Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Vitamin Shoppe, Inc. Announces Second Quarter 2019 Results

      - The Company Agrees to be Acquired by Liberty Tax

      - The Company Cancels 2Q19 Earnings Conference Call


      News provided by

      Vitamin Shoppe, Inc.

      Aug 08, 2019, 06:29 ET

      Share this article

      Share this article


      SECAUCUS, N.J., Aug. 8, 2019 /PRNewswire/ -- Vitamin Shoppe, Inc. (NYSE: VSI), an omni-channel, specialty retailer of nutritional products, today announced preliminary results for the three months ended June 29, 2019 (second quarter) and that it has agreed to be acquired by Liberty Tax. 

      Reported net loss per share from continuing operations in second quarter 2019 was $0.15, compared to earnings per share (EPS) from continuing operations of $0.22 in the same period of the prior year.  Excluding special items in both second quarter 2019 and second quarter 2018 as shown in Table 4 at the end of this press release, EPS from continuing operations was $0.20 in second quarter 2019 compared with $0.31 in second quarter 2018. 

      Second Quarter 2019 Results

      Total sales of $270.9 million in the quarter were 7.6% lower than the same period of the prior year.  Total comparable sales were down 7.2% in the quarter.  The Company closed four stores in the quarter and did not open any new ones. 

      Cost of goods sold, which includes product, distribution and store occupancy costs, were $180.6 million, 9.2% lower than the same period of the prior year, primarily attributable to lower sales volume. In addition, the Company continues to see improvement as it works with landlords to execute on its store planned closures to reduce store occupancy costs.

      Second quarter 2018 included $3.6 million in net expenses related to inventory optimization.  Adjusting for this, cost of goods sold in second quarter 2019 were 7.5% lower than the prior year. 

      Gross profit was $90.3 million, compared with $94.2 million in second quarter 2018.  Gross profit as a percentage of net sales was 33.3% in second quarter 2019, compared to 32.2% in the same period of 2018.  Second quarter 2019 benefitted year-over-year from product margin improvement of 90 basis points offset by deleverage in occupancy.   Excluding the special items for 2Q18 shown in Table 4 at the end of this press release, gross profit was $97.9 million in second quarter 2018 and as a percentage of net sales was 33.4%. 

      Selling, general and administrative expenses (SG&A), including store operating payroll and related benefits and advertising expense, was $83.1 million for the quarter ended June 29, 2019, compared with $88.9 million for the quarter ended June 30, 2018.  Second quarter 2019 includes approximately $0.8 million for store closing expenses, and $0.4 million for management realignment costs while second quarter 2018 includes $1.8 million for management realignment costs and another $1.1 million in other costs.  SG&A as a percent of sales was 30.7% in second quarter 2019 compared with 30.3% in second quarter 2018.  Adjusted for the items mentioned above and shown in Table 4, for both years, SG&A as a percentage of sales in second quarter 2019 was 30.2% compared to 29.3% in second quarter 2018.  Percentage of sales higher due to deleverage of the topline. 

      The Company reported impairment charges on fixed, intangible and right of use assets of $10.9 million in second quarter 2019. 

      Adjusted EBITDA in second quarter 2019 was $17.6 million and a margin of 6.5%, compared with $22.0 million and a margin of 7.5% in the same period of the prior year.  (Refer to Table 5 at the end of this press release for a GAAP reconciliation.)

      Operating loss in second quarter 2019 was $3.7 million compared to operating income of $5.2 million in the same period of the prior year.  Adjusted for the items noted in Table 4 for both second quarter 2019 and 2018, adjusted operating income was $7.7 million in second quarter 2019 compared with adjusted operating income of $11.7 million in second quarter 2018.  (Refer to Table 4 at the end of this press release for a reconciliation.) 

      Reported net loss from continuing operations was $3.6 million for second quarter 2019 compared to net income from continuing operations of $5.3 million in the same period of the prior year.  Adjusting for the items shown in Table 4 for the periods ended June 29, 2019 and June 30, 2018, net income from continuing operations would have been $4.8 million and $7.3 million, respectively.

