XML 69 R57.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Statements of Guarantors - Statements of Operations and Comprehensive (Loss) Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Condensed Parent Company Statements of Operations and Comprehensive Income (Loss)    
Net sales $ 801,990 $ 825,771
Costs and expenses:    
Cost of sales (See Note 3) 443,144 448,887
Advertising, promotion and catalog 46,463 46,894
Selling, general and administrative 253,192 238,172
Impairment of Vitamin World assets (See Note 7 and 14) 11,656  
Facility restructuring charges (See Note 3) 5,494  
Total costs and expenses 759,949 733,953
Income from operations 42,041 91,818
Other income (expense):    
Interest (34,336) (34,747)
Miscellaneous, net (1,962) (1,355)
Total other expense (36,298) (36,102)
Income from operations before income taxes 5,743 55,716
(Benefit) provision for income taxes 1,945 19,809
Net income 3,798 35,907
Deduct net loss attributable to noncontrolling interests (139)  
Net income attributable to NBTY, Inc. 3,937 35,907
Net income (loss) 3,798 35,907
Other comprehensive (loss) income, net of tax:    
Foreign currency translation adjustment, net of tax (20,630) (30,307)
Change in fair value of interest rate swaps, net of tax   721
Total Other comprehensive income (loss) net of tax (20,630) (29,586)
Comprehensive (loss) income (16,832) 6,321
Less: Net loss attributable to non-controlling interests (139)  
Less: Foreign currency translation adjustment attributable to non-controlling interest (574)  
Comprehensive loss attributable to non-controlling interest (713)  
Comprehensive (loss) income attributable to NBTY, Inc. (16,119) 6,321
Reportable Legal Entities | Parent Company    
Costs and expenses:    
Selling, general and administrative 29,261 22,890
Total costs and expenses 29,261 22,890
Income from operations (29,261) (22,890)
Other income (expense):    
Intercompany interest 38,605 39,809
Interest (33,905) (34,781)
Miscellaneous, net (680) (1,746)
Total other expense 4,020 3,282
Income from operations before income taxes (25,241) (19,608)
(Benefit) provision for income taxes (4,850) (1,166)
Equity in income of subsidiaries 24,328 54,349
Net income 3,937  
Net income attributable to NBTY, Inc. 3,937 35,907
Net income (loss) 3,937  
Other comprehensive (loss) income, net of tax:    
Foreign currency translation adjustment, net of tax (20,630) (30,307)
Change in fair value of interest rate swaps, net of tax   721
Total Other comprehensive income (loss) net of tax (20,630) (29,586)
Comprehensive (loss) income (16,693)  
Comprehensive (loss) income attributable to NBTY, Inc. (16,693) 6,321
Reportable Legal Entities | Guarantor Subsidiaries    
Condensed Parent Company Statements of Operations and Comprehensive Income (Loss)    
Net sales 537,364 557,361
Costs and expenses:    
Cost of sales (See Note 3) 336,853 342,653
Advertising, promotion and catalog 35,331 34,947
Selling, general and administrative 114,685 114,937
Impairment of Vitamin World assets (See Note 7 and 14) 11,656  
Facility restructuring charges (See Note 3) 5,494  
Total costs and expenses 504,019 492,537
Income from operations 33,345 64,824
Other income (expense):    
Intercompany interest (33,905) (34,781)
Interest   65
Miscellaneous, net 188 (843)
Total other expense (33,717) (35,559)
Income from operations before income taxes (372) 29,265
(Benefit) provision for income taxes (136) 10,612
Equity in income of subsidiaries 2,768 6,333
Net income 2,532  
Net income attributable to NBTY, Inc. 2,532 24,986
Net income (loss) 2,532  
Other comprehensive (loss) income, net of tax:    
Foreign currency translation adjustment, net of tax (2,388) (5,681)
Change in fair value of interest rate swaps, net of tax   721
Total Other comprehensive income (loss) net of tax (2,388) (4,960)
Comprehensive (loss) income 144  
Comprehensive (loss) income attributable to NBTY, Inc. 144 20,026
Reportable Legal Entities | Non-Guarantor Subsidiaries    
Condensed Parent Company Statements of Operations and Comprehensive Income (Loss)    
Net sales 283,548 289,017
Costs and expenses:    
Cost of sales (See Note 3) 125,213 126,841
Advertising, promotion and catalog 11,132 11,947
Selling, general and administrative 109,246 100,345
Total costs and expenses 245,591 239,133
Income from operations 37,957 49,884
Other income (expense):    
Intercompany interest (4,700) (5,028)
Interest (431) (31)
Miscellaneous, net (1,470) 1,234
Total other expense (6,601) (3,825)
Income from operations before income taxes 31,356 46,059
(Benefit) provision for income taxes 6,931 10,363
Net income 24,425  
Deduct net loss attributable to noncontrolling interests (139)  
Net income attributable to NBTY, Inc. 24,564 35,696
Net income (loss) 24,425  
Other comprehensive (loss) income, net of tax:    
Foreign currency translation adjustment, net of tax (20,424) (30,447)
Total Other comprehensive income (loss) net of tax (20,424) (30,447)
Comprehensive (loss) income 4,001  
Less: Net loss attributable to non-controlling interests (139)  
Less: Foreign currency translation adjustment attributable to non-controlling interest (574)  
Comprehensive loss attributable to non-controlling interest (713)  
Comprehensive (loss) income attributable to NBTY, Inc. 4,714 5,249
Eliminations    
Condensed Parent Company Statements of Operations and Comprehensive Income (Loss)    
Net sales (18,922) (20,607)
Costs and expenses:    
Cost of sales (See Note 3) (18,922) (20,607)
Total costs and expenses (18,922) (20,607)
Other income (expense):    
Equity in income of subsidiaries (27,096) (60,682)
Net income (27,096)  
Net income attributable to NBTY, Inc. (27,096) (60,682)
Net income (loss) (27,096)  
Other comprehensive (loss) income, net of tax:    
Foreign currency translation adjustment, net of tax 22,812 36,128
Change in fair value of interest rate swaps, net of tax   (721)
Total Other comprehensive income (loss) net of tax 22,812 35,407
Comprehensive (loss) income (4,284)  
Comprehensive (loss) income attributable to NBTY, Inc. $ (4,284) $ (25,275)