XML 72 R60.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 (2,735) 19,809
Net income 8,478 35,907
Deduct net loss attributable to noncontrolling interests (139)  
Net income attributable to NBTY, Inc. 8,617 35,907
Net income (loss) 8,478 35,907
Other comprehensive (loss) income, net of tax:    
Foreign currency translation adjustment, net of tax (18,746) (26,830)
Change in fair value of interest rate swaps, net of tax   721
Total Other comprehensive income (loss) net of tax (18,746) (26,109)
Comprehensive (loss) income (10,268) 9,798
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. (9,555) 9,798
As Reported    
Costs and expenses:    
Cost of sales (See Note 3) 443,144 445,180
Total costs and expenses 759,949 730,246
Income from operations 42,041 95,525
Other income (expense):    
Income from operations before income taxes 5,743 59,423
(Benefit) provision for income taxes 1,945 21,232
Net income 3,798 38,191
Net income attributable to NBTY, Inc. 3,937 38,191
Net income (loss) 3,798 38,191
Other comprehensive (loss) income, net of tax:    
Foreign currency translation adjustment, net of tax (20,630) (30,307)
Total Other comprehensive income (loss) net of tax (20,630) (29,586)
Comprehensive (loss) income (16,832) 8,606
Comprehensive (loss) income attributable to NBTY, Inc. (16,119) 8,606
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 29,008 54,349
Net income 8,617  
Net income attributable to NBTY, Inc. 8,617 35,907
Net income (loss) 8,617  
Other comprehensive (loss) income, net of tax:    
Foreign currency translation adjustment, net of tax (18,746) (26,830)
Change in fair value of interest rate swaps, net of tax   721
Total Other comprehensive income (loss) net of tax (18,746) (26,109)
Comprehensive (loss) income (10,129)  
Comprehensive (loss) income attributable to NBTY, Inc. (10,129) 9,798
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 (1,434) (4,253)
Change in fair value of interest rate swaps, net of tax   721
Total Other comprehensive income (loss) net of tax (1,434) (3,532)
Comprehensive (loss) income 1,098  
Comprehensive (loss) income attributable to NBTY, Inc. 1,098 21,454
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 2,251 10,363
Net income 29,105  
Deduct net loss attributable to noncontrolling interests (139)  
Net income attributable to NBTY, Inc. 29,244 35,696
Net income (loss) 29,105  
Other comprehensive (loss) income, net of tax:    
Foreign currency translation adjustment, net of tax (19,494) (28,398)
Total Other comprehensive income (loss) net of tax (19,494) (28,398)
Comprehensive (loss) income 9,611  
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. 10,324 7,298
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 (31,776) (60,682)
Net income (31,776)  
Net income attributable to NBTY, Inc. (31,776) (60,682)
Net income (loss) (31,776)  
Other comprehensive (loss) income, net of tax:    
Foreign currency translation adjustment, net of tax 20,928 32,651
Change in fair value of interest rate swaps, net of tax   (721)
Total Other comprehensive income (loss) net of tax 20,928 31,930
Comprehensive (loss) income (10,848)  
Comprehensive (loss) income attributable to NBTY, Inc. $ (10,848) $ (28,752)