      Reported loss per share from continuing operations was $0.15 in second quarter 2019, compared to earnings per share from continuing operations of $0.22 in second quarter 2018.  Earnings per share from continuing operations on an adjusted basis (for the items described in Table 4) in second quarter 2019 was $0.20 compared to $0.31 in second quarter 2018.

      Balance Sheet and Cash Flow

      Cash and equivalents at June 29, 2019 were $14.8 million.  At quarter end, the Company had a convertible notes liability with a total face value of $60.4 million and nothing borrowed on its revolving line of credit. 

      Capital expenditures were $8.2 million in the quarter with funds primarily expended on IT and other digital investments.  Depreciation and amortization in second quarter 2019 was $9.9 million compared to $10.3 million in second quarter 2018.  The lower amount primarily reflects less stores in operation year over year.  The Company generated operating cash flow of $23.6 million in the quarter.

      Non-GAAP Financial Measures

      Adjusted information is non-GAAP financial information. These supplemental non-GAAP measures should not be considered superior to, or a substitute for, and should be considered in conjunction with the GAAP financial measures presented.  The Company believes such non-GAAP financial information facilitates analysis and comparisons of our ongoing business operations because it excludes items that may not be indicative of, or are unrelated to the Company's core operating performance, and may assist investors with comparisons to prior periods and assessing trends in our underlying business. These adjustments are consistent with how management views our business. Management uses such non-GAAP financial information in making financial, operating and planning decisions and evaluating the Company's ongoing performance. A reconciliation of adjusted financial information to the most directly comparable financial measures calculated and presented in accordance with GAAP are shown in Tables 4 and 5.

      The Company defines Adjusted EBITDA as EBITDA (net income before interest expense, net, provision for income taxes, depreciation and amortization), as further adjusted to exclude the effects of certain income and expense items that management believes make it more difficult to assess the Company's actual operating performance including certain items which are generally non-recurring.  The Company has excluded the impact of such items from internal performance assessments.  The Company believes that excluding such items helps investors compare operating performance with the results in prior periods.  The Company believes it is appropriate to exclude these items as they are not related to ongoing operating performance and, therefore, limit comparability between periods.  (See Table 5 for a reconciliation of 2Q19 and 2Q18 Adjusted EBITDA.)

      About the Vitamin Shoppe, Inc. (NYSE: VSI)

      Vitamin Shoppe is an omni-channel, specialty retailer of nutritional products based in Secaucus, New Jersey.  In its stores and on its website, the Company carries a comprehensive retail assortment including: vitamins, minerals, specialty supplements, herbs, sports nutrition, homeopathic remedies, green living products, and beauty aids.  In addition to offering products from approximately 700 national brands, the Vitamin Shoppe also carries products under The Vitamin Shoppe®, BodyTech®, Body Tech Elite®, True Athlete®, plnt®, ProBioCare®, and Next Step® brands.  The Vitamin Shoppe conducts business through more than 750 company-operated retail stores under The Vitamin Shoppe and Super Supplements retail banners, and through its website, www.vitaminshoppe.com.  Follow the Vitamin Shoppe on Facebook at http://www.facebook.com/THEVITAMINSHOPPE and on Twitter at http://twitter.com/VitaminShoppe.

      Forward Looking Statements

      This press release contains "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, without limitation, those that contain, or are identified by, words such as "outlook", "guidance", "believes", "expects", "potential", "continues", "may", "will", "should", "predicts", "intends", "plans", "estimates", "anticipates", "could" or the negative version of these words or other comparable words.  These statements are subject to various risks and uncertainties, many of which are outside our control, including, among others, strength of the economy, changes in the overall level of consumer spending, the performance of the Company's products within the prevailing retail environment, implementation of our strategy,  compliance with regulations, certifications and best practices with respect to the development, manufacture, sale and marketing of the Company's products, management changes, maintaining appropriate levels of inventory, changes in tax policy, ecommerce relationships, disruptions of manufacturing, warehouse or distribution facilities or information systems, regulatory  environment and other specific factors discussed herein and in other Securities and Exchange Commission (the "SEC") filings by us (including our reports on Forms 10-K and 10-Q filed with the SEC).  We believe that all forward-looking statements are based on reasonable assumptions when made; however, we caution that it is impossible to predict actual results or outcomes or the effects of risks, uncertainties or other factors on anticipated results or outcomes with certainty and that, accordingly, one should not place undue reliance on these statements. Forward-looking statements speak only as of the date when made and we undertake no obligation to update these statements in light of subsequent events or developments. Actual results may differ materially from anticipated results or outcomes discussed in any forward-looking statement.


