XML 56 R41.htm IDEA: XBRL DOCUMENT v3.3.1.900
SEGMENTS (Tables)
12 Months Ended
Dec. 31, 2015
Segment Reporting [Abstract]  
Schedule of Key Financial Information of the Segments
The following table represents key financial information for each of the Company's reportable segments:
 
Year ended December 31,
 
2015
 
2014
 
2013
 
(in thousands)
Revenue:
 

 
 

 
 

Retail
$
1,945,197

 
$
1,939,150

 
$
1,926,770

Franchise
458,335

 
432,828

 
436,917

Manufacturing/Wholesale:
 
 
 
 
 
Intersegment revenues
267,377

 
291,220

 
318,766

Third party
235,680

 
241,176

 
263,074

Subtotal Manufacturing/Wholesale
503,057

 
532,396

 
581,840

Subtotal segment revenues
2,906,589

 
2,904,374

 
2,945,527

Elimination of intersegment revenues
(267,377
)
 
(291,220
)
 
(318,766
)
Total revenue
$
2,639,212

 
$
2,613,154

 
$
2,626,761

Operating income:
 

 
 

 
 

Retail
$
308,303

 
$
348,952

 
$
362,658

Franchise
164,525

 
157,342

 
153,545

Manufacturing/Wholesale
90,292

 
89,921

 
104,709

Corporate and other costs:
 
 
 
 
 
Warehousing and distribution costs
(71,673
)
 
(68,283
)
 
(77,101
)
Corporate costs
(98,340
)
 
(88,420
)
 
(83,313
)
Subtotal corporate and other costs
(170,013
)
 
(156,703
)
 
(160,414
)
Total operating income
393,107

 
439,512

 
460,498

Interest expense, net
50,936

 
46,708

 
53,029

Income before income taxes
$
342,171

 
$
392,804

 
$
407,469


 
Year ended December 31
 
2015
 
2014
 
2013
 
(in thousands)
Depreciation and amortization:
 

 
 

 
 

Retail
$
33,405

 
$
34,653

 
$
30,769

Franchise
3,047

 
3,020

 
3,004

Manufacturing / Wholesale
10,582

 
10,725

 
11,003

Corporate / Other
10,203

 
7,939

 
7,038

Total depreciation and amortization
$
57,237

 
$
56,337

 
$
51,814

Capital expenditures:
 

 
 

 
 

Retail
$
30,600

 
$
36,627

 
$
34,835

Franchise
221

 
222

 
229

Manufacturing / Wholesale
5,662

 
5,903

 
8,464

Corporate / Other
9,344

 
27,703

 
6,719

Total capital expenditures
$
45,827

 
$
70,455

 
$
50,247

Total revenues by geographic areas:
 

 
 

 
 

United States
$
2,478,687

 
$
2,440,836

 
$
2,486,542

Foreign
160,525

 
172,318

 
140,219

Total revenues
$
2,639,212

 
$
2,613,154

 
$
2,626,761


 
As of December 31
 
2015
 
2014
 
(in thousands)
Total assets:
 

 
 

Retail
$
1,505,286

 
$
1,574,332

Franchise
512,102

 
511,701

Manufacturing / Wholesale
400,048

 
406,797

Corporate / Other
134,583

 
184,970

Total assets
$
2,552,019

 
$
2,677,800

Property, plant, and equipment, net:
 

 
 

United States
$
221,049

 
$
223,068

Foreign
9,486

 
9,329

      Total property, plant and equipment, net
$
230,535

 
$
232,397

Schedule of Sales by General Product Category
The following table represents sales by product category in the Retail reportable segment:
 
Year ended December 31,
 
2015
 
2014
 
2013
 
(in thousands)
Retail Product Categories:
 

 
 

 
 

VMHS
$
626,626

 
$
649,110

 
$
663,625

Sports nutrition
778,813

 
759,819

 
764,908

Diet
201,400

 
193,830

 
198,834

Other wellness
108,500

 
110,594

 
92,123

Other (*)
229,858

 
225,797

 
207,280

Total retail revenue
$
1,945,197

 
$
1,939,150


$
1,926,770

(*) Includes revenue primarily related to Canada operations, Lucky Vitamin, Discount Supplements and The Health Store, whose sales categories are not consistent with domestic point of sales system, and deferred Gold Card revenue.
Schedule of Franchise Revenue by Type
The following is a summary of the Company's revenue by type in the Franchise reportable segment:
 
Year ended December 31,
 
2015
 
2014
 
2013
 
(in thousands)
Product sales
$
387,716

 
$
358,247

 
$
363,810

Royalties
58,306

 
59,561

 
58,247

Franchise fees
6,129

 
7,076

 
7,936

Other
6,184

 
7,944

 
6,924

Total franchise revenue
$
458,335

 
$
432,828

 
$
436,917