10-Q

FORM 10-Q

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

(Mark One)

þ Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 for the period ended June 30, 2005

or

o Transition Report Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934

Commission file number: 001-13997

BALLY TOTAL FITNESS HOLDING CORPORATION

(Exact name of registrant as specified in its charter)

Delaware	36-3228107
(State or other jurisdiction of incorporation)	(I.R.S. Employer Identification No.)

8700 West Bryn Mawr Avenue, Chicago, Illinois	60631
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (773) 380-3000

SEE TABLE OF ADDITIONAL REGISTRANTS

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: o No: þ

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes: þ No: 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

As of November 29, 2005, there were 37,940,480 shares of the registrant’s common stock outstanding.

TABLE OF ADDITIONAL REGISTRANTS

	Jurisdiction of	I.R.S. Employer
Exact name of Additional Registrants	Incorporation	Identification Number
59th Street Gym LLC	New York	36-4474644
708 Gym LLC	New York	36-4474644
Ace, LLC	New York	36-4474644
Bally Fitness Franchising, Inc.	Illinois	36-4029332
Bally Franchise RSC, Inc.	Illinois	36-4028744
Bally Franchising Holdings, Inc.	Illinois	36-4024133
Bally Sports Clubs, Inc.	New York	36-3407784
Bally Total Fitness Corporation	Delaware	36-2762953
Bally Total Fitness International, Inc.	Michigan	36-1692238
Bally Total Fitness of California, Inc.	California	36-2763344
Bally Total Fitness of Colorado, Inc.	Colorado	84-0856432
Bally Total Fitness of Connecticut Coast, Inc.	Connecticut	36-3209546
Bally Total Fitness of Connecticut Valley, Inc.	Connecticut	36-3209543
Bally Total Fitness of Greater New York, Inc.	New York	95-3445399
Bally Total Fitness of the Mid-Atlantic, Inc.	Delaware	52-0820531
Bally Total Fitness of the Midwest, Inc.	Ohio	34-1114683
Bally Total Fitness of Minnesota, Inc.	Ohio	84-1035840
Bally Total Fitness of Missouri, Inc.	Missouri	36-2779045
Bally Total Fitness of Upstate New York, Inc.	New York	36-3209544
Bally Total Fitness of Philadelphia, Inc.	Pennsylvania	36-3209542
Bally Total Fitness of Rhode Island, Inc.	Rhode Island	36-3209549
Bally Total Fitness of the Southeast, Inc.	South Carolina	52-1230906
Bally Total Fitness of Toledo, Inc.	Ohio	38-1803897
Bally’s Fitness and Racquet Clubs, Inc.	Florida	36-3496461
BFIT Rehab of West Palm Beach, Inc.	Florida	36-4154170
Crunch Fitness International, Inc.	Delaware	36-4474644
Crunch LA LLC	New York	36-4474644
Crunch World LLC	New York	36-4474644
Flambe LLC	New York	36-4474644
Greater Philly No. 1 Holding Company	Pennsylvania	36-3209566
Greater Philly No. 2 Holding Company	Pennsylvania	36-3209557
Health & Tennis Corporation of New York	Delaware	36-3628768
Holiday Health Clubs of the East Coast, Inc.	Delaware	52-1271028
Holiday/Southeast Holding Corp.	Delaware	52-1289694
Jack La Lanne Holding Corp.	New York	95-3445400
Mission Impossible, LLC	California	36-4474644
New Fitness Holding Co., Inc.	New York	36-3209555
Nycon Holding Co., Inc.	New York	36-3209533
Rhode Island Holding Company	Rhode Island	36-3261314
Soho Ho LLC	New York	36-4474644
Tidelands Holiday Health Clubs, Inc.	Virginia	52-1229398
U.S. Health, Inc.	Delaware	52-1137373
West Village Gym at the Archives LLC	New York	36-4474644

     The address for service of each of the additional registrants is c/o Bally Total Fitness Holding Corporation, 8700 West Bryn Mawr Avenue, 2^nd Floor, Chicago, Illinois 60631, telephone 773-380-3000. The primary industrial classification number for each of the additional registrants is 7991.

INDEX

	Page
	Number
FORWARD LOOKING STATEMENTS
PART I. FINANCIAL INFORMATION
Item 1. Financial statements:
Condensed consolidated balance sheets (unaudited) June 30, 2005 and December 31, 2004		1
Consolidated statements of operations (unaudited) Three months ended June 30, 2005 and 2004		2
Consolidated statements of operations (unaudited) Six months ended June 30, 2005 and 2004		3
Consolidated statement of stockholders’ equity (deficit) and comprehensive income (loss) (unaudited) Six months ended June 30, 2005		4
Consolidated statements of cash flows (unaudited) Six months ended June 30, 2005 and 2004		5
Notes to condensed consolidated financial statements (unaudited)		7
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		20
Item 3. Quantitative and Qualitative Disclosures about Market Risk		27
Item 4. Controls and Procedures		27
PART II. OTHER INFORMATION
Item 1. Legal Proceedings		29
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		29
Item 3. Defaults Upon Senior Securities		29
Item 4. Submission of Matters to a Vote of Security Holders		29
Item 5. Other information		29
Item 6. Exhibits		30
SIGNATURE PAGE		31
Certification of the Chief Executive Officer
Certification of the Chief Financial Officer
Certification of the CEO and CFO

FORWARD-LOOKING STATEMENTS

     Forward-looking statements in this Form 10-Q including, without limitation, statements relating to the Company’s plans, strategies, objectives, expectations, intentions, and adequacy of resources, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. These factors include, among others, the following:

• the outcome of the SEC and Department of Justice investigations;

• the disclosure by the Company’s management and independent auditors of the existence of material weaknesses in internal controls over financial reporting;

• general economic and business conditions;

• competition;

• success of operating initiatives, advertising and promotional efforts;

• existence of adverse publicity or litigation (including various stockholder litigations) and the outcome thereof and the costs and expenses associated therewith;

• acceptance of new product and service offerings;

• changes in business strategy or plans;

• availability, terms, and development of capital;

• ability to satisfy long-term obligations as they become due;

• business abilities and judgment of personnel;

• changes in, or the failure to comply with, government regulations;

• ability to remain in compliance with, or obtain waivers under, the Company’s loan agreements and indentures;

• ability to maintain existing or obtain new sources of financing, on acceptable terms or at all, to satisfy the Company’s cash needs and obligations; and

• other factors described in this Quarterly Report on Form 10-Q and prior filings of the Company with the SEC.

PART I: FINANCIAL INFORMATION

Item 1. Financial Statements

     The Company is filing this quarterly report on Form 10-Q for the three-month period ended June 30, 2005. Following the Company’s issuance in April 2004 of its financial statements for the year-ended December 31, 2003, reflecting certain changes in its accounting methods and in accounting principles and a restatement of its accounting for prepaid dues, the United States Securities and Exchange Commission commenced an investigation. On August 19, 2004, the Audit Committee authorized an investigation of certain aspects of past financial statements filed by the Company. The Company’s Audit Committee investigation uncovered errors in the Company’s accounting and the Audit Committee determined that the Company’s financial statements for the years ended December 31, 2000, 2001, 2002 and 2003 and the first quarter of 2004, should be restated and should no longer be relied upon. The Company issued press releases on November 16, 2004 and February 8, 2005 with respect to the findings of the Audit Committee’s investigation and included the press releases as exhibits to its current reports on Form 8-K filed with the SEC on November 16, 2004 and February 9, 2005.

     The Company previously made public its need to review the Audit Committee’s report before it could complete its Annual Report on Form 10-K for the year ended December 31, 2004 and its quarterly reports on Form 10-Q for the periods ended June 30, 2004, September 30, 2004 and subsequent periods. The Annual Report on Form 10-K for the year ended December 31, 2004, was filed on November 30, 2005.

BALLY TOTAL FITNESS HOLDING CORPORATION

Condensed Consolidated Balance Sheets

(In thousands)

	June 30			December 31
	2005			2004
	(unaudited)
ASSETS
Current assets:
Cash	$	29,459		$	19,177
Deferred income taxes		—			471
Other current assets		30,748			30,239
Total current assets		60,207			49,887
Property and equipment, less accumulated depreciation and amortization of $742,314 and $713,222		340,875			361,863
Goodwill, net		41,732			41,698
Trademarks, net		9,669			9,933
Intangible assets, less accumulated amortization of $22,361 and $21,565		7,047			7,909
Other assets		27,673			28,279
	$	487,203		$	499,569
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Accounts payable	$	43,323		$	51,373
Income taxes payable		1,636			1,399
Deferred income taxes		583			—
Accrued liabilities		111,405			111,226
Current maturities of long-term debt		18,049			22,127
Deferred revenues		327,430			323,271
Total current liabilities		502,426			509,396
Long-term debt, less current maturities		727,446			737,432
Deferred rent liability		105,888			101,911
Deferred income taxes		793			1,637
Other liabilities		28,136			21,580
Deferred revenues		588,639			601,889
Total liabilities		1,953,328			1,973,845
Stockholders’ equity (deficit)		(1,466,125	)		(1,474,276	)
	$	487,203		$	499,569

See accompanying notes to condensed consolidated financial statements.

1

BALLY TOTAL FITNESS HOLDING CORPORATION

Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited )

	Three months ended
	June 30
	2005			2004
Net revenues:
Membership services	$	259,252		$	246,498
Retail products		13,577			14,428
Miscellaneous		3,911			4,547
		276,740			265,473
Operating costs and expenses:
Membership services		185,791			189,260
Retail products		14,047			13,813
Advertising		14,886			16,124
General and administrative		21,930			15,953
Depreciation and amortization		16,861			17,286
		253,515			252,436
Operating income		23,225			13,037
Interest expense		(20,832	)		(16,624	)
Foreign exchange loss		(161	)		(459	)
Other, net		64			(56	)
		(20,929	)		(17,139	)
Income (loss) before income taxes		2,296			(4,102	)
Income tax provision		(258	)		(212	)
Net income (loss)	$	2,038		$	(4,314	)
Basic income (loss) per common share	$	0.06		$	(0.13	)
Diluted income (loss) per common share	$	0.06		$	(0.13	)

See accompanying notes to condensed consolidated financial statements.

2

BALLY TOTAL FITNESS HOLDING CORPORATION

Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

	Six months ended
	June 30
	2005			2004
Net revenues:
Membership services	$	509,199		$	485,485
Retail products		27,885			29,454
Miscellaneous		8,652			9,580
		545,736			524,519
Operating costs and expenses:
Membership services		368,642			380,750
Retail products		27,428			28,231
Advertising		32,554			35,755
General and administrative		40,265			31,833
Depreciation and amortization		33,909			34,519
		502,798			511,088
Operating income		42,938			13,431
Interest expense		(39,167	)		(32,536	)
Foreign exchange gain (loss)		46			(406	)
Other, net		139			(170	)
		(38,982	)		(33,112	)
Income (loss) before income taxes		3,956			(19,681	)
Income tax provision		(517	)		(425	)
Net income (loss)	$	3,439		$	(20,106	)
Basic income (loss) per common share	$	0.10		$	(0.61	)
Diluted income (loss) per common share	$	0.10		$	(0.61	)

See accompanying notes to condensed consolidated financial statements.