      Table 1


      VITAMIN SHOPPE, INC. AND SUBSIDIARY


      CONSOLIDATED STATEMENTS OF OPERATIONS


      (In thousands, except share and per share data) 


      (Unaudited)














      Three Months Ended


      Six Months Ended




      June 29,


      June 30,


      June 29,


      June 30,




      2019


      2018


      2019


      2018












      Net sales


      $         270,876


      $         293,103


      $         554,208


      $         589,067


      Cost of goods sold


      180,608


      198,867


      369,122


      401,720


      Gross profit


      90,268


      94,236


      185,086


      187,347


      Selling, general and administrative expenses


      83,051


      88,918


      171,578


      177,516


      Impairment charges on fixed, intangible and right-of-use assets


      10,883


      131


      10,883


      833


      Income (loss) from operations


      (3,666)


      5,187


      2,625


      8,998


      Gain on extinguishment of debt


      -


      3,727


      -


      16,229


      Interest expense, net


      1,075


      1,699


      2,141


      4,140


      Income (loss) before provision (benefit) for income taxes


      (4,741)


      7,215


      484


      21,087


      Provision (benefit) for income taxes


      (1,171)


      1,932


      557


      6,147


      Net income (loss) from continuing operations


      (3,570)


      5,283


      (73)


      14,940


      Net income (loss) from discontinued operations, net of tax


      -


      1,897


      -


      (11,619)


      Net income (loss)


      $           (3,570)


      $             7,180


      $               (73)


      $            3,321












      Weighted average common shares outstanding










         Basic


      23,670,348


      23,593,876


      23,611,724


      23,444,052


         Diluted


      23,670,348


      23,774,548


      23,611,724


      23,570,976












      Net income (loss) from continuing operations per common share










         Basic


      $             (0.15)


      $              0.22


      $            (0.00)


      $              0.64


         Diluted


      $             (0.15)


      $              0.22


      $            (0.00)


      $              0.63












      Net income (loss) from discontinued operations per common share










         Basic


      $                  -


      $              0.08


      $                  -


      $            (0.50)


         Diluted


      $                  -


      $              0.08


      $                  -


      $            (0.49)












      Net income (loss) per common share










         Basic


      $             (0.15)


      $              0.30


      $            (0.00)


      $              0.14


         Diluted


      $             (0.15)


      $              0.30


      $            (0.00)


      $              0.14











      TABLE 2

      VITAMIN SHOPPE, INC. AND SUBSIDIARY

      Key Performance Indicators and Store Info

      ($ in thousands)

      (Unaudited)












      Three Months Ended


      Six Months Ended



      June 29,


      June 30,


      June 29,


      June 30,



      2019


      2018


      2019


      2018










      Decrease in total comparable net sales

      (7.2)%


      (1.1)%


      (5.3)%


      (2.4)%










      Gross profit from continuing operations as a percent of net sales

      33.3 %


      32.2 %


      33.4 %


      31.8 %

      Income (loss) from continuing operations as a percent of net sales

      (1.4)%


      1.8 %


      0.5 %


      1.5 %










      Capital Expenditures

      $                 8,208


      $                 8,983


      $               12,603


      $               15,705

      Depreciation and Amortization 

      $                 9,911


      $               10,251


      $               19,764


      $               21,498










      Store Data:









      Stores open at beginning of period 

      769


      783


      774


      785


          Stores opened 

      –


      1


      –


      1


          Stores closed 

      (4)


      (2)


      (9)


      (4)


      Stores open at end of period

      765


      782


      765


      782










      Total retail square footage at end of period (in thousands)

