EX-99.1 2 a09-4312_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

Public Relations

 

470 Park Avenue South, New York, NY 10016 (212) 725-4500

 

NEWS

 

FOR IMMEDIATE RELEASE

 

 

Contact: Harvey Kamil

 

Carl Hymans

NBTY, Inc.

 

G.S. Schwartz & Co.

President and Chief Financial Officer

 

212-725-4500

631-200-2020

 

carlh@schwartz.com

 

NBTY REPORTS FIRST QUARTER RESULTS

 

RONKONKOMA, N.Y. — January 28, 2009 - NBTY, Inc. (NYSE: NTY) (www.NBTY.com), a leading global manufacturer and marketer of nutritional supplements, today announced results for the fiscal first quarter ended December 31, 2008.

 

For the fiscal first quarter ended December 31, 2008, net sales were $661 million compared to $511 million for the fiscal first quarter ended December 31, 2007, an increase of $150 million or 29%.  Included in this total are net sales from Leiner Health Products of $131 million and $35 million in net sales from Julian Graves, two acquisitions completed in the fiscal fourth quarter of 2008.  Net income for the fiscal first quarter ended December 31, 2008, was $13.5 million, or $0.21 per diluted share, compared to $46 million, or $0.67 per diluted share, for the fiscal first quarter ended December 31, 2007.

 

The decline in net income reflects lower gross profit margins due to higher raw material costs which were not offset by higher prices charged to customers, weakness in foreign exchange rates and the costs associated with the write off and termination of Direct Response information technology programs which were ineffective and uneconomical.

 

Overall gross profit margins for the fiscal first quarter of 2009 decreased to 41% from 53% for the fiscal first quarter of 2008.  As previously discussed, a portion of this decrease was anticipated due to lower gross margins on Leiner private label business.  Additional cost pressures occurred at the time of the Leiner acquisition in July 2008, when Leiner inventory levels were not adequate to maintain customer fulfillment levels.  At the same time, certain

 



 

raw material costs were increasing due to tight supply and inflationary pressures.  In order to maintain customer fulfillment levels, the Company was forced to purchase products at these higher costs.  The Company made a conscious decision not to pass along these costs to customers until acceptable fulfillment levels were reached.  The Company has attained acceptable fulfillment levels.

 

The decline in both the British pound sterling and the Canadian dollar also negatively impacted this fiscal first quarter net income.  The British pound sterling declined 23% and the Canadian dollar declined 19% compared to the prior like quarter.  Without these fluctuations in exchange rates, earnings per diluted share would have been $0.15 higher for this fiscal first quarter of 2009.

 

As a result of the replacement of operating management in the Direct Response/E-Commerce division, it was determined that newly purchased and partially installed Internet and computer programs were ineffective in generating new customers and were discontinued.  Accordingly, the Company recorded an $8.6 million pre-tax charge, or $0.09 per diluted share.

 

The Company’s balance sheet continues to be strong and well capitalized.  At December 31, 2008, working capital was $539 million, total assets were $1.9 billion and $290 million remained undrawn under the Company’s $325 million Revolving Credit Facility.  Adjusted EBITDA for the fiscal first quarter of 2009 was $53 million, compared to $87 million for the fiscal first quarter of 2008.

 

OPERATIONS FOR THE FISCAL FIRST QUARTER ENDED DECEMBER 31, 2008

 

Net sales for the Wholesale/US Nutrition division, which markets various brands including Nature’s Bounty, Osteo Bi-Flex, Rexall, Ester-C and Leiner products, increased $148 million, or 57%, to $407 million from $259 million for the prior like quarter.  Leiner contributed $131 million in net sales for the fiscal first quarter, without which, net sales for this division would have increased 7%.  In the fiscal first quarter, the Company incurred approximately $5 million of Leiner non-manufacturing payroll costs, in addition to certain other integration costs.  The Company expects these payroll costs as well as other integration costs to be eliminated by July 2009.

 



 

Gross profit for the Wholesale operation decreased to 28% from 44% for the prior like quarter.  Operating results were adversely affected by higher raw material costs which were not offset by higher prices charged to customers.  While the gross profit percentage decreased during this period, the Company continued to increase its market share.  The Nielsen Company tracks industry-wide sales of vitamins, minerals, herbs and other supplements in the food, drug and mass market sectors.  For the thirteen week period ended December 27, 2008, Nielsen reported an increase in the entire category of 8%.  According to Nielsen, for that same period, the Company’s Wholesale brands reported a 13% increase.