3

BALLY TOTAL FITNESS HOLDING CORPORATION

Consolidated Statement of Stockholders’ Equity (Deficit) and Comprehensive Income (Loss)

(In thousands, except share data)

(Unaudited)

	Common stock												Common			Accumulated other			Total
			Par		Contributed		Accumulated			Unearned			stock in			comprehensive			stockholders’
	Shares		value		capital		deficit			compensation			treasury			income			(deficit)
Balance at December 31, 2004		34,013,805	$	347	$	647,367	$	(2,106,391	)	$	(1,567	)	$	(11,635	)	$	(2,397	)	$	(1,474,276	)
Net income (loss)								3,439												3,439
Cumulative translation adjustment																	212			212
Restricted stock activity		583,000		4		3,385					949									4,338
Issuance of common stock under stock purchase and option plans		28,328				162														162
Balance at June 30, 2005		34,625,133	$	351	$	650,914	$	(2,102,952	)	$	(618	)	$	(11,635	)	$	(2,185	)	$	(1,466,125	)

See accompanying notes to condensed consolidated financial statements.

4

BALLY TOTAL FITNESS HOLDING CORPORATION

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

	Six months ended
	June
	2005			2004
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	3,439		$	(20,106	)
Adjustments to reconcile to cash provided (used) by operating activities
Depreciation and amortization, including amortization included in interest expense		36,138			36,258
Deferred income taxes, net		210			212
Change in operating assets and liabilities		(10,745	)		16,275
Loss on write-off of assets		67			—
Foreign currency translation (gain)/loss		(46	)		406
Stock-based compensation	4,338			896
Cash provided by operating activities		33,401			33,941
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases and construction of property and equipment		(14,476	)		(26,918	)
Proceeds from sale of land		1,455			—
Acquisitions of businesses, net of cash acquired		—		(109		)
Cash used in investing activities		(13,021	)		(27,027	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net borrowings (repayments) under revolving credit agreement		(875	)		8,000
Repayments of other long-term debt		(9,610	)		(16,906	)
Debt issuance costs		—			(251	)
Proceeds from stock purchase and option plans	162			353
Cash used in financing activities	(10,323		)	(8,804		)
Increase (decrease) in cash		10,057			(1,890	)
Effect of exchange rate changes on cash balance		225			574
Cash, beginning of period	19,177			13,640
Cash, end of period	$	29,459		$	12,324

See accompanying notes to condensed consolidated financial statements.

5

BALLY TOTAL FITNESS HOLDING CORPORATION
Consolidated Statements of Cash Flows — (continued)
(In thousands)
(Unaudited)

	Six months ended
	June 30
	2005			2004
SUPPLEMENTAL CASH FLOWS INFORMATION:
Changes in operating assets and liabilities, net of effects from acquisitions on sales
Decrease (increase) in other current and other assets	$	(1,141	)	$	5,688
Increase (decrease) in accounts payable		(8,060	)		51
Increase in income taxes payable		237			708
Increase in accrued and other liabilities		7,310			8,310
Decrease (increase) in deferred revenues		(9,091	)		1,518
	$	(10,745	)	$	16,275
Cash payments for interest and income taxes
Interest paid	$	35,737		$	32,023
Interest capitalized		(140	)		(692	)
Income taxes refund, net		70			(695	)
Investing and financing activities exclude the following non-cash transactions
Acquisition of property and equipment through capital leases/borrowings		302			3,341

See accompanying notes to condensed consolidated financial statements.

6

BALLY TOTAL FITNESS HOLDING CORPORATION

Notes to Condensed Consolidated Financial Statements — (continued)

(All dollar amounts in thousands, except share data)

(Unaudited)

Note 1 Basis of Presentation

     The accompanying condensed consolidated financial statements include the accounts of Bally Total Fitness Holding Corporation (the “Company”) and the subsidiaries that it controls. The Company, through its subsidiaries, is a commercial operator of 416 fitness centers at June 30, 2005 concentrated in 29 states and Canada. Additionally, as of June 30, 2005, 26 clubs were operated pursuant to franchise and joint venture agreements in the United States, Asia, Mexico, and the Caribbean. The Company operates in one industry segment, and all significant revenues arise from the commercial operation of fitness centers, primarily in major metropolitan markets in the United States and Canada. Unless otherwise specified in the text, references to the Company include the Company and its subsidiaries. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2004, filed with the SEC on November 30, 2005.

     All adjustments have been recorded which are, in the opinion of management, necessary for a fair presentation of the condensed consolidated balance sheet of the Company at June 30, 2005, its consolidated statements of operations for the three and six months ended June 30, 2005 and 2004, its consolidated statement of stockholders’ equity (deficit) and comprehensive income (loss) for the three and six months ended June 30, 2005, and its consolidated statement of cash flows for the six months ended June 30, 2005 and 2004.

     The accompanying condensed consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles, which require the Company’s management to make estimates and assumptions that affect the amounts reported therein. Actual results could vary from such estimates.

     Seasonal factors

     The Company’s operations are subject to seasonal factors and, therefore, the results of operations for the three and six months ended June 30, 2005 and 2004 are not necessarily indicative of the results of operations for the full year.

     Market risk

          The Company is exposed to market risk from changes in the interest rates on certain of its outstanding debt. The outstanding loan balance under its bank credit facility bears interest at variable rates based upon prevailing short-term interest rates in the United States and Europe.

     The Company has entered into interest rate swap agreements whereby the fixed interest commitment on $200,000 of outstanding principal on the Company’s 9.875% Senior Subordinated Notes due 2007 was swapped for a variable rate commitment based on the LIBOR rate plus 6.01%.

7

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements — (continued)
(All dollar amounts in thousands, except share data)
(Unaudited)

Note 2 Debt

          At June 30, 2005 the Company had no borrowings and $9,678 of letters of credit outstanding under the $100,000 revolving credit facility. The amount available under the revolving credit facility is reduced by any outstanding letters of credit which are limited to $30,000. At June 30, 2005, the average rate on borrowings under the revolving credit and term loan facility was 8.12%. As of June 30, 2005, the Company was in compliance with the terms of the Credit Agreement.

           The Company’s unrestricted Canadian subsidiary was not in compliance with the terms of its credit agreement at June 30, 2005. As a result, the outstanding amount of $3,477 has been classified as current.

Note 3 Deferred Revenue

	For the six months ended June 30, 2005
	Balance at							Balance at
	December 31,				Revenue			June 30,
	2004		Additions		Recognized			2005
Deferral of receipts from financed members:
Initial term payments	$	542,886	$	171,781	$	(179,579	)	$	535,088
Down payments		105,482		29,275		(28,023	)		106,734
Deferral of receipts representing advance payments:
Paid-in-full membership fees collected upon origination		124,884		20,918		(22,667	)		123,135
Advance payments of periodic dues and membership fees		130,399		210,168		(215,087	)		125,480
Deferral of receipts for personal training services		21,509		67,966		(63,843	)		25,632
	$	925,160	$	500,108	$	(509,199	)	$	916,069

	For the six months ended June 30, 2004
	Balance at							Balance at
	December 31,				Revenue			June 30,
	2003		Additions		Recognized			2004
Deferral of receipts from financed members:
Initial term payments	$	535,392	$	171,933	$	(165,408	)	$	541,917
Down payments		111,656		30,401		(29,274	)		112,783
Deferral of receipts representing advance payments:
Paid-in-full membership fees collected upon origination		135,082		14,331		(20,627	)		128,786
Advance payments of periodic dues and membership fees		145,938		203,408		(208,025	)		141,321
Deferral of receipts for personal training services		19,818		66,930		(62,151	)		24,597
	$	947,886	$	487,003	$	(485,485	)	$	949,404

Note 4 Membership Services Revenue

	Three months ended				Six months ended
	June 30				June 30
	2005		2004		2005		2004
Membership	$	224,007	$	213,280	$	445,356	$	423,334
Personal training		35,245		33,218		63,843		62,151
	$	259,252	$	246,498	$	509,199	$	485,485

Note 5 Income (Loss) Per Common Share

Income (loss) per share is computed in accordance with SFAS No. 128, Earnings per Share. Basic income (loss) per share is computed on the basis of the weighted average number of common shares outstanding. Diluted income per share is computed on the basis of the weighted average number of common shares outstanding plus the effect of outstanding stock options and warrants using the “treasury stock” method.

8

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements — (continued)
(All dollar amounts in thousands, except share data)
(Unaudited)

	Three months ended				Six months ended
	June 30				June 30
	2005		2004		2005		2004
Weighted average number of common shares outstanding		32,974,633		32,832,526		32,959,323		32,775,361
Effect of outstanding stock options and warrants		395,925		295,230		379,102		465,870
Diluted weighted average number of common shares outstanding		33,370,558		33,127,756		33,338,425		33,241,231
Options and warrants excluded from the computation of diluted weighted average number of common shares because the exercise prices were greater than the average market prices of the common stock		5,417,152		4,427,772		5,417,152		4,262,772
Range of exercise price per share:
High	$	36.00	$	36.00	$	36.00	$	36.00
Low	$	3.51	$	4.97	$	3.51	$	4.97

Note 6 Income Taxes

          At June 30, 2005 the Company had approximately $651,000 of federal net operating loss carryforwards and approximately $5,896 of alternative minimum tax (“AMT”) credit carryforwards. The AMT credits can be carried forward indefinitely, while the tax loss carryforwards begin to expire in 2011 and fully expire in 2025. In addition, the Company has substantial state loss carryforwards, which begin to expire in 2005 and fully expire in 2025. Based on the Company’s past performance and the expiration dates of its carryforwards, the ultimate realization of all of the Company’s deferred tax assets cannot be assured. Accordingly, a valuation allowance has been recorded to reduce deferred tax assets to a level which, more likely than not, will be realized. In accordance with Statement of Financial Accounting Standards No. 109, “Accounting for Income Taxes,” the Company will continue to review and evaluate the valuation allowance. At June 30, 2005, the Company’s deferred tax asset, net of valuation allowance and deferred tax liability is nil.