      2,673


      2,725


      2,673


      2,725










      Table 3

      VITAMIN SHOPPE, INC. AND SUBSIDIARY

      CONSOLIDATED BALANCE SHEETS

      (In thousands, except share and per share data)

                                                                           (Unaudited)









      June 29,


      December 29,


      2019


      2018

      ASSETS




      Current assets:




        Cash and cash equivalents

      $                14,790


      $                   2,668

        Inventories

      181,008


      189,273

        Prepaid expenses and other current assets

      27,991


      27,921

           Total current assets

      223,789


      219,862

      Right-of-use assets

      439,069


      -

      Property and equipment, net of accumulated depreciation and amortization of $327,770 and $312,977 in 2019 and 2018, respectively

      114,776


      123,002

      Intangibles, net

      2,222


      11,088

      Deferred taxes

      33,105


      31,659

      Other long-term assets

      3,373


      2,468

      Total assets

      $              816,334


      $               388,079





      LIABILITIES AND STOCKHOLDERS' EQUITY 




      Current liabilities:




        Revolving credit facility

      $                         -


      $                          -

        Accounts payable

      36,797


      39,789

        Accrued expenses and other current liabilities

      55,510


      65,508

        Short-term lease liabilities

      97,825


      500

           Total current liabilities

      190,132


      105,797

      Long-term lease liabilities

      383,110


      934

      Convertible notes, net

      56,798


      55,570

      Deferred rent

      -


      37,034

      Other long-term liabilities 

      416


      403





      Commitments and contingencies








      Stockholders' equity:




        Preferred stock, $0.01 par value; 250,000,000 shares authorized and no shares issued




         and outstanding at June 29, 2019 and December 29, 2018

      -


      -

        Common stock, $0.01 par value; 400,000,000 shares authorized, 24,335,700 shares issued and




        24,032,628 shares outstanding at June 29, 2019 and 24,234,651 shares issued and 23,974,031




        shares outstanding at December 29, 2018

      243


      242

        Additional paid-in capital

      87,034


      85,853

        Treasury stock, at cost; 303,072 shares at June 29, 2019 and 260,620 shares at December 29, 2018

      (7,607)


      (7,314)

        Retained earnings 

      106,208


      109,560

                 Total stockholders' equity 

      185,878


      188,341

      Total liabilities and stockholders' equity

      $              816,334


      $               388,079





      TABLE 4

      VITAMIN SHOPPE, INC. AND SUBSIDIARY

      SUPPLEMENTAL OPERATING DATA

      (Unaudited)


      Amounts in millions except per share data





      Figures may not sum due to rounding





      Gross




      Impairment


      Operating 


      Net


      Diluted



      Continuing Operations

      Profit


      SG&A


      Charges


      Income/(Loss)


      Income/(Loss)


      EPS

















      Three months ended June 29, 2019:







      As Reported

      $         90.3


      $         83.1


      $               10.9


      $                 (3.7)


      $                 (3.6)


      $                  (0.15)



      Tradename impairment charge (1)

      -


      -


      (9.0)


      9.0


      6.6


      0.28



      Right-of-use asset impairment charges (2)

      -


      -


      (1.1)


      1.1


      0.8


      0.03



      Store closure costs (3)

      -


      (0.8)


      -


      0.8


      0.6


      0.02



      Management realignment costs (4)

      -


      (0.4)


      -


      0.4


      0.3


      0.01

















      As Adjusted

      $           90.3


      $           81.8


      $                   0.8


      $                   7.7


      $                    4.8


      $                     0.20

















      Three months ended June 30, 2018:














      As Reported

      $         94.2


      $         88.9


      $                  0.1


      $                  5.2


      $                   5.3


      $                   0.22



      Gain on extinguishment of debt (5)

      -


      -


      -


      -


      (2.7)


      (0.11)



      Inventory charge (6)

      3.6


      -


      -


      3.6


      2.6


      0.11



      Management realignment costs (4)

      -


      (1.8)


      -


      1.8


      1.3


      0.06



      Shareholder settlement (7)

      -


      (0.7)


      -


      0.7


      0.5


      0.02



      Closing of distribution center (8)