 

The Wholesale/US Nutrition division utilizes valuable consumer preference sales data generated by the Company’s Vitamin World retail stores and Puritan’s Pride Direct Response/E-Commerce operations to empower its wholesale customers with this latest data.  The Vitamin World stores are used as a laboratory for new ideas and are an effective tool in determining and monitoring consumer preferences.  This information, as well as scanned sales data from the Vitamin World stores, is shared on a real time basis with our wholesale customers to give them a competitive advantage.

 

Net sales for the North American Retail division, comprised of Vitamin World Stores in the United States and LeNaturiste stores in Canada, decreased $8 million, or 14% to $48 million for the fiscal first quarter ended December 31, 2008 compared with $56 million for the prior like quarter.  These results reflect the difficult retail environment in the US and Canada.  Same store sales for North American Retail decreased 11% for the fiscal first quarter of 2009.   Vitamin World was profitable for the fiscal first quarter of 2009 while LeNaturiste operated at a loss.  During fiscal 2009 LeNaturiste will focus on increasing gross margins by utilizing more in-house manufactured products and more targeted promotions.

 

During the fiscal first quarter of 2009, the North American Retail division closed 1 Vitamin World store and added 10 new stores.  At the end of the fiscal first quarter of 2009, the North American Retail division operated a total of 531 stores, consisting of 447 Vitamin World stores in the United States and 84 LeNaturiste stores in Canada.

 



 

European Retail net sales for the fiscal first quarter ended December 31, 2008 decreased $3 million, or 2% to $156 million compared to $159 million for the prior like quarter.  Julian Graves contributed sales of $35 million, without which, net sales would have decreased 24%.

 

As previously announced, the Julian Graves acquisition continues to be the subject of an inquiry from the UK Office of Fair Trading for potential anti-trust implications.  In conjunction with this inquiry, Julian Graves has not been integrated with the Company’s European operations.  European Retail division same store sales in local currency decreased 3% from the prior like period.

 

The European Retail division continues to leverage its premier status, high street locations and brand awareness in a difficult retail environment. The European Retail division consists of 529 Holland & Barrett stores, 346 Julian Graves stores and 31 GNC stores in the UK, 21 Nature’s Way stores in Ireland, and 71 DeTuinen stores in the Netherlands for a total of 998 stores in Europe.  During the fiscal first quarter of 2009 the European Retail division opened 3 Holland & Barrett stores and 2 Nature’s Way stores.  In addition, 4 Holland & Barrett franchise stores were opened in South Africa during this period.

 

Net sales from Direct Response/E-Commerce operations for the fiscal first quarter of 2009 increased $12 million, or 32% to $49 million from $37 million for the fiscal first quarter of 2008.  As this division varies its promotional strategy throughout the fiscal year, its results should be viewed on an annual and not quarterly basis.

 

Online sales represented 47% of total Direct Response/E-Commerce sales for this fiscal first quarter of 2009 compared to 40% in the prior like quarter.  This increase reflects on-going efforts to garner greater online consumer sales and to capitalize on the continuing surge in shopping via the web.  Puritan’s Pride views the Internet as the driver of future growth.  Puritan’s Pride is the leader in the Direct Response and E-Commerce sectors and continues to increase the number of products available via its catalog and web sites.

 

NBTY Chairman and CEO, Scott Rudolph, said:  “We experienced an exceptionally difficult quarter in which profitability was impacted by inflationary pressures, foreign exchange declines and the IT write off.  We are committed to expanding our position as the global

 



 

leader in the nutritional supplement industry, garnering greater market share and generating long-term growth, while remaining committed to putting our customers first.”