Note 7 Stock Plans

          The Company accounts for its stock-based compensation plans, described in the Company’s 2004 Annual Report on Form 10-K, using the intrinsic value method and in accordance with the recognition and measurement principles of APB Opinion No. 25, “Accounting for Stock Issued to Employees,” and related Interpretations. No stock-based employee compensation cost related to option plans was reflected in net income (loss), as all options granted under those plans had an exercise price equal to the fair market value of the underlying common stock on the date of grant. The Company has recorded compensation expense related to the restricted stock grants, which vest over time. The following table illustrates, in accordance with the provisions of Statement of Financial Accounting Standards No. 148, “Accounting for Stock–Based Compensation–Transition and Disclosure,” the effect on net income (loss) and income (loss) per share if the Company had applied the fair value recognition provisions of Statement of Financial Accounting Standards No. 123, “Accounting for Stock-Based Compensation,” to stock-based employee compensation.

9

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements — (continued)
(All dollar amounts in thousands, except share data)
(Unaudited)

	Three months ended						Six months ended
	June 30						June 30
	2005			2004			2005			2004
Net income (loss), as reported	$	2,038		$	(4,314	)	$	3,439		$	(20,106	)
Plus: stock-based compensation expense included in net loss		4,207			684			4,334			940
Less: stock-based compensation expense determined under fair value based method		(4,860	)		(2,060	)		(5,682	)		(3,777	)
Pro forma net income/(loss)	$	1,385		$	(5,690	)	$	2,091		$	(22,943	)
Basic income/(loss) per common share:
As reported basic	$	0.06		$	(0.13	)	$	0.10		$	(0.61	)
As reported diluted	$	0.06		$	(0.17	)	$	0.10		$	(0.70	)
Pro forma income/(loss) per common share
Pro forma basic	$	0.06		$	(0.13	)	$	0.10		$	(0.61	)
Pro forma diluted	$	0.04		$	(0.17	)	$	0.06		$	(0.70	)

          The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions, including the expected stock price volatility. Because the Company’s stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its stock options.

     Equity Inducement Plan

           On March 8, 2005, the Company adopted an Inducement Plan as a means of providing equity compensation in order to induce individuals to become employed by the Company. The Inducement Plan provides for the issuance of up to 600,000 shares of the Company’s Common Stock in the form of stock options and restricted shares, subject to various restrictions. As of November 30, 2005, 385,000 restricted shares and stock options covering an additional 153,000 shares have been granted. The restricted shares vested in May 2005 under the terms of the Plan’s change in control provision, which provides for accelerated vesting in the event of a change in control. For these purposes, a change in control was defined as an Acquiring Person becoming the Beneficial Owner of Shares representing 10% or more of the combined voting power of the then-outstanding shares other than in a transaction or series of transactions approved by the Company’s Board of Directors. The acquisition on May 4, 2005 of the Company's common stock by Liberation Investments Group, LLC, Liberation Investments Ltd., Liberation Investments, L.P. and Emmanuel R. Pearlman constituted such a change in control. In the three-month period ended June 30, 2005, $397 in compensation was reported as general and administrative expense related to these time-based awards.

     Vesting of Restricted Stock under the 1996 Long-Term Incentive Plan

           On May 4, 2005, 1,320,500 shares of restricted stock became vested under the terms of the 1996 Long-Term Incentive Plan’s change in control provision, which provides for accelerated vesting in the event of a change in control. For these purposes, a change in control is defined as an Acquiring Person becoming the Beneficial Owner of Shares representing 10% or more of the combined voting power of the then outstanding shares other than in a transaction or series of transactions approved by the Company’s Board of Directors. The acquisition on May 4, 2005 of the Company’s Common Stock by Liberation Investments Group, LLC, Liberation Investments Ltd., Liberation Investments, L.P. and Emmanuel R. Pearlman constituted such a change in control. Accordingly, 808,000 shares of restricted stock subject to four-year cliff vesting conditions and 512,500 shares of restricted stock subject to certain performance-based conditions lapsed. In connection with this event, $2,201 of unearned compensation was reported as general and administrative expense in the three-month period ended June 30, 2005 which related to the time-based restricted shares, and $1,609 in compensation was reported as general and administrative expense in the three-month period ended June 30, 2005 which related to the performance-based restricted shares. Existing employment agreements with certain executives contain tax consequence gross-up provisions the effects of which resulted in $1,135 in compensation reported as general and administrative expense in the three-months ended June 30, 2005.

Note 8 Guarantees

          The Company guarantees the lease on one fitness center, as part of a joint venture with Holmes Place, PLC. The lease has a 15-year term which began in May 2002, with current annual rental (subject to escalation) of $1,611. The Company believes that it does not have any obligation to perform under the guarantee as of June 30, 2005.

Note 9 Investigations, Disputes and Legal Proceedings

            In February 2005, the Company announced that the Audit Committee of its Board of Directors had completed its investigation into various accounting issues. The Audit Committee investigation was led by Bingham McCutchen LLP, who consulted with accounting experts PricewaterhouseCoopers LLP and Marshall Wallace. In addition, in connection with its representation of the Company in the SEC investigation, Latham & Watkins LLP conducted an inquiry into the circumstances associated with the restatement of the prepaid dues account in the financial statements for 2003 and reported to the Audit Committee on the results of that inquiry. The Audit Committee investigation identified accounting errors, attributed responsibility for these errors to the Company’s former CEO and CFO and found improper conduct on the part of the Company’s then Controller and Treasurer. The Controller and Treasurer were subsequently terminated. The investigation also indicated that there were deficiencies in internal controls over financial reporting. See Item 9A of the Annual Report on Form 10-K for the year ended December 31, 2004 for more complete details of management’s evaluation and report on Internal Controls Over Financial Reporting.

10

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements — (continued)
(All dollar amounts in thousands, except share data)
(Unaudited)

            Costs incurred as a result of the Audit Committee investigation, costs of restating and auditing previously released financial statements, costs of the 2004 audit, costs of cooperating with the various government agencies investigating matters discussed in the press release, attorneys’ and other professional fees advanced by the Company to various current and former Company officers, directors and employees, as provided in the Company’s by-laws, subject to the undertaking of the recipients to repay the advanced fees should it ultimately be determined by a court of law that they were not entitled to be indemnified, and related class action litigation are reflected in “General and Administrative” expenses in the Consolidated Statement of Operations. These costs consist of legal and other professional fees. The Company received payments of $3,200, $600, and $400 in June 2005, July 2005 and September 2005, respectively, for reimbursement of costs incurred pursuant to the Company’s Director and Officer insurance policy.

           On April 5, 2005, a stockholder derivative lawsuit was filed in the United States District Court for the Northern District of Illinois, purportedly on behalf of the Company against certain current and former officers and directors of the Company by another of the Company’s stockholders, Albert Said. This lawsuit asserts claims for breaches of fiduciary duty in failing to supervise properly its financial and corporate affairs and accounting practices. Plaintiff also requests restitution and disgorgement of bonuses and trading proceeds under Delaware law and the Sarbanes-Oxley Act of 2002. By stipulation of the parties, the lawsuit has been stayed pending restatement of the Company’s financial statements. Under the current schedule, an amended consolidated complaint is due 60 days after the restatement. It is not yet possible to determine the ultimate outcome of this action.

           On May 12, 2005, the Company received notification of an arbitration award requiring it to pay the counter-party $14,300 plus accruing interest to the date of payment. This arbitration award represents the culmination of a contractual dispute between the Company and Household Credit Services (II) and Household Bank (SB), N.A. whereby membership obligations were transferred into a credit card program funded and managed by Household. Payment in full was made on August 18, 2005.

           The Company is also involved in various other claims and lawsuits incidental to its business, including claims arising from accidents at its fitness centers. In the opinion of management, the Company is adequately insured against such claims and lawsuits, and any ultimate liability arising out of such claims and lawsuits should not have a material adverse effect on the financial condition or results of operations of the Company. In addition, from time to time, customer complaints are investigated by various governmental bodies. In the opinion of management, none of these other complaints or investigations currently pending should have a material adverse effect on our financial condition or results of operations.

           In addition, the Company is, and has been in the past, named as defendants in a number of purported class action lawsuits based on alleged violations of state and local consumer protection laws and regulations governing the sale, financing and collection of membership fees. To date the Company has successfully defended or settled such lawsuits without a material adverse effect on the Company’s financial condition or results of operation. However, we cannot assure you that the Company will be able to successfully defend or settle all pending or future purported class action claims, and its failure to do so may have a material adverse effect on its financial condition or results of operations.

Note 10 Subsequent Events

Consent Solicitation
          On July 13, 2005, the Company commenced the solicitation of consents to extend the original waivers of defaults obtained on December 7, 2004 from holders of its Senior Notes and Senior Subordinated Notes (“Noteholders’’) under the indentures governing the notes. On August 4 and 5, 2005, the Company received notices of default under the indentures following the expiration of the waiver of the financial reporting covenant default on July 31, 2005. The notices commenced a 30-day cure period and a 10-day period after which a cross-default would have occurred under the Company’s Credit Agreement. Effective August 9, 2005, the Company entered into a consent with its lenders under the Credit Agreement to extend the 10-day period until August 31, 2005. On August 24 and August 30, the Company received consents from holders of a majority of its Senior Subordinated Notes and its Senior Notes, respectively, to extend the waivers until November 30, 2005. Effective August 24, 2005, the Company further amended the Credit Agreement to permit payment of consent fees to the holders of the Senior Subordinated Notes and Senior Notes, to exclude certain additional expenses from the computation of various financial covenants and to reduce the required interest coverage ratio for the period ending March 31, 2006 and limits revolver borrowings under the Credit Agreement if the Company’s unrestricted cash exceeds certain levels. On November 1, 2005, the Company completed a consent solicitation of those holders of Senior Subordinated Notes who were not party to the August 24, 2005 consent agreement. Fees paid for these consents to the Noteholders consisted of cash payments of $4,865.6 and issuance of 1,903,206 shares of unregistered Common Stock. The solicitation agent was issued 232,000 shares of unregistered Common Stock as compensation for services rendered, while the lenders under the Credit Agreement were paid $2,925.6 in cash for their consents and amendment. In addition, on November 28, 2005, the Company entered into a Stock Purchase Agreement with the solicitation agent pursuant to which 409,314 shares of unregistered Common Stock were issued to the solicitation agent in exchange for $1,432.6, which equalled the consent fee the Company paid in cash to holders of the Senior Subordinated Notes in connection with the consent solicitation.

Vesting of Restricted Stock under the Inducement Plan
           The acquisition on September 6, 2005 by Pardus Capital Management L.P. constituted a change in control under the Inducement Plan. In the three month period ended September 30, 2005, $618 in compensation was reported as general and administrative expense, related to these time-based awards.

