Tom Fitzgerald
Analyst · Morgan Stanley. Please go ahead
Thanks, Chris and good morning everyone. During the first quarter, we completed the acquisition of one of our best performing franchisees, Sunshine Fitness, as well as a successful refinancing and upsizing of a portion of our debt. We believe that the acquisition strengthens our powerful business model by enhancing our corporate store team and diversifying the geographic profile of our corporate-owned stores. And with the refinancing, we locked in low fixed rates on a significant portion of our debt before the inflationary environment began in earnest. Now, I will cover our Q1 results and then I'll discuss more details on the Sunshine Fitness acquisition. All of my comments regarding our first quarter performance will be comparing Q1 2022 to Q1 of last year unless otherwise noted. It's important to note that we completed the Sunshine deal in mid-February. Therefore, our first quarter results only reflect 1.5 months of the financial impact from the acquisition. We opened 37 new stores, compared to 22 last year. We had positive same-store sales growth of 15.9% in the first quarter. Franchise same store sales grew 15.8% and our corporate same store sales increased 17.0%. Same store sales growth from the Sunshine Stores is included in system-wide same store sales and partially affected franchisee same store sales in the quarter. Sunshine Stores were only included in franchise same store sales for January. And will not be reflected in corporate owned same store sales until February of 2023, but they will continue to be reflected in system-wide same store sales. This is consistent with how we have treated prior acquisitions. Approximately 80% of our Q1 comp increase was driven by net number growth with the balance being rate growth. At the end of the quarter, approximately 30% of our mature stores have fully rebounded to their pre-COVID membership levels and in aggregate, membership per-mature store is only down 6% from pre-COVID levels. Member growth contributed more to system-wide same store sales this quarter than it has historically as we were comping over to press membership count from COVID. The rate growth was driven by a 180 basis point increase in our Black Card penetration to 63%. For the first quarter, total revenue was 186.7 million, compared to 111.9 million. The increase was driven by revenue growth across all three segments. A 26% increase in franchise segment revenue was due to same store sales growth, new stores, and stores were open this year that were temporarily closed last year. Partially offsetting the royalty revenue increase was a decrease of approximately 1.6 million, as a result of the 114 stores acquired in the Sunshine Fitness transaction, moving from the franchise segment to the corporate-owned segment. For the first quarter, the average royalty rate was 6.4%, up from 6.3%. The 100% increase in revenue in the corporate-owned store segment was driven by the Sunshine Fitness transaction, as well as new store openings, the cycling of temporary store closures in the prior year period in same store sales growth. The equipment segment revenue increase of 206% was driven by higher equipment sales to new and existing franchisee-owned stores. For the quarter, replacement equipment accounted for about 40% of total equipment revenue and we completed 33 new store placements in the quarter versus 18 last year. Our cost of revenue, which primarily writes to the cost of equipment sales to franchise-owned stores amounted to 22.4 million, compared to 8 million. Store operations expenses, which relate to our corporate-owned store segment increased to 47.5 million from 25.9 million, primarily due to the additional stores from the Sunshine acquisition. SG&A for the quarter was 30.8 million compared to 22.5 million. About half of the increase in SG&A in the quarter was non-recurring expenses related directly to the transaction. I will address the ongoing impact to SG&A from the deal later on. National advertising fund expense was 14.5 million, compared to 12.8 million. Net income was 18.4 million. Adjusted net income was 29.0 million, and adjusted net income per diluted share was $0.32. Adjusted EBITDA was 77.3 million, compared to 43.7 million. A reconciliation of adjusted EBITDA to GAAP net income can be found in the earnings release. By segment, franchise adjusted EBITDA was 58.1 million, corporate storage adjusted EBITDA was 25.4 million and equipment adjusted EBITDA was 8.7 million. Now turning to the balance sheet. As of March 31, 2022, we had total cash and cash equivalents of 536.7 million, compared to 603.9 million on December 31, 2021. This was comprised of cash and cash equivalents of 471.2 million, compared to 545.9 million with 65.5 million and 58.0 million of restricted cash respectively in each period. Total long-term debt excluding deferred financing costs was 2.0 billion as of March 31, 2022. Consisting of our four tranches of fixed rate securitized debt that carries a blended interest rate of 4.0%. And given the increase in interest rates, yesterday we paid off the $75 million variable funding notes. Now, to the financial impacts from the Sunshine Fitness acquisition. On April 26, as required by the SEC, we filed an 8-K with pro forma financial statements showing our fiscal year 2021 results as if we acquired the Sunshine Fitness stores as of January 1, 2021. I'll walk through the changes on our income statement using the pro forma results in the 8-K to explain the shifts in our financials as a result of the transaction. Starting with the changes to 2021 revenue. First, there was a decrease of approximately 14.6 million to franchise revenue. The majority of which was driven by the royalties that Sunshine Stores generated along with some web join fees and equipment placement fees. [NAV] [ph] revenue decreased approximately 3 million and equipment revenue decreased approximately $10 million inclusive of the margin we make in that segment. Conversely, we benefited from an approximately $172 million increase to corporate-owned store revenue. The end result of all these changes was an approximately $145 million increase to our 2021 net revenue. On the expense side, our cost of revenue decreased without the Sunshine equipment purchases. Store operations expense increased approximately $80 million, which is fairly close to what our historical store OpEx was in 2021 given they had a similar number of stores. SG&A increased approximately $12 million, reflecting our assumption of their support center expenses, including the management team, staff to support critical functions like marketing and store development, along with the President of our Corporate Store, Shane McGuiness. Additionally, there was an increase of approximately 60 million to depreciation and amortization. Half the increase was due to depreciation, which is primarily related to the doubling of our corporate store fleet as we are also doubling our historical corporate store CapEx spend. The other half is amortization expense from Sunshine’s intangible assets. D&A increased significantly given the size of this acquisition, compared to the ones we've done in the past. And the pro forma D&A expenses in-line with our 2022 guidance that it would double. Finally, to our 2022 outlook. We reiterated our guidance for 2022 in our press release this morning. As a reminder, our view for 2022 assumes there is no material resurgence of COVID that causes member disruptions whether via shutdowns or more stringent mandates that result in a significant change in membership behaviors. The two things to note on our outlook, first, our system-wide same store sales growth will likely be higher in Q1 with the depressed membership levels in Q1 last year, combined with the unseasonable membership join trends last year, where Q2 had more net member growth than Q1 for the first time in our history. This will make the compares for same store sales more difficult in the coming quarters. Second, regarding expenses, as I outlined in the 2021 pro forma results, the addition of Shane McGuiness and his team added approximately $12 million to SG&A last year. For 2022, Sunshine support center cost impacted our SG&A in Q1 for only 6 of the 12 weeks, and therefore, will have an increased impact in the subsequent quarters. The near-term continues to be fluid with the pandemics ongoing impact on consumer sentiment. However, we believe we are well-positioned for the long-term to further expand our leading market share given the strength of our value proposition in the fitness industry, as well as the resilience of our asset light business model. I'll now turn the call back to the operator to open it up for Q&A.