
on June 23, 2004 |
10.1
|
|
Amended and Restated Credit
Agreement, dated as of April 28,
2006, among the Company, U.S. Bank
National Association, as
administrative agent and lead
arranger, J.P. Morgan Securities,
Inc., as syndication agent, and the
banks party thereto from time to
time
|
|
Filed Electronically |
10.2
|
|
Form of 2006 Key Executive
Incentive Compensation Plan
|
|
Incorporated by
reference to
Exhibit 10.1 to the
Registrants Form
8-K dated May 1,
2006 (File No.
001-32230) |
31.1
|
|
Rule 13a-14(a)/15d-14(a)
Certification by Principal
Executive Officer
|
|
Filed Electronically |
31.2
|
|
Rule 13a-14(a)/15d-14(a)
Certification by Principal
Financial and Accounting Officer
|
|
Filed Electronically |
32
|
|
Section 1350 Certifications
|
|
Filed Electronically |
21