 

ABOUT NBTY

 

NBTY is a leading global vertically integrated manufacturer, marketer and distributor of a broad line of high-quality, value-priced nutritional supplements in the United States and throughout the world. Under a number of NBTY and third party brands, the Company offers over 25,000 products, including products marketed by the Company’s Nature’s Bounty® (www.NaturesBounty.com), Vitamin World® (www.VitaminWorld.com), Puritan’s Pride® (www.Puritan.com), Holland & Barrett® (www.HollandAndBarrett.com), Rexall® (www.Rexall.com), Sundown® (www.SundownNutrition.com), MET-Rx® (www.MetRX.com), Worldwide Sport Nutrition® (www.SportNutrition.com), American Health® (www.AmericanHealthUS.com), GNC (UK)® (www.GNC.co.uk), DeTuinen® (www.DeTuinen.nl), LeNaturiste™ (www.LeNaturiste.com), SISU® (www.SISU.com), Solgar® (www.Solgar.com), Good ‘n’ Natural® (www.goodnnatural.com), Home Health™ (www.homehealthus.com), Julian Graves, and Ester-C® (www.Ester-C.com) brands.  NBTY routinely posts information that may be important to investors on its web site.

 

This release refers to non-GAAP financial measures, such as Adjusted EBITDA.  “Adjusted EBITDA” is defined as net income, excluding the aggregate amount of all non-cash losses reducing net income, plus interest, taxes, depreciation and amortization.  This non-GAAP financial measure is not prepared in accordance with generally accepted accounting principles and may be different from non-GAAP financial measures used by other companies. Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP.  A reconciliation of the non-GAAP measure to the comparable GAAP measure is included in the attached financial tables.  Management believes the presentation of Adjusted EBITDA is relevant and useful because Adjusted EBITDA is a measurement industry analysts utilize when evaluating NBTY’s operating performance.  Management also believes Adjusted EBITDA enhances an investor’s understanding of NBTY’s results of operations because it measures NBTY’s operating performance exclusive of interest and non-cash charges for depreciation and amortization.  Management also provides this non-GAAP measurement as a way to help investors better understand its core operating performance, enhance comparisons of NBTY’s core operating performance from period to period and to allow better comparisons of NBTY’s operating performance to that of its competitors.

 

This release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to our financial condition, results of operations and business.  These forward-looking statements can be identified by the use of terminology such as “subject to,” “believe,” “expects,” “plan,” “project,” “estimate,” “intend,” “may,” “will,” “should,” “can,” or “anticipates,” or the negative thereof, or variations thereon, or comparable terminology, or by discussions of strategy.   Although all of these forward looking statements are believed to be reasonable, they are inherently uncertain.  Factors which may materially affect such forward-looking statements include: (i) slow or negative growth in the nutritional supplement industry; (ii) interruption of business or negative impact on sales and earnings due to acts of God, acts of war, terrorism, bio-terrorism, civil unrest or disruption of mail service; (iii) adverse publicity regarding nutritional supplements; (iv) inability to retain customers of companies (or mailing lists) recently acquired; (v) increased competition; (vi) increased costs; (vii) loss or retirement of key members of management; (viii) increases in the cost of borrowings and/or unavailability of additional debt or equity capital; (ix) unavailability of, or inability to consummate, advantageous acquisitions in the future, including those that may be subject to bankruptcy approval or the inability of NBTY to integrate acquisitions into the mainstream of its business; (x) changes in general worldwide economic and political conditions in the markets in which NBTY may compete from time to time; (xi) the inability of NBTY to gain and/or hold market share of its wholesale and/or retail customers anywhere in the world; (xii) unavailability of

 



 

electricity in certain geographical areas; (xiii) the inability of NBTY to obtain and/or renew insurance and/or the costs of the same; (xiv) exposure to and expense of defending and resolving product liability and intellectual property claims and other litigation; (xv) the ability of NBTY to successfully implement its business strategy; (xvi) the inability of NBTY to manage its retail, wholesale, manufacturing and other operations efficiently; (xvii) consumer acceptance of NBTY’s products; (xviii) the inability of NBTY to renew leases for its retail locations; (xix) the inability of NBTY’s retail stores to attain or maintain profitability; (xx) the absence of clinical trials for many of NBTY’s products; (xxi) sales and earnings volatility and/or trends for the Company and its market segments; (xxii) the efficacy of NBTY’s Internet and on-line sales and marketing strategies; (xxiii) fluctuations in foreign currencies, including the British pound, the Euro and the Canadian dollar; (xxiv) import-export controls on sales to foreign countries; (xxv) the inability of NBTY to secure favorable new sites for, and delays in opening, new retail and manufacturing locations; (xxvi) introduction of and compliance with new federal, state, local or foreign legislation or regulation or adverse determinations by regulators anywhere in the world (including the banning of products) and more particularly Good Manufacturing Practices in the United States, the Food Supplements Directive and Traditional Herbal Medicinal Products Directive in Europe and Section 404 requirements of the Sarbanes-Oxley Act of 2002; (xxvii) the mix of NBTY’s products and the profit margins thereon; (xxviii) the availability and pricing of raw materials; (xxix) risk factors discussed in NBTY’s filings with the U.S. Securities and Exchange Commission; (xxx) adverse effects on NBTY as a result of increased energy prices and potentially reduced traffic flow to NBTY’s retail locations; (xxxi) adverse tax determinations; (xxxii) the loss of a significant customer of the Company; (xxxiii) potential investment losses as a result of liquidity conditions; and (xxxiv) other factors beyond the Company’s control.