Crunch Purchase Agreement
           On September 16, 2005, the Company entered into a Purchase Agreement to sell all of its health clubs operating under the Crunch Fitness^sm brand along with four additional health clubs operating under different brands in the San Francisco, California market as well as the Gorilla Sports^sm brand, for a total purchase price of $45,000, subject to certain purchase price adjustments including, but not limited to, adjustments for taxes, insurance and rent. The Company retains all pre-closing liabilities associated with these health clubs. Closing of the transaction is subject to a number of significant closing conditions set forth in the Purchase Agreement, including consent to the transfer and release of the Company’s tenant and guarantee obligations by the lessors under the various leases for the facilities to be sold. While negotiations with all landlords are ongoing and we continue to diligently pursue obtaining these consents, the limited progress made to date in securing consents raises substantial doubt about the ability of both parties to successfully close the transaction. Furthermore, under the Purchase Agreement, either the Company or the purchaser may terminate the transaction if the closing has not occurred by December 31, 2005. There can be no assurance that the closing conditions will be satisfied prior to that date or that the transaction will close.

Adoption of Rights Plan
           On October 17, 2005, the Company entered into a consent agreement with its lenders under its Credit Agreement to permit the Company to enter into Rights Plan Transactions (as defined). On October 18, 2005, the Company’s Board of Directors adopted a Stockholder Rights Plan (“Rights Plan’’), authorized a new class of and issuance of up to 100,000 shares of Series B Junior Participating Preferred Stock, and declared a dividend of one preferred share purchase right (the “Right’’) for each share of Common Stock held of record at the close of business on October 31, 2005. Each Right, if and when exercisable, entitles its holder to purchase one one-thousandth of a share of Series B Junior Participating Preferred Stock at a price of $13.00 per one one-thousandth of a Preferred Share subject to certain anti-dilution adjustments.

           The Rights Plan provides that the Rights become exercisable only after a triggering event, including a person or group acquiring 15% or more of the Company’s Common Stock. The Company’s Board of directors is entitled to redeem the Rights for $0.001 per Right at any time prior to a person acquiring 15% or more of the outstanding Common Stock. Should a person or group acquire more than 15% of the Company’s Common Stock, each Right will entitle its holder to purchase, at the Right’s then-current exercise price and in lieu of receiving shares of preferred stock, a number of shares of Common Stock of Bally having a market value at that time of twice the Right’s exercise price. In the same regard, the Rights of the acquiring person or group will become void and will not be exercisable. If Bally is acquired in a merger or other business combination transaction not approved by the Board of Directors, each Right will entitle its holder to purchase, at the Right’s then-current exercise price and in lieu of receiving shares of preferred stock, a number of the acquiring company’s common shares having a market value at that time of twice the Right’s exercise price.

           The Rights Plan will terminate on July 15, 2006 unless the issuance of the Rights is ratified by Company stockholders prior to that time. The Board of Directors presently intends to submit the Rights Plan to stockholders for ratification prior to July 15, 2006, unless previously redeemed, exchanged or otherwise terminated. If the stockholders ratify the Rights at that meeting, the expiration date will be October 18, 2015, subject to stockholder ratification every subsequent two years no later than July 31st of the applicable year beginning 2008.

Net Operating Loss Carryforwards
           Due to equity transactions that occurred in 2005, an ownership change for purposes of IRC Section 382 may have occurred. If an ownership change did occur, under the provisions of IRC Section 382 the utilization of some of the previously disclosed net operating loss and tax credit carryforwards may be significantly limited.

Insurance Lawsuit
           On November 10, 2005, two of the Company’s excess directors and officers liability insurance providers filed a complaint captioned Travelers Indemnity Company and ACE American Insurance Company v. Bally Total Fitness Holding Corporation; Holiday Universal, Inc, n/k/a Bally Total Fitness of the Mid-Atlantic, Inc; George N. Aronoff; Paul Toback; John W. Dwyer; Lee S. Hillman; Stephen C. Swid; James McAnally; J. Kenneth Looloian; Liza M. Walsh; Annie P. Lewis, as Executor of the Estate of Aubrey C. Lewis, Deceased; Theodore Noncek; Geoff Scheitlin; John H. Wildman; John W. Rogers, Jr.; and Martin E. Franklin, Case No. 05 C 6441, in the United States District Court for the Northern District of Illinois. The complaint alleges that financial information included in the Company’s applications for certain directors and officers liability insurance policies was materially false and misleading. Plaintiffs request the Court to declare two of the Company’s excess policies for the year 2002-2003 void, voidable and/or subject to rescission, and to declare that the exclusions and/or conditions of a separate excess policy for the year 2003-2004 bar coverage with respect to certain of the Company’s claims. The Company intends to vigorously defend the action.

Amendments to Employment Agreements
           In November 2005, the Company amended the employment contracts with Mr. Paul A Toback, President and Chief Executive Officer, Mr. Carl S. Landeck, SVP and Chief Financial Officer, Mr. Marc D. Bassewitz, SVP and General Counsel, Mr. Harold Morgan, SVP and Chief Administrative Officer, and Mr. James A. McDonald, SVP and Chief Marketing Officer to (i) include specific language regarding Company-provided disability insurance memorializing the Company’s standard policy and (ii) eliminate an exception from the definition of “Change of Control’’ for issuances of equity by the Company. These amendments became effective only upon the filing of the Annual Report on Form 10-K for the year ended December 31, 2004.

Director Compensation
           In 2005, the Company increased the stipend for non-employee directors serving as committee chairmen from $2 to $7 per year. In addition, as of the date of this filing, the following additional compensation for non-employee directors became effective: (i) for the 2005 year, an additional $50 cash retainer; (ii) the Audit Committee chairman stipend will be raised to $25; (iii) subject to stockholder approval of an equity compensation plan, for years ending after December 31, 2005, an annual grant of $30 of equity compensation in the form of restricted stock and/or options; and (iv) subject to stockholder approval of an equity compensation plan, a grant of $20 of restricted stock in 2006 and 2007.

Engagement of J.P. Morgan Securities Inc.
           On November 29, 2005, the Company engaged J.P. Morgan Securities Inc. to advise the Company, together with The Blackstone Group, in exploring strategic alternatives, including potential equity transactions or the sale of businesses or assets.

Note 11 Condensed Consolidating Financial Statements

          Condensed consolidating financial statements present the accounts of Bally Total Fitness Holding Corporation (“Parent”), and its Guarantor and Non-Guarantor subsidiaries, as defined in the indenture to the Parent’s 10 ¹/2% Senior Notes due 2011 (“the Notes”) issued in July 2003. The Notes are unconditionally guaranteed, on a joint and several basis, by the Guarantor subsidiaries including substantially all domestic subsidiaries of parent. Non-Guarantor subsidiaries include Canadian operations and special purpose entities for accounts receivable and real estate finance programs.

          As defined in the indenture to the Notes, guarantor subsidiaries include:

59^th Street Gym LLC; 708 Gym LLC; Ace LLC; Bally Fitness Franchising, Inc.; Bally Franchise RSC, Inc.; Bally Franchising Holdings, Inc.; Bally Total Fitness Corporation; Bally Total Fitness International, Inc.; Bally Total Fitness of Missouri, Inc.; Bally Total Fitness of Toledo, Inc.; Bally’s Fitness and Racquet Clubs, Inc.; BFIT Rehab of West Palm Beach, Inc.; Connecticut Coast Fitness Centers, Inc. (N/K/A Bally Total Fitness of Connecticut Coast, Inc.); Connecticut Valley Fitness Centers, Inc. (N/K/A/ Bally Total Fitness of Connecticut Valley, Inc.); Crunch LA LLC; Crunch World LLC; Flambe LLC; Greater Philly No. 1 Holding Company; Greater Philly No. 2 Holding Company; Health & Tennis Corporation of New York; Holiday Health Clubs of the East Coast, Inc.; Holiday Health & Fitness Centers of New York, Inc. (N/K/A Bally Total Fitness of Upstate New York, Inc.); Holiday Health Clubs and Fitness Centers, Inc. (N/K/A Bally Total Fitness of Colorado, Inc.); Holiday Health Clubs of the Southeast, Inc. (N/K/A Bally Total Fitness of the Southeast, Inc.); Holiday/Southeast Holding Corp.; Holiday Spa Health Clubs of California (N/K/A Bally Total Fitness of California, Inc.); Holiday Universal, Inc. (N/K/A Bally Total Fitness of the Mid-Atlantic, Inc); Crunch Fitness International, Inc.; Jack La Lanne Fitness Centers, Inc. (N/K/A Bally Total Fitness of Greater New York, Inc.); Jack La Lanne Holding Corp.; Manhattan Sports Club, Inc. (N/K/A Bally Sports Clubs, Inc.); Mission Impossible, LLC; New Fitness Holding Co., Inc.; Nycon Holding Co., Inc.; Physical Fitness Centers of Philadelphia, Inc. (N/K/A Bally Total Fitness of Philadelphia, Inc.); Providence Fitness Centers, Inc. (N/K/A Bally Total Fitness of Rhode Island, Inc.); Rhode Island Holding Company; Scandinavian Health Spa, Inc. (N/K/A Bally Total Fitness of the Midwest, Inc.); Scandinavian US Swim & Fitness, Inc. (N/K/A Bally Total Fitness of Minnesota, Inc.), Soho Ho LLC; Sportslife, Inc. (N/K/A Crunch Fitness International, Inc.); Sportslife Gwinnett, Inc. (N/K/A Crunch Fitness International, Inc.); Sportslife Roswell, Inc. (N/K/A Crunch Fitness International, Inc.); Sportslife Stone Mountain, Inc. (N/K/A Crunch Fitness International, Inc.); Sportslife Town Center II, Inc. (N/K/A Crunch Fitness International, Inc.); Tidelands Holiday Health Clubs, Inc.; U.S. Health, Inc.; and West Village Gym at the Archives LLC.

          The following tables present the condensed consolidating balance sheet at June 30, 2005 and December 31, 2004, the condensed consolidating statements of operations for the three months ended June 30, 2005 and 2004, and the condensed consolidating statements of cash flows for the six months ended June, 2005 and 2004.

