Delaware Delaware |
333-116040 333-114502 |
72-1575170 72-1575168 |
||
(States of incorporation) | (Commission File Numbers) | (IRS Employer Identification Nos.) |
| EBITDA does not reflect interest expense or the cash requirement necessary to service interest or principal payments on our debt; |
| although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and |
| although EBITDA is frequently used by securities analysts, lenders, and others in their evaluation of companies, our calculation of EBITDA may differ from other similarly titled measures of other companies, limiting its usefulness as a comparative measure. |
We compensate for these limitations by relying primarily on our GAAP results and using EBITDA only supplementally. |
Adjusted EBITDA is presented as additional information, as management also uses Adjusted EBITDA to evaluate the operating performance of the business and as a measurement for the calculation of management incentive compensation. Management believes that Adjusted EBITDA is commonly used by security analysts, lenders, and others. Adjusted EBITDA may not be comparable to other similarly titled measures reported by other companies, limiting its usefulness as a comparative measure. Adjusted EBITDA is also not a GAAP measure and is subject to all of the limitations applicable to EBITDA above. |
The following table reconciles EBITDA and Adjusted EBITDA to net income (loss) as determined in accordance with GAAP for the periods indicated: |
Successor | ||||||||||||||||
Fiscal | Nine | |||||||||||||||
year ended | months ended | |||||||||||||||
December 31, | September 30, | |||||||||||||||
(Dollars in millions) | 2004 | 2005 | 2005 | 2006 | ||||||||||||
Net (loss) income |
$ | 41.7 | $ | 18.4 | $ | 13.0 | $ | 38.4 | ||||||||
Interest expense, net |
34.5 | 43.1 | 33.2 | 29.5 | ||||||||||||
Income tax (benefit) expense |
24.5 | 10.7 | 7.5 | 22.6 | ||||||||||||
Depreciation and amortization |
38.8 | 41.0 | 30.8 | 29.2 | ||||||||||||
EBITDA |
$ | 139.5 | $ | 113.2 | $ | 84.5 | $ | 119.7 | ||||||||
Australian operations a |
| (2.5 | ) | (2.5 | ) | 1.1 | ||||||||||
Discretionary payment to stock option holders b |
| | | 4.8 | ||||||||||||
Inventory adjustments c |
| | | (2.8 | ) | |||||||||||
Incentive compensation d |
| | | 7.5 | ||||||||||||
Registration costs related to withdrawn IPO |
1.3 | | ||||||||||||||
Non-cash stock based compensation |
| 0.6 | | 1.9 | ||||||||||||
Legal settlements e |
| 0.6 | | 1.7 | ||||||||||||
Adjusted EBITDA |
$ | 140.8 | $ | 111.9 | $ | 82.0 | $ | 133.9 | ||||||||
2
Successor | ||||||||||||||||||||||||
Fiscal year ended | Nine months ended | |||||||||||||||||||||||
December 31, | September 30, | |||||||||||||||||||||||
(Dollars in millions) | 2004 | 2005 | 2005 | 2006 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Net cash provided by operating
activities
|
$ | 83.5 | $ | 64.2 | $ | 34.7 | $ | 68.9 | ||||||||||||||||
Cash paid for interest (excluding
deferred financing fees)
|
32.7 | 32.7 | 21.6 | 28.8 | ||||||||||||||||||||
Cash paid for taxes
|
5.1 | 2.9 | 2.8 | 22.4 | ||||||||||||||||||||
(Decrease) increase in accounts
receivable
|
(5.3 | ) | 4.4 | 5.8 | 13.6 | |||||||||||||||||||
(Decrease) increase in inventory
|
15.1 | 23.9 | 7.5 | 14.7 | ||||||||||||||||||||
Decrease (increase) in accounts
payable
|
(3.9 | ) | 2.9 | 23.1 | (7.2 | ) | ||||||||||||||||||
Increase (decrease) in other assets
|
(16.6 | ) | (12.1 | ) | (17.1 | ) | (11.9 | ) | ||||||||||||||||
(Increase) decrease in other
liabilities
|
28.9 | (5.7 | ) | 6.1 | (9.6 | ) | ||||||||||||||||||
Impairment of goodwill and
intangible assets
|
| | | | ||||||||||||||||||||
EBITDA
|
$ | 139.5 | $ | 113.2 | $ | 84.5 | $ | 119.7 | ||||||||||||||||
Australian
operationsa
|
| (2.5 | ) | (2.5 | ) | 1.1 | ||||||||||||||||||
Discretionary payment to stock
option
holdersb
|
| | | 4.8 | ||||||||||||||||||||