 

Readers are cautioned not to place undue reliance on forward-looking statements. NBTY cannot guarantee future results, trends, events, levels of activity, performance or achievements. NBTY does not undertake and specifically declines any obligation to update, republish or revise forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrences of unanticipated events.

 

Consequently, such forward-looking statements should be regarded solely as NBTY’s current plans, estimates and beliefs.

 

(TABLES FOLLOW)

 



 

NBTY, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

(UNAUDITED)

 

 

 

Three months

 

 

 

ended December 31,

 

(In thousands, except per share amounts)

 

2008

 

2007

 

 

 

 

 

 

 

Net sales

 

$

660,552

 

$

510,858

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

Cost of sales

 

388,503

 

240,331

 

Advertising, promotion and catalog

 

31,291

 

34,169

 

Selling, general and administrative

 

195,901

 

168,123

 

IT project termination costs

 

8,647

 

 

 

 

624,342

 

442,623

 

 

 

 

 

 

 

Income from operations

 

36,210

 

68,235

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

Interest

 

(9,489

)

(3,862

)

Miscellaneous, net

 

(5,633

)

4,887

 

 

 

(15,122

)

1,025

 

 

 

 

 

 

 

Income before provision for income taxes

 

21,088

 

69,260

 

 

 

 

 

 

 

Provision for income taxes

 

7,613

 

23,438

 

 

 

 

 

 

 

Net income

 

$

13,475

 

$

45,822

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

Basic

 

$

0.22

 

$

0.68

 

Diluted

 

$

0.21

 

$

0.67

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic

 

61,600

 

66,903

 

Diluted

 

63,114

 

68,786

 

 



 

NET SALES

(Unaudited)

 

 

 

THREE MONTHS ENDED
DECEMBER 31,

 

 

 

 

 

 

 

Percentage

 

(In thousands)

 

2008

 

2007

 

Change

 

 

 

 

 

 

 

 

 

Wholesale / US Nutrition

 

$

406,966

 

$

258,935

 

57

%

 

 

 

 

 

 

 

 

North American Retail

 

48,438

 

56,182

 

-14

%

 

 

 

 

 

 

 

 

European Retail

 

156,026

 

158,597

 

-2

%

 

 

 

 

 

 

 

 

Direct Response / E-Commerce

 

49,122

 

37,144

 

32

%

 

 

 

 

 

 

 

 

Total

 

$

660,552

 

$

510,858

 

29

%

 

GROSS PROFIT

PERCENTAGES

(Unaudited)

 

 

 

THREE MONTHS ENDED
DECEMBER 31,

 

 

 

 

 

 

 

Increase

 

 

 

2008

 

2007

 

- Decrease

 

 

 

 

 

 

 

 

 

Wholesale / US Nutrition

 

28

%

44

%

-16

%

 

 

 

 

 

 

 

 

North American Retail

 

67

%

59

%

8

%

 

 

 

 

 

 

 

 

European Retail

 

63

%

63

%

0

%

 

 

 

 

 

 

 

 

Direct Response / E-Commerce

 

59

%

63

%

-4

%

 

 

 

 

 

 

 

 

Total

 

41

%

53

%

-12

%

 



 

ADJUSTED EBITDA**

Reconciliation of GAAP Measures to Non-GAAP Measures

(Unaudited)

 

 

 

THREE MONTHS ENDED
DECEMBER 31, 2008

 

(In thousands)

 

Pretax
Income (Loss)

 

Depreciation
and
amortization

 

Interest

 

Non-cash
charges

 

Adjusted
EBITDA**

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale / US Nutrition

 

$

42,014

 

$

3,724

 