11

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements — (continued)
(All dollar amounts in thousands)
(Unaudited)

CONDENSED CONSOLIDATING BALANCE SHEET

	June 30, 2005
				Guarantor			Non-Guarantor						Consolidated
	Parent			Subsidiaries			Subsidiaries			Eliminations			Total
ASSETS
Current assets:
Cash	$	—		$	28,815		$	644		$	—		$	29,459
Other current assets		—			29,415			1,333			—			30,748
Total current assets		—			58,230			1,977			—			60,207
Property and equipment, net		—			323,290			17,585			—			340,875
Goodwill, net		—			40,256			1,476			—			41,732
Trademarks, net		6,507			2,670			492			—			9,669
Intangible assets, net		—			6,217			830			—			7,047
Investment in and advances to subsidiaries		(741,631	)		221,315			—			520,316			—
Other assets		13,686			10,707			3,280			—			27,673
	$	(721,438	)	$	662,685		$	25,640		$	520,316		$	487,203
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Accounts payable	$	—		$	43,139		$	184		$	—		$	43,323
Income taxes payable		—			1,636			—			—			1,636
Deferred income taxes		—			583			—			—			583
Accrued liabilities		20,817			83,662			6,926			—			111,405
Current maturities of long-term debt		9,419			2,948			5,682			—			18,049
Deferred revenues		—			321,355			6,075			—			327,430
Total current liabilities		30,236			453,323			18,867			—			502,426
Long-term debt, less current maturities		714,451			5,215			7,780			—			727,446
Net affiliate payable		—			536,697			57,990			(594,687	)		—
Other liabilities		—			132,458			2,359			—			134,817
Deferred revenues		—			577,356			11,283			—			588,639
Stockholders’ equity (deficit)		(1,466,125	)		(1,042,364	)		(72,639	)		1,115,003			(1,466,125	)
	$	(721,438	)	$	662,685		$	25,640		$	520,316		$	487,203

12

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements —(continued)
(All dollar amounts in thousands)

CONDENSED CONSOLIDATING BALANCE SHEET

	December 31, 2004
				Guarantor			Non-Guarantor						Consolidated
	Parent			Subsidiaries			Subsidiaries			Eliminations			Total
ASSETS
Current assets:
Cash	$	—		$	18,726		$	451		$	—		$	19,177
Other current assets		—			29,365			1,345			—			30,710
Total current assets		—			48,091			1,796			—			49,887
Property and equipment, net		—			342,946			18,917			—			361,863
Goodwill, net		—			40,157			1,541			—			41,698
Trademarks, net		6,507			2,875			551			—			9,933
Intangible assets, net		—			6,953			956			—			7,909
Investment in and advances to subsidiaries		(743,351	)		221,315			—			522,036			—
Other assets		14,248			10,859			3,172			—			28,279
	$	(722,596	)	$	673,196		$	26,933		$	522,036		$	499,569
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Accounts payable	$	—		$	49,965		$	1,408		$	—		$	51,373
Income taxes payable		—			1,399			—			—			1,399
Accrued liabilities		21,403			83,247			6,576			—			111,226
Current maturities of long-term debt		11,899			3,382			6,846			—			22,127
Deferred revenues		—			317,197			6,074			—			323,271
Total current liabilities		33,302			455,190			20,904			—			509,396
Long-term debt, less current maturities		718,378			10,097			8,957			—			737,432
Net affiliate payable		—			577,456			58,012			(635,468	)		—
Other liabilities		—			122,769			2,359			—			125,128
Deferred revenues		—			590,610			11,279			—			601,889
Stockholders’ equity (deficit)		(1,474,276	)		(1,082,926	)		(74,578	)		1,157,504			(1,474,276	)
	$	(722,596	)	$	673,196		$	26,933		$	522,036		$	499,569

13

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements —(continued)
(All dollar amounts in thousands)
(Unaudited)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

	Three Months Ended June 30, 2005
				Guarantor			Non-Guarantor						Consolidated
	Parent			Subsidiaries			Subsidiaries			Eliminations			Total
Net revenues:
Membership services	$	—		$	249,326		$	9,926		$	—		$	259,252
Retail products		—			13,218			359			—			13,577
Miscellaneous		—			3,384			527			—			3,911
		—			265,928			10,812			—			276,740
Operating costs and expenses:
Membership services		—			178,454			7,337			—			185,791
Retail products		—			13,711			336			—			14,047
Advertising		—			14,605			281			—			14,886
General and administrative		1,163			20,448			319			—			21,930
Depreciation and amortization		—			16,183			678			—			16,861
		1,163			243,401			8,951			—			253,515
Operating income (loss)		(1,163	)		22,527			1,861			—			23,225
Equity in net income (loss) of subsidiaries		22,784			—			—			(22,784	)		—
Interest expense		(20,049	)		(390	)		(908	)		515			(20,832	)
Foreign exchange loss		—			—			(161	)		—			(161	)
Other, net		466			49			64			(515	)		64
		3,201			(341	)		(1,005	)		(22,784	)		(20,929	)
Income (loss) before income taxes		2,038			22,186			856			(22,784	)		2,296
Income tax provision		—			(258	)		—			—			(258	)
Net income (loss)	$	2,038		$	21,928		$	856		$	(22,784	)	$	2,038

14

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements —(continued)
(All dollar amounts in thousands)
(Unaudited)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

	Six Months Ended June 30, 2005
				Guarantor			Non-Guarantor						Consolidated
	Parent			Subsidiaries			Subsidiaries			Eliminations			Total
Net revenues:
Membership services	$	—		$	489,534		$	19,665		$	—		$	509,199
Retail products		—			27,164			721			—			27,885
Miscellaneous		—			7,707			945			—			8,652
		—			524,405			21,331			—			545,736
Operating costs and expenses:
Membership services		—			354,053			14,589			—			368,642
Retail products		—			26,746			682			—			27,428
Advertising		—			31,912			642			—			32,554
General and administrative		2,041			37,616			608			—			40,265
Depreciation and amortization		—			32,430			1,479			—			33,909
		2,041			482,757			18,000			—			502,798
Operating income (loss)		(2,041	)		41,648			3,331			—			42,938
Equity in net income (loss) of subsidiaries		42,289			—			—			(42,289	)		—
Interest expense		(37,697	)		(683	)		(1,772	)		985			(39,167	)
Foreign exchange gain		—			—			46			—			46
Other, net		888			114			122			(985	)		139
		5,480			(569	)		(1,604	)		(42,289	)		(38,982	)
Income (loss) before income taxes		3,439			41,079			1,727			(42,289	)		3,956
Income tax provision		—			(517	)		—			—			(517	)
Net income (loss)	$	3,439		$	40,562		$	1,727		$	(42,289	)	$	3,439

15

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements —(continued)
(All dollar amounts in thousands)
(Unaudited)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

	Three months ended June 30, 2004
				Guarantor			Non-Guarantor						Consolidated
	Parent			Subsidiaries			Subsidiaries			Eliminations			Total
Net revenues:
Membership services	$	—		$	237,044		$	9,454		$	—		$	246,498
Retail products		—			14,025			403			—			14,428
Miscellaneous		—			4,047			500			—			4,547
		—			255,116			10,357			—			265,473
Operating costs and expenses:
Membership services		—			182,838			6,422			—			189,260
Retail products		—			13,465			348			—			13,813
Advertising		—			15,753			371			—			16,124
General and administrative		957			14,467			529			—			15,953
Depreciation and amortization		—			16,737			549			—			17,286
		957			243,260			8,219			—			252,436
Operating income (loss)		(957	)		11,856			2,138			—			13,037
Equity in net income (loss) of subsidiaries		10,278			—			—			(10,278	)		—
Interest expense		(14,299	)		(1,809	)		(2,606	)		2,090			(16,624	)
Foreign exchange loss		—			—			(459	)		—			(459	)
Other, net		664			17			1,353			(2,090	)		(56	)
		(3,357	)		(1,792	)		(1,712	)		(10,278	)		(17,139	)
Income (loss) before income taxes		(4,314	)		10,064			426			(10,278	)		(4,102	)
Income tax provision		—			(212	)		—			—			(212	)
Net income (loss)	$	(4,314	)	$	9,852		$	426		$	(10,278	)	$	(4,314	)

16

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements ¾ (continued)
(All dollar amounts in thousands)
(Unaudited)

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

	Six months ended June 30, 2004
				Guarantor			Non-Guarantor						Consolidated
	Parent			Subsidiaries			Subsidiaries			Eliminations			Total
Net revenues:
Membership services	$	—		$	466,803		$	18,682		$	—		$	485,485
Retail products		—			28,643			811			—			29,454
Miscellaneous		—			8,656			924			—			9,580
		—			504,102			20,417			—			524,519
Operating costs and expenses:
Membership services		—			367,015			13,735			—			380,750
Retail products		—			27,532			699			—			28,231
Advertising		—			35,063			692			—			35,755
General and administrative		1,914			28,967			952			—			31,833
Depreciation and amortization		—			33,439			1,080			—			34,519
		1,914			492,016			17,158			—			511,088
Operating income (loss)		(1,914	)		12,086			3,259			—			13,431
Equity in net income (loss) of subsidiaries		8,343			—			—			(8,343	)		—
Interest expense		(27,824	)		(3,655	)		(5,169	)		4,112			(32,536	)
Foreign exchange loss		—			—			(406	)		—			(406	)
Other, net		1,289			31			2,622			(4,112	)		(170	)
		(18,192	)		(3,624	)		(2,953	)		(8,343	)		(33,112	)
Income (loss) before income taxes		(20,106	)		8,462			306			(8,343	)		(19,681	)
Income tax provision		—			(425	)		—			—			(425	)
Net income (loss)	$	(20,106	)	$	8,037		$	306		$	(8,343	)	$	(20,106	)

17

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements ¾ (continued)
(All dollar amounts in thousands)
(Unaudited)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

	Six months ended June 30, 2005
				Guarantor			Non-Guarantor						Consolidated
	Parent			Subsidiaries			Subsidiaries			Eliminations			Total
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	3,439		$	40,562		$	1,727		$	(42,289	)	$	3,439
Adjustments to reconcile to cash provided —
Depreciation and amortization, including amortization included in interest expense		1,657			33,002			1,479			—			36,138
Changes in operating assets and liabilities		(1,681	)		(8,435	)		(629	)		—			(10,745	)
Changes in net affiliate balances		—			(40,822	)		41			40,781			—
Other, net		4,338			277			(46	)		—			4,569
Cash provided by operating activities		7,753			24,584			2,572			(1,508	)		33,401
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases and construction of property and equipment		—			(13,900	)		(576	)		—			(14,476	)
Proceeds from sale of land		—			1,455			—			—			1,455
Investment in and advances to subsidiaries		(1,508	)		—			—			1,508			—
Cash used in investing activities		(1,508	)		(12,445	)		(576	)		1,508			(13,021	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net repayments under revolving credit agreement		(875	)		—			—			—			(875	)
Net borrowings (repayments) of other long-term debt		(5,532	)		(2,050	)		(2,028	)		—			(9,610	)
Stock purchase and options plans		162			—			—			—			162
Cash used in financing activities		(6,245	)		(2,050	)		(2,028	)		—			(10,323	)
Increase (decrease) in cash		—			10,089			(32	)		—			10,057
Effect of exchange rate changes on cash balances		—			—			225			—			225
Cash, beginning of year		—			18,726			451			—			19,177
Cash, end of year	$	—		$	28,815		$	644		$	—		$	29,459

18

BALLY TOTAL FITNESS HOLDING CORPORATION
Notes to Condensed Consolidated Financial Statements ¾ (continued)
(All dollar amounts in thousands)
(Unaudited)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