Inventory adjustmentsc
|
| | | (2.8 | ) | |||||||||||||||||||
Incentive
compensationd
|
| | | 7.5 | ||||||||||||||||||||
Registration costs related to
withdrawn IPO
|
1.3 | | | | ||||||||||||||||||||
Non-cash stock based
compensation
|
| 0.6 | | 1.9 | ||||||||||||||||||||
Legal
settlementse
|
| 0.6 | | 1.7 | ||||||||||||||||||||
Adjusted EBITDA
|
$ | 140.8 | $ | 111.9 | $ | 82.0 | $ | 133.9 | ||||||||||||||||
|
||||||||||||||||||||||||
(a) | For the year ended December 31, 2005 and the nine months ended September 30, 2006, the $2.5 million adjustment represents income from a transaction fee received by us as a result of transferring our Australian franchise rights to an existing franchisee. For the nine months ended September 30, 2006, the adjustment represents a charge of $1.1 million associated with the loss on the pending sale of our Australian manufacturing facility, which is expected to close in the fourth quarter of 2006. | |
(b) | The $4.8 million discretionary payment to stock optionholders was made in conjunction with the $49.9 million restricted payments made to GNC Corporations common stockholders in March 2006. It was recommended to and approved by our board of directors. Our board of directors decided to make the discretionary payment because it recognized that the restricted payments made to GNC Corporations stockholders decreased the value of the optionholders interests since optionholders were not entitled to receive the restricted payments based upon their options. Our board also wanted to recognize the option holders for their contribution to GNC in 2005. The discretionary payment was recorded as compensation expense for employee optionholders and professional fees for nonemployee optionholders. | |
(c) | A decrease in inventory reserves of $2.2 million was recorded for the nine months ended September 30, 2006. Included in this adjustment was $2.2 million of one-time adjustments to inventory, as identified by management. As inventory levels are now deemed to be appropriate, additional material reductions of the inventory reserves are not expected to reoccur in the future. Vendor chargeback income of $8.0 million was recorded for the nine months ended September 30, 2006, of which $0.6 million related to a prior period and is included in this adjustment. | |
(d) | Incentive compensation paid and accrued for the nine months ended September 30, 2006 was $13.5 million. Management estimates that $7.5 million of the $13.5 million incentive compensation accrued was attributable to the exceptional financial results for the nine months ended September 30, 2006. Included in incentive compensation is $4.2 million of the discretionary payment to employee optionholders included in the adjustment discussed in note (b) and $1.8 million of incentive compensation that management expects to recur. | |
(e) | Legal settlements recorded for the year ended December 31, 2005 and the nine months ended September 30, 2006 were $1.5 million and $2.1 million, respectively. Included in these settlements were $0.6 million and $1.7 million in unusual, one-time claims, as identified by management, for the year ended December 31, 2005 and the nine months ended September 30, 2006, respectively. These claims included the Class Action Settlement claim, the Visa/Mastercard Antitrust litigation income, the Product Claim Settlement, and the Wage and Hour Claim. |
4.1 | Conditional Notice of Redemption, dated November 3, 2006. | ||
99.1 | Press Release of GNC Corporation, dated November 3, 2006. |
3
GNC CORPORATION GENERAL NUTRITION CENTERS, INC. (Registrants) |
|||||
By: | /s/ Curtis J. Larrimer | ||||
Curtis J. Larrimer Executive Vice President and Chief Financial Officer |
4
Exhibit No.
|
Description | |
4.1
|
Conditional Notice of Redemption, dated November 3, 2006. | |
99.1
|
Press Release of GNC Corporation, dated November 3, 2006. |