$

 

$

47

 

$

45,785

 

 

 

 

 

 

 

 

 

 

 

 

 

North American Retail

 

247

 

752

 

 

24

 

1,023

 

 

 

 

 

 

 

 

 

 

 

 

 

European Retail

 

26,171

 

3,561

 

 

52

 

29,784

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Response / E-Commerce

 

2,204

 

1,265

 

 

4,685

 

8,154

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Results

 

70,636

 

9,302

 

 

4,808

 

84,746

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate / Manufacturing

 

(49,548

)

8,219

 

9,489

 

562

 

(31,278

)

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

21,088

 

$

17,521

 

$

9,489

 

$

5,370

 

$

53,468

 

 

 

 

THREE MONTHS ENDED
DECEMBER 31, 2007

 

 

 

Pretax
Income (Loss)

 

Depreciation
and
amortization

 

Interest

 

Non-cash
charges

 

Adjusted
EBITDA**

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholesale / US Nutrition

 

$

53,981

 

$

2,694

 

$

 

$

 

$

56,675

 

 

 

 

 

 

 

 

 

 

 

 

 

North American Retail

 

(864

)

850

 

 

350

 

336

 

 

 

 

 

 

 

 

 

 

 

 

 

European Retail

 

35,067

 

3,063

 

 

 

38,130

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct Response / E-Commerce

 

7,123

 

1,366

 

 

 

8,489

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Results

 

95,307

 

7,973

 

 

350

 

103,630

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate / Manufacturing

 

(26,047

)

5,959

 

3,862

 

 

(16,226

)

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

69,260

 

$

13,932

 

$

3,862

 

$

350

 

$

87,404

 

 


** SINCE ADJUSTED EBITDA IS NOT A MEASURE OF PERFORMANCE CALCULATED IN ACCORDANCE WITH U.S. GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (“GAAP”), IT SHOULD NOT BE CONSIDERED IN ISOLATION OF, OR AS A SUBSTITUTE FOR OR SUPERIOR TO, OTHER MEASURES OF FINANCIAL PERFORMANCE PREPARED IN ACCORDANCE WITH GAAP, SUCH AS OPERATING INCOME, NET INCOME AND CASH FLOWS FROM OPERATING ACTIVITIES. IN ADDITION, THE COMPANY’S DEFINITION OF ADJUSTED EBITDA IS NOT NECESSARILY COMPARABLE TO SIMILARLY TITLED MEASURES REPORTED BY OTHER COMPANIES.

 



 

NBTY, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

 

 

 

December 31,

 

September 30,

 

(In thousands, except per share amounts)

 

2008

 

2008

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

52,698

 

$

90,180

 

Accounts receivable, net

 

139,856

 

122,878

 

Inventories

 

608,354

 

585,239

 

Deferred income taxes

 

25,355

 

25,098

 

Other current assets

 

49,692

 

75,971

 

 

 

 

 

 

 

Total current assets

 

875,955

 

899,366

 

 

 

 

 

 

 

Property, plant and equipment, net

 

399,428

 

419,066

 

Goodwill

 

324,064

 

342,379

 

Intangible assets, net

 

222,502

 

230,424

 

Other assets

 

38,390

 

45,123

 

 

 

 

 

 

 

Total assets

 

$

1,860,339

 

$

1,936,358

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current portion of long-term debt

 

$

32,575

 

$

33,309

 

Accounts payable

 

134,981

 

120,620

 

Accrued expenses and other current liabilities

 

169,085

 

172,035

 

Total current liabilities

 

336,641

 

325,964

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

501,960

 

538,402

 

Deferred income taxes

 

32,631

 

49,139

 

Other liabilities

 

32,632

 

24,657

 

Total liabilities

 

903,864

 

938,162

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.008 par; authorized 175,000 shares; issued and outstanding 61,600 shares at December 31, 2008 and 61,599 at September 30, 2008, respectively

 

493

 

493

 

Capital in excess of par

 

141,698

 

140,990

 

Retained earnings

 

852,543

 

839,068

 

Accumulated other comprehensive (loss) income

 

(38,259

)

17,645

 

Total stockholders’ equity

 

956,475

 

998,196

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,860,339

 

$

1,936,358

 

 



 

NBTY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

For the Three Months
ended December 31,

 

(In thousands)

 

2008

 