	Six months ended June 30, 2004
				Guarantor			Non-Guarantor						Consolidated
	Parent			Subsidiaries			Subsidiaries			Eliminations			Total
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	(20,106	)	$	8,037		$	306		$	(8,343	)	$	(20,106	)
Adjustments to reconcile to cash provided —
Depreciation and amortization, including amortization included in interest expense		1,149			33,568			1,541			—			36,258
Changes in operating assets and liabilities		(1,615	)		16,932			958			—			16,275
Changes in net affiliate balances		—			(28,695	)		(111	)		28,806			—
Other, net		902			206			406			—			1,514
Cash provided by (used in) operating activities		(19,670	)		30,048			3,100			20,463			33,941
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases and construction of property and equipment		—			(26,918	)		—			—			(26,918	)
Acquisitions of businesses, net of cash acquired and other		—			—			(109	)		—			(109	)
Investment in and advances to subsidiaries		20,463			—			—			(20,463	)		—
Cash provided by (used in) investing activities		20,463			(26,918	)		(109	)		(20,463	)		(27,027	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net borrowings under revolving credit agreement		8,000			—			—			—			8,000
Net repayments of other long-term debt		(8,895	)		(5,035	)		(2,976	)		—			(16,906	)
Debt issuance and refinancing costs		(251	)		—			—			—			(251	)
Stock purchase and options plans		353			—			—			—			353
Cash used in financing activities		(793	)		(5,035	)		(2,976	)		—			(8,804	)
Increase (decrease) in cash		—			(1,905	)		15			—			(1,890	)
Effect of exchange rate changes on cash balances		—			—			574			—			574
Cash, beginning of year		—			13,394			246			—			13,640
Cash, end of year	$	—		$	11,489		$	835		$	—		$	12,324

19

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

      The following discussion and analysis should be read in conjunction with the Condensed Consolidated Financial Statements and related notes included elsewhere in this Quarterly Report on Form 10-Q, the Condensed Consolidated Financial Statements and Supplementary Data, and the information under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations” each contained in our Annual Report on Form 10-K for the year ended December 31, 2004.

Executive Summary of Business

     Bally is the largest publicly-traded commercial operator of fitness centers in North America in terms of number of members, revenues and square footage of its facilities. As of June 30, 2005, we operated 416 fitness centers collectively serving approximately 3.6 million members. We currently define a member as a person whose membership fees are not delinquent by more than approximately 90 days. These 416 fitness centers occupied a total of 12.7 million square feet.

     Our fitness centers are concentrated in major metropolitan areas in 29 states, the District of Columbia and Canada, with more than 350 fitness centers located in the top 25 metropolitan areas in the United States and Canada. As of June 30, 2005, we operated fitness centers in over 45 major metropolitan areas representing 63 percent of the United States population and over 16 percent of the Canadian population. Members electing multiple center access are required to make larger monthly payments than those who select a single club membership.

     Concentrating our clubs in major metropolitan areas has the additional benefits of (i) providing our members access to multiple locations to facilitate achieving their fitness goals; (ii) strengthening the Bally Total Fitness® brand awareness; (iii) leveraging national advertising; (iv) enabling the Company to develop promotional partnerships with other national or regional companies; and (v) more cost effective regional management and control by leveraging our existing operations in those markets.

     Historically, Bally memberships in most markets required a two or three year commitment from the member with payments comprised of an initiation fee, interest, and monthly dues. Since late 2003, we have expanded these offers to include “pay-as-you-go” membership options that provide greater flexibility to members. In late 2004, we developed and implemented a new membership plan, our Build Your Own Membership (“BYOM^SM”) program. The BYOM^SM program simplifies the enrollment process and enables members to choose the membership type, amenities and pricing structure they prefer.

We have three principal sources of revenue:

1)	Our primary revenue source is membership services revenue derived from the operation of our fitness centers. Membership services revenue includes amounts paid by our members in the form of enrollment fees and monthly membership and dues payments. It also includes revenue generated from sales of personal training services provided.
	Currently, most of our members choose to purchase their memberships under our multi-year value plan by paying an initial enrollment fee and by making monthly payments throughout the term of their membership. Monthly payments under our value plan are generally fixed during an initial obligatory payment period, up to three years pursuant to retail installment contracts. After the initial obligatory period of membership, our members enter the non-obligatory renewal period of membership and continue to make monthly payments to maintain membership privileges. Under sales methods in effect during 2004, non-obligatory term membership monthly payments were substantially discounted from the initial obligatory term monthly payment levels. Following the nationwide 2005 implementation of our new BYOMSM pricing plan, monthly payments in the renewal phase of membership carry a smaller or no discount to the initial period monthly payment level. Our members may also choose to purchase prepaid membership for periods up to three years. Members choosing our “pay-as-you-go” membership payment option make month-to-month non-obligatory payments after paying an initial enrollment fee. Ongoing membership dues for members in renewal periods may be paid monthly or annually or may be prepaid for multiple future periods.
	Our membership services revenue is generally collected as cash on a basis that does not conform to its basis of revenue recognition, resulting in the deferral of significant amounts received early in the membership period that will be recognized in later periods. This recognition methodology is a consequence of our long history of offering membership programs with higher levels of monthly or total payments during the initial period of membership, generally for periods of up to three years, followed by discounted payments in the subsequent renewal phase of membership. Our revenue recognition objective is to recognize an even amount of membership revenue from our members throughout their entire term of membership, regardless of the payment pattern. As a result, we make estimates of membership term length on a composite group basis of all members joining in a period, and set up separate amortization pools based on estimated total group membership term length averages. Estimated term lengths used to create the separate amortization term groups for revenue recognition are based on historical average membership terms experienced by our members.
	Membership services revenue related to members who maintain their membership for periods beyond the initial term of membership is deferred as collected and recognized on a straight-line basis over the estimated term of total membership. Our historical evaluation of members who have joined since 1996 resulted in a determination that approximately 35% of originated monthly payment revenue from our members is subject to deferral to be recognized over their entire term of membership. As a result, we defer all collections received from members in this group, and recognize as membership service revenue these amounts based on five amortization pools with amortization periods of 39 months to 245 months, representing composite average membership terms of membership of between 37 months and 360 months. Membership services revenues that have been prepaid in their entirety for the initial term of membership are recognized in a similar manner, except that the estimate of the group expected to remain a member for only the initial period of membership is amortized over 36 months. Based on the historical attrition patterns of members who pay their membership in full upon origination, approximately 69% of such membership revenue relates to members who maintain their membership beyond the initial three-year period of membership, which is amortized using the same five amortization pools as described for monthly collections.
	We evaluate the actual attrition patterns of all of our deferred revenue pools on a quarterly basis and make adjustments from our historical experience to take into account actual attrition by origination month groups. As we determine that our new estimated attrition is different than the initial estimate based on historical patterns, we recognize as a change in accounting estimate a charge or credit to membership services revenue in the period of evaluation to cumulatively adjust past recognition and future deferred revenue amounts. Under our deferred revenue methodology, an increase in membership attrition rates will result in an increase in revenue in the period of adjustment as it is determined that amounts previously deferred to future periods of membership no longer need to be deferred. Alternatively, a decrease in membership attrition rates can reduce membership services revenue as it is determined that amounts previously considered earned are required to be deferred for recognition in future periods.
	Membership services revenue comprised approximately 93% of total revenue for the six months ending June 30, 2005 and June 30, 2004. Membership services revenue is recognized at the later of when membership services fees are collected or earned. Membership services fees collected but not yet earned are included as a deferred revenue liability on the balance sheet.
2)	We generate revenue from the sales of products at our in-fitness center retail stores including Bally-branded and third-party nutritional products, juice bar nutritional drinks and fitness-related convenience products such as clothing. Revenue from product sales represented approximately 5 percent of total revenue for the six months ended June 30, 2005 and June 30, 2004, respectively.

20

3) The balance of our revenue (approximately 2 percent for each of the six months ended June 30, 2005 and 2004) primarily consists of franchising revenue, guest fees and specialty programs such as martial arts programs. We also generate revenue through granting concessions in our facilities to operators offering wellness-related services such as physical therapy, from sales of Bally-branded products by third-parties, and from weight management programs. Revenue from sales of in-club advertising and sponsorships is also included in this category, which we refer to as miscellaneous revenue.

Our operating costs and expenses are comprised of the following:

1)	Membership services expenses consist primarily of salary, commissions, payroll taxes, benefits, rent, real estate taxes and other occupancy costs, utilities, repairs and maintenance, supplies, administrative support and communications to operate our fitness centers as well as the costs to operate member processing and collection centers. The centers provide contract processing, member relations, billing and collection services.
2)	Retail products expenses consist primarily of the cost of products sold as well as the payroll and related costs of dedicated retail associates.
3)	Advertising expenses consist of our marketing department, media and advertising costs to support fitness center membership growth as well as the growth of our brand.
4)	General and administrative expenses include costs relating to our centralized support functions, such as information technology, accounting, treasury, human resources, procurement, real estate and development and senior management. General and administrative also includes professional services costs such as legal, consulting and auditing as well as expenses related to the various accounting investigations.
5)	Depreciation and amortization represent primarily the depreciation on our fitness centers, including amortization of leasehold improvements. Owned buildings are depreciated 35 years and leasehold improvements are amortized on the straight-line method over the lesser of the estimated useful lives of the improvements, or the remaining non-cancelable lease terms.

     We evaluate the results of our fitness centers on a two-tiered segment basis (comparable and non-comparable) depending on how long the fitness centers have been open at the measurement date. We include a fitness center in comparable fitness center revenues beginning on the first day of the 13^th full calendar month of the fitness center’s operation, prior to which time we refer to the fitness center as an a non-comparable fitness center and, therefore, an element of non-comparable revenue.

     We measure performance using key operating statistics such as profitability per club, per area and per region. We also evaluate average revenue per member and fitness center operating expenses, with an emphasis on payroll and comparable fitness center revenue growth. We use fitness center cash contribution, cash revenue and EBITDA to evaluate overall performance and profitability on an individual fitness center basis. In addition, we focus on several membership statistics on a fitness center-level and system-wide basis. These metrics include growth of fitness center membership base and growth of system-wide members, fitness center number of workouts per month, fitness center membership sales mix among various membership types and fitness center retention.

     Our primary sources of cash are enrollment fees and monthly dues paid by our members and sales of products and services, primarily personal training. Because enrollment fees and monthly dues are recognized over the later of when such payments are collected or earned, cash received from enrollment fees and monthly dues will often be received before such payments are recognized in the Consolidated Statement of Operations.

     Our primary capital expenditures relate to the construction of new fitness centers and upgrading and expanding our existing fitness centers. The construction and equipment costs for a new fitness center approximates $3.5 million, on average, which varies based on the costs of construction labor, as well on the planned service offerings and size and configuration of the facility as well as on the market.

21

     Most of our operating costs are relatively fixed, but compensation costs, including sales compensation costs, are variable based on membership origination and personal training sales trends. Because of the large pool of relatively fixed operating costs and the minimal incremental cost of carrying additional members, increased membership origination and better membership retention lead ultimately to increased profitability. Accordingly, we are focusing on member acquisition and member retention as key objectives.

     We believe our substantially fixed operating cost structure and stable maintenance capital expenditure requirements will result in relatively predictable cash requirements for the next few years.

     We believe we are well positioned to benefit from continued growth in club membership, which, according to the IHRSA’s Industry Data Survey of the Health and Fitness Club Industry, increased 4.8% in 2004 and 8.5% in 2003. Conversely, increased competition, including competition from very small fitness centers (less than 3,000 square feet), will require us to continue to reinvest in our facilities to remain competitive. Furthermore, price discounting by competitors, particularly in competitive markets, may negatively impact our membership growth and/or our yield-per-member. Our principal strategies are to improve member origination and retention and to maintain/increase yield-per-member by enhancing customer service, promoting and improving our products and services and improving operating efficiencies. We believe the BYOM program provides a unique opportunity to combine a customized membership offering with this expanded service philosophy.

22

Critical Accounting Policies

     The Company’s significant accounting policies are discussed in the Notes to the Consolidated Financial Statements that are included in the Company’s 2004 Annual Report on Form 10-K that is filed with the Securities and Exchange Commission. In most cases, the accounting policies utilized by the Company are the only ones permissible under GAAP for businesses in its industry. However, the application of certain of these policies requires significant judgment or a complex estimation process that can affect the results of operations and financial position of the Company, as well as additional information provided in its related footnote disclosures. The Company bases its estimates on historical experience and other assumptions that it believes are reasonable. If actual amounts are ultimately different from previous estimates, the revisions are included in the Company’s results of operations for the period in which the actual amounts become known. The accounting policies and estimates that can have a significant impact on the operating results, financial position and footnote disclosures of the Company are described in Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Company’s 2004 Annual Report on Form 10-K.

Results of Operations

     The following table sets forth key operating data for the periods indicated (in thousands except per member and number of fitness centers data):

23

	Three months ended				Six months ended
	June 30				June 30
	2005		2004		2005		2004
Net revenues
Membership	$	224,007	$	213,280	$	445,356	$	423,334
Personal training		35,245		33,218		63,843		62,151
Membership services revenue		259,252		246,498		509,199		485,485
Retail products		13,577		14,428		27,885		29,454
Miscellaneous		3,911		4,547		8,652		9,580
Net revenues		276,740		265,473		545,736		524,519
Operating costs and expenses
Membership services		185,791		189,260		368,642		380,750
Retail products		14,047		13,813		27,428		28,231
Advertising		14,886		16,124		32,554		35,755
Information technology		5,877		4,524		11,692		8,841
Other general and administrative		16,053		11,429		28,573		22,992
Depreciation and amortization		16,861		17,286		33,909		34,519
		253,515		252,436		502,798		511,088
Operating income	$	23,225	$	13,037	$	42,938	$	13,431
Operating data
Average monthly membership revenue per member	$	20.01	$	19.08	$	19.87	$	19.10
Average number of members during the period		3,732		3,725		3,710		3,695
Number of members at end of period		3,732		3,738		3,732		3,738
Number of members joined during period		304		298		681		640
Fitness centers operating at end of period		416		418		416		418

Summary of Revenue Recognition Method

     The Company’s stated strategy is to grow the number of members by increasing new member acquisition and improving retention. The Company also intends to grow product and services revenue.

     Membership services revenue, which includes personal training as well as membership revenue, is recognized at the later of when received or earned. See Note 3, Deferred Revenue.

     Personal training services are generally provided shortly after payment is received by the Company, which results in a relatively low and constant deferred revenue liability balance. As a result, personal training revenues recognized are relatively consistent with the level of cash received.

     Cash collected for membership revenues, on the other hand, is deferred and recognized on a straight-line basis over the periods generally ranging up to 20 years based on the expected member attrition and cash collection patterns using historical trends, with the vast majority of membership revenues being recognized over six years or less. As a result, membership revenue recognized in the current period is largely attributable to the amortization of previously deferred cash receipts from prior periods up to 20 years earlier. Improving retention will result in more cash collected as well as lengthening the amortization period while increasing retention would decrease cash collection but accelerate the recognition of deferred revenue. Going forward, we will monitor actual retention and cash collection patterns and record any adjustments necessary to reflect the impact of changes in such patterns on a quarterly basis. Due to the above factors, cash collected for membership revenue during a period has little impact on revenue recognized during such period. As a result, management considers both the cash collected for membership services as well as the revenue recognized in evaluating the Company’s results of operations.

Comparison of the Three Months Ended June 30, 2005 and 2004

     Our operations are subject to seasonal factors and, therefore, the results of operations for the three months ended June 30, 2005 and 2004 are not necessarily indicative of the results of operations for the full year.

     Net revenues for the three months ended June 30, 2005 were $276.7 million compared to $265.5 million in 2004, an increase of $11.2 million (4%). The increase in net revenues resulted from the following:

• Membership revenue increased to $224.0 million from $213.3 million in 2004, an increase of $10.7 million (5%) from the prior year. The increase in membership revenue in the current year is the result of a 5% increase in the average monthly membership revenue per member to $20.01 for 2005 as well as an increase in the number of new member joins to 304,000 for 2005, an increase of 6,000 (2%).

24

• Cash collections of membership revenue during the three months ended June 30, 2005, was $256 million, an increase of $14 million from $242 million.

• Personal training revenue increased to $35.2 million from $33.2 million in 2004, an increase of $2 million (6%), primarily reflecting the Company’s emphasis on and continued growth in personal training services.

• Retail products revenue decreased to $13.6 million from $14.4 million in 2004, a decrease of $.8 million (6%), primarily reflecting lower retail sales in the Company’s fitness centers

• Miscellaneous revenue decreased to $3.9 million in 2005 from $4.5 million (13%) in 2004 primarily due to lower revenue from initial franchising fees.

Operating costs and expenses for the three months ended June 30, 2005 were $253.5 million compared to $252.4 million during 2004, an increase of $1.1 million. This increase resulted from the following:

• Membership services expenses for the three months ended June 30, 2005 decreased $3.5 million from 2004, reflecting increases in occupancy and insurance costs offset by a reduction in personnel costs as a result of the Company’s cost reduction intitiatives.

• Retail products costs and expenses for the three months ended June 30, 2005 increased $.2 million (2%) from 2004.

• Advertising expenses for the three months ended June 30, 2005 decreased $1.2 million (8%) from 2004.

• Information technology expenses for the three months ended June 30, 2005 increased $1.4 million (30%) from 2004 as a result of costs associated with improved controls, compliance and security enhancements.

• Other general and administrative expenses for the three months ended June 30, 2005 increased $4.7 million (41%) from 2004, primarily as a result of costs incurred in connection with the investigations and litigation related to the restatement of the Company’s financial statements as well as an increase in insurance costs.

• Depreciation expense for the three months ended June 30, 2005 decreased $.4 million (2%) from 2004 reflecting the relatively high proportion of the Company’s facilities that are in excess of 15 years old, which is the longest period over which the Company depreciates its leasehold improvements.

          Operating income for the three months ended June 30, 2005 increased $10.2 million to $23.2 million (79%) as compared to the prior year. The increase is primarily due to the increase in membership revenue.

          Interest expense for the three months ended June 30, 2005 increased $4.2 million to $20.8 million due to increases in general interest rate levels, the replacement of the Company’s accounts receivable securitization with a higher average rate term loan during the fourth quarter of 2004 and an increase in the average debt outstanding during 2005 as compared to 2004.

          Due to the items described above, net income increased by $6.4 million to a gain of $2.0 million for the three months ended June 30, 2005 compared to a loss of $4.3 million for 2004.

Comparison of the Six Months Ended June 30, 2005 and 2004

          Our operations are subject to seasonal factors and, therefore, the results of operations for the six months ended June 30, 2005 and 2004 are not necessarily indicative of the results of operations for the full year.

25

           Net revenues for the six months ended June 30, 2005 were $545.7 million compared to $524.5 million in 2004, an increase of $21.2 million (4%). The increase in net revenues resulted from the following:

• Membership revenue increased to $445.4 million from $423.3 million in 2004, an increase of $22.1 million (5%) from the prior year. The increase in membership revenue in the current year is the result of a 4% increase in the average monthly membership revenue per member to $19.87 for 2005.

• Cash collections of membership revenue during the six months ended June 30, 2005 was $500 million an increase from $487 million.

• Personal training revenue increased to $63.8 million from $62.2 million in 2004, an increase of $1.6 million (3%), primarily reflecting the Company’s emphasis on and continued growth in personal training services.

• Retail products revenue decreased to $27.9 million from $29.5 million in 2004, a decrease of $1.6 million (5%), primarily reflecting lower retail sales in the Company’s fitness centers

• Miscellaneous revenue decreased to $8.7 million in 2005 from $9.6 million (10%) in 2004 primarily due to lower revenue from initial franchising fees.

Operating costs and expenses for the six months ended June 30, 2005 were $502.8 million compared to $511.1 million during 2004, a decrease of $8.3 million (2%). This decrease resulted from the following:

• Membership services expenses for the six months ended June 30, 2005 decreased $12.1 million (3%) from 2004 due to a reduction in personnel costs as a result of the Company’s cost reduction intitiatives, partially offset by increases in occupancy and insurance costs.

• Retail products costs and expenses for the six months ended June 30, 2005 decreased $.8 million from 2004.

• Advertising expenses for the six months ended June 30, 2005 decreased $3.2 million (9%) from 2004 as a result of planned reductions in media spending.

• Information technology expenses for the six months ended June 30, 2005 increased $2.9 million (33%) from 2004 as a result of costs associated with improved controls, compliance and security enhancements.

• Other general and administrative expenses for the six months ended June 30, 2005 increased $5.6 million (24%) from 2004, primarily as a result of costs incurred in connection with the investigations and litigation related to the restatement of the Company’s financial statements as well as an increase in insurance costs.

• Depreciation expense for the six months ended June 30, 2005 decreased $.5 million (1%) from 2004 reflecting the relatively high proportion of the Company’s facilities that are in excess of 15 years old, which is the longest period over which the Company depreciates its leasehold improvements.

          Operating income for the six months ended June 30, 2005 increased $29.5 million to $42.9 million as compared to the prior year. The increase primarily reflects an increase in membership revenue, a decrease in membership services expenses attributable to the Company’s cost reduction initiatives and an increase in general and administrative expenses due to the investigations and restatement as described above.