2007

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

13,475

 

$

45,822

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

Impairments and disposals of property, plant and equipment

 

487

 

462

 

Depreciation and amortization

 

17,521

 

13,932

 

IT write-off costs

 

4,667

 

 

Foreign currency transaction loss (gain)

 

5,886

 

(1,299

)

Stock-based compensation

 

702

 

 

Amortization and write-off of deferred charges

 

316

 

186

 

Allowance for doubtful accounts

 

1,361

 

(229

)

Inventory reserves

 

1,737

 

1,061

 

Deferred income taxes

 

152

 

449

 

Excess income tax benefit from exercise of stock options

 

 

(88

)

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

Accounts receivable

 

(27,740

)

(11,789

)

Inventories

 

(44,047

)

(7,784

)

Other assets

 

4,698

 

785

 

Accounts payable

 

24,613

 

687

 

Accrued expenses and other liabilities

 

2,884

 

7,842

 

Net cash provided by operating activities

 

6,712

 

50,037

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchase of property, plant and equipment

 

(22,639

)

(9,814

)

Purchase of available-for-sale investments

 

 

(55,148

)

Proceeds from sale of available-for-sale investments

 

 

39,272

 

Cash paid for acquisitions, net of cash acquired

 

(264

)

(5,072

)

Escrow refund, net of purchase price adjustments

 

12,219

 

 

Net cash used in investing activities

 

(10,684

)

(30,762

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Principal payments under long-term debt agreements and capital leases

 

(8,497

)

(239

)

Proceeds from borrowings under the Revolving Credit Facility

 

35,000

 

 

Principal payments under the Revolving Credit Facility

 

(60,000

)

 

Excess income tax benefit from exercise of stock options

 

 

88

 

Proceeds from stock options exercised

 

6

 

 

Purchase of treasury stock (subsequently retired)

 

 

(10,603

)

Net cash used in financing activities

 

(33,491

)

(10,754

)

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(19

)

(2,482

)

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(37,482

)

6,039

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

90,180

 

92,902

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

52,698

 

$

98,941

 

 



 

NBTY, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

For the six months
ended March 31,

 

(In thousands)

 

2008

 

2007

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

90,048

 

$

108,210

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

Impairments and disposals of property, plant and equipment

 

482

 

1,112

 

Depreciation and amortization

 

27,655

 

28,746

 

Foreign currency transaction (gain) loss

 

(1,385

)

212

 

Stock-based compensation

 

518

 

 

Amortization and write-off of deferred charges

 

372

 

1,515

 

Allowance for doubtful accounts

 

(174

)

(384

)

Inventory reserves

 

2,465

 

4,265

 

Deferred income taxes

 

903

 

7,385

 

Excess income tax benefit from exercise of stock options

 

(4,984

)

(1,884

)

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

Accounts receivable

 

(153

)

(203

)

Inventories

 

(8,156

)

(19,623

)

Prepaid expenses and other current assets

 

4,849

 

10,967

 

Other assets

 

(608

)

(150

)

Accounts payable

 

13,927

 

6,807

 

Accrued expenses and other liabilities

 

(10,946

)

5,058

 

Net cash provided by operating activities

 

114,813

 

152,033

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchase of property, plant and equipment

 

(21,693

)

(20,880

)

Purchase of available-for-sale investments

 

(159,884

)

(317,050

)

Proceeds from sale of available-for-sale investments

 

248,728

 

191,472

 

Cash paid for acquisitions, net of cash acquired

 

(5,072

)

(37,005

)

Cash collateral securing loan

 

 

(18,539

)

Net cash provided by (used in) investing activities

 

62,079

 

(202,002

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Principal payments under long-term debt agreements and capital leases

 

(481

)

(425

)

Payments for financing fees

 

 

(1,649

)

Excess income tax benefit from exercise of stock options

 

4,984

 

1,884

 

Proceeds from stock options exercised

 

3,852

 

634

 

Purchase of treasury stock (subsequently retired)

 

(171,008

)

 

Net cash (used in) provided by financing activities

 

(162,653

)

444

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(2,233

)

1,957

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

12,006

 

(47,568

)

 

 

 

 

 

 

Cash and cash equivalents at beginning of the period

 

92,902

 

89,805

 

 

 

 

 

 

 

Cash and cash equivalents at end of the period

 

$

104,908

 

$

42,237