          Interest expense for the six months ended June 30, 2005 increased $6.6 million to $39.2 million, of which $5.8 million is due to a higher average effective rate as a result of increases in general interest rate levels, the replacements of the Company’s accounts receivable securitization with a higher average rate term loan during the fourth quarter of 2004 and an increase in the average debt outstanding during 2005 as compared to 2004.

          Due to the items described above, net income improved by $23.5 million to a gain of $3.4 million for the six months ended June 30, 2005 compared to a loss of $20.1 million for 2004.

26

Liquidity and Capital Resources

          The following table summarizes the Company’s cash flows for the three months and six months ended June 30, 2005 and 2004 (in thousands):

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2005			2004			2005			2004
Cash provided by operating activities	$	9,672		$	20,372		$	33,401		$	33,941
Cash used in investing activities		(4,591	)		(14,094	)		(13,021	)		(27,027	)
Cash used in financing activities		(8,920	)		(6,871	)		(10,323	)		(8,804	)
Increase (decrease) in cash	$	(3,839	)	$	(593	)	$	10,057		$	(1,890	)

          The Company requires substantial cash flows to fund its capital spending and working capital requirements. We maintain a substantial amount of debt, the terms of which require significant interest payments each year. We currently anticipate our cash flow and availability under our $100 million revolving credit facility will be sufficient to meet our expected needs for working capital and other cash requirements for at least the next 12 months. However, changes in terms or other requirements by vendors including our credit card payment processor, could negatively impact cash flows and liquidity. We do not know whether our cash flow and availability under the revolving credit facility will be sufficient to meet our needs in 2007 when our $300 million 9-7/8% Senior Subordinated Notes are due. If any such events were to occur, we may need to raise additional funds through public or private equity or debt financings. There is no assurance that any such funds will be available to us on favorable terms or at all. If such funds are unavailable to us, we may default on our Senior Subordinates Notes, our Senior Notes and our Senior Credit facility and other indebtedness. In addition, if such funds are unavailable, we may not be able to operate our business. In addition, upon a default under our Senior Credit facility we will not be able to draw on the revolving credit facility.

Debt

          At June 30, 2005 the Company had no borrowings and $9.7 million of letters of credit outstanding under the $100 million revolving credit facility. The amount available under the revolving credit facility is reduced by any outstanding letters of credit which are limited to $30 million. At June 30, 2005, the average rate on borrowings under the revolving credit and term loan facility was 8.12%. As of June 30, 2005, the Company was in compliance with the terms of the Credit Agreement.

          One of the Company’s unrestricted Canadian subsidiaries was not in compliance with the terms of its credit agreement at June 30, 2005. As a result, the outstanding amount of $3.5 million has been classified as current.

Risk Factors

           This Quarterly Report on Form 10-Q should be read in conjunction with those certain risk factors disclosed in our Annual Report on Form 10-K for the year ended December 31, 2004.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk and Market Risk

     The Company is exposed to market risk from changes in the interest rates on certain of its outstanding debt. The outstanding loan balance under its bank credit facility bears interest at variable rates based upon prevailing short-term interest rates in the United States and Europe. Based on the average outstanding balance of these variable rate obligations for the 6 months ended June 30, 2005, a 100 basis point change in rates would have changed interest for the six month period by approximately $0.9 million.

     The Company has entered into interest rate swap agreements whereby the fixed interest commitment on $200 million of outstanding principal on the Company's 9.875% Senior Subordinated Notes due 2007 was swapped for a variable rate commitment based on the LIBOR rate plus 6.01% (10.35% at June 30, 2005). A 100 basis point change in the interest rate on the portion of the debt subject to the swap would have changed interest expense by approximately $1.0 million for the six month period.

     Foreign Exchange Risk

     The Company has operations in Canada, which are denominated in local currency. Accordingly, the Company is exposed to the risk of future currency exchange rate fluctuations, which are accounted for as an adjustment to stockholders’ equity until realized. Therefore, changes from reporting period to reporting period in the exchange rates between the Canadian currency and the U.S. dollar have had and will continue to have an impact on the accumulated other comprehensive income (loss) component of stockholders’ equity reported by the Company, and such effect may be material in any individual reporting period. In addition, exchange rate fluctuation will have an impact on the U.S. dollar value realized from the settlement of intercompany transactions.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

           The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include controls and procedures designed to ensure that such information is accumulated and communicated to our management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), as appropriate, to allow timely decisions regarding financial disclosure.

           Our management, under the supervision and with the participation of our CEO and CFO, has completed an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of the end of the quarter ended June 30, 2005. Based on our evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, which included consideration of certain material weaknesses disclosed in our 2004 Annual Report on Form 10-K and our inability to file this Quarterly Report on Form 10-Q within the statutory time period, our management, including our CEO and CFO, concluded that as of June 30, 2005, the Company’s disclosure controls and procedures were not effective. In light of the material weaknesses, in 2005, we implemented additional analyses and procedures to ensure that the financial statements we issue are prepared in accordance with GAAP and are fairly presented in all material respects. The Company has performed these additional analyses and procedures with respect to this Quarterly Report on Form 10-Q. Accordingly, we believe that the condensed consolidated financial statements (unaudited) included in this Quarterly Report on Form 10-Q fairly present, in all material respects, the Company’s financial position, results of operations and cash flows for the periods presented.

27

Changes in Internal Controls over Financial Reporting (ICFR)

     During the quarter ending June 30, 2005, the Company was implementing an enhancement to our payroll systems on a rolling basis across our club operations, to improve both the efficiency of, and internal controls over, the redemption of personal training sessions and related compensation of trainers. Due to the substantial volume of transactions and related expenses processed through this system, we believe this system enhancement constituted a material change in ICFR. See Item 9A — Controls and Procedures in the Company’s Annual Report on Form 10K for the year ended December 31, 2004 for a discussion of controls and procedures for the Company.

28

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Stockholder Derivative Lawsuits in Illinois Federal Court

     On April 5, 2005, a stockholder derivative lawsuit was filed in the United States District Court for the Northern District of Illinois, purportedly on behalf of the Company against certain current and former officers and directors of the Company by another of the Company’s stockholders, Albert Said. This lawsuit asserts claims for breaches of fiduciary duty in failing to supervise properly its financial and corporate affairs and accounting practices. Plaintiff also requests restitution and disgorgement of bonuses and trading proceeds under Delaware law and the Sarbanes-Oxley Act of 2002. By stipulation of the parties, the lawsuit has been stayed pending restatement of the Company’s financial statements. Under the current schedule, an amended consolidated complaint is due 60 days after the restatement. It is not yet possible to determine the ultimate outcome of this action.

Other

     The Company is also involved in various other claims and lawsuits incidental to its business, including claims arising from accidents at its fitness centers. In the opinion of management, the Company is adequately insured against such claims and lawsuits, and any ultimate liability arising out of such claims and lawsuits should not have a material adverse effect on the financial condition or results of operations of the Company. In addition, from time to time, customer complaints are investigated by various governmental bodies. In the opinion of management, none of these other complaints or investigations currently pending should have a material adverse effect on our financial condition or results of operations.

          In addition, we are, and have been in the past, named as defendants in a number of purported class action lawsuits based on alleged violations of state and local consumer protection laws and regulations governing the sale, financing and collection of membership fees. To date we have successfully defended or settled such lawsuits without a material adverse effect on our financial condition or results of operation. However, we cannot assure you that we will be able to successfully defend or settle all pending or future purported class action claims, and our failure to do so may have a material adverse effect on our financial condition or results of operations.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Recent Sales of Unregistered Securities

None.

Repurchases of Common Stock

The Company does not regularly repurchase shares nor does the Company have a share repurchase program.

Item 3 Defaults Upon Senior Securities

None

Item 4. Submission of Matters to a Vote of Security Holders

None

Item 5. Other Information

None.

29

Item 6. Exhibits

     (a) Exhibits:

3.1 Amended and Restated By-Laws of the Company (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K, file no. 001-13997, dated May 27, 2005).

3.2 Amended and Restated By-Laws of the Company (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K, file no. 001-13997, dated May 27, 2005).

10.1 General Release and Settlement Agreement, made and entered into as of April 28, 2004, by and between John W. Dwyer and the Company (incorporated by reference to Exhibit 99.2 to the Company’s Current Report on Form 8-K, file no. 0-27478, dated April 29, 2004).

+10.2 Employment Agreement effective as of May 2, 2005, between the Company and Jim McDonald (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, file no. 001-13997, dated as of April 25, 2005).

10.3 First Amendment and Waiver, dated as of March 31, 2005, under the Credit Agreement, dated as of November 18, 1997, as amended and restated as of October 14, 2004, among Bally Total Fitness Holding Corporation, the lenders parties thereto, JPMorgan Chase Bank, N.A., as agent for the lenders, Deutsche Bank Securities, Inc., as syndication agent, and LaSalle Bank National Association, as documentation agent (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, file no. 001-13997, dated as of April 4, 2005).

16 Letter re change in certifying accountant (filed as Exhibit 16 with the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2004).

31.1 Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.

31.2 Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.

32.1 Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herewith.

+ Management contract or compensatory plan or arrangement.

30

SIGNATURE PAGE

     Pursuant to the requirements 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.

	BALLY TOTAL FITNESS HOLDING CORPORATION
	Registrant
By:	/s/ CARL J. LANDECK
	Carl J. Landeck Senior Vice President, Chief Financial Officer
	(principal financial officer)

Dated: November 30, 2005

31

EX-31.1

EXHIBIT 31.1

CERTIFICATION

I, Paul A. Toback, certify that:

1.	I have reviewed this Quarterly Report on Form 10-Q of Bally Total Fitness Holding Corporation;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;

c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 30, 2005	/s/ Paul A. Toback
	Paul A. Toback Chairman, President and Chief Executive Officer

EX-31.2

EXHIBIT 31.2

CERTIFICATION

I, Carl J. Landeck, certify that:

1.	I have reviewed this Quarterly Report on Form 10-Q of Bally Total Fitness Holding Corporation;
2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;

c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 30, 2005	/s/ Carl J. Landeck
	Carl J. Landeck Senior Vice President, Chief Financial Officer

EX-32

EXHIBIT 32

CERTIFICATION PURSUANT TO
18 U. S. C. SECTION 1350
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned Chief Executive Officer and Chief Financial Officer of Bally Total Fitness Holding Corporation (the “Company”) hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of their knowledge:

(1) The Quarterly Report of the Company on Form 10-Q for the period ended June 30, 2005 as filed with the Securities and Exchange Commission on the date hereof (the “Report”) fully complies with the requirements of Section 13 (a) or 15 (d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company at the dates and for the periods indicated.

Date: November 30, 2005

/s/ Paul A. Toback	/s/ Carl J. Landeck
Name: Paul A. Toback	Name: Carl J. Landeck
Title: Chief Executive Officer	Title: Chief Financial Officer