      0.1


      (0.4)


      -


      0.4


      0.3


      0.01

















      As Adjusted

      $           97.9


      $           86.0


      $                   0.1


      $                 11.7


      $                    7.3


      $                     0.31































      Six months ended June 29, 2019:














      As Reported

      $       185.1


      $       171.6


      $               10.9


      $                  2.6


      $                 (0.1)


      $                  (0.00)



      Tradename impairment charge (1)

      -


      -


      (9.0)


      9.0


      6.6


      0.28



      Store closure costs (3)

      0.1


      (1.7)


      -


      1.8


      1.3


      0.06



      Management realignment costs (4)

      -


      (1.5)


      -


      1.5


      1.0


      0.04



      Right-of-use asset impairment charges (2)

      -


      -


      (1.1)


      1.1


      0.8


      0.03

















      As Adjusted

      $         185.2


      $         168.4


      $                   0.8


      $                 16.0


      $                    9.7


      $                     0.41

















      Six months ended June 30, 2018:














      As Reported

      $       187.3


      $       177.5


      $                  0.8


      $                  9.0


      $                 14.9


      $                   0.63



      Gain on extinguishment of debt (5)

      -


      -


      -


      -


      (11.8)


      (0.50)



      Inventory charge (6)

      3.6


      -


      -


      3.6


      2.6


      0.11



      Management realignment costs (4)

      -


      (1.8)


      -


      1.8


      1.3


      0.06



      Shareholder settlement (7)

      -


      (0.7)


      -


      0.7


      0.5


      0.02



      Closing of distribution center (8)

      1.8


      (0.9)


      -


      2.7


      2.0


      0.08

















      As Adjusted

      $         192.7


      $         174.1


      $                   0.8


      $                 17.8


      $                    9.5


      $                     0.40

















      (1) Impairment charge on the Vitamin Shoppe tradename.



      (2) Charges incurred to reflect the fair market value of the right-of-use assets associated with certain retail locations.

      (3) Store closure costs primarily include lease termination fees.




      (4) Costs related to management turnover, including severance charges, recruitment costs and other professional fees.


      (5) Gain recognized on the repurchases of a portion of Convertible Notes, net of tax.

      (6) Inventory charge resulting from an evaluation to optimize the Company's product assortment.

      (7) Professional fees incurred related to shareholder settlement.

      (8) Costs related to the closing of the North Bergen, New Jersey distribution center.

















      TABLE 5

      VITAMIN SHOPPE, INC. AND SUBSIDIARY

      ADJUSTED EBITDA RECONCILIATION

      (In thousands) 

      (Unaudited)











      Three Months Ended


      Six Months Ended



      June 29,


      June 30,


      June 29,


      June 30,



      2019


      2018


      2019


      2018


      Net income (loss) from continuing operations

      $                   (3,570)


      $                     5,283


      $                        (73)


      $                   14,940











      Additions:









      Provision (benefit) for income taxes

      (1,171)


      1,932


      557


      6,147


      Interest expense, net

      1,075


      1,699


      2,141


      4,140


      Depreciation and amortization

      9,911


      10,251


      19,764


      20,729











      EBITDA

      6,245


      19,165


      22,389


      45,956











      Adjustments:


















      Tradename impairment charge (1)

      9,000


      -


      9,000


      -


      Store closure costs (2)

      801


      -


      1,813


      -


      Management realignment costs (3)

      433


      1,848


      1,456


      1,848


      Right-of-use asset impairment charges (4)

      1,093


      -


      1,093


      -


      Gain on extinguishment of debt (5)

      -


      (3,727)


      -


      (16,229)


      Inventory charge (6)

      -


      3,600


      -


      3,600


      Distribution center closing costs (7)

      -


      450


      -


      2,690


      Shareholder settlement (8)

      -


      662


      -


      662











      Adjusted EBITDA

      $                   17,572


      $                   21,998


      $                   35,751


      $                   38,527











      (1) Impairment charge on the Vitamin Shoppe tradename.

      (2) Store closure costs primarily include lease termination fees.

      (3) Costs related to management turnover, including severance charges, recruitment costs and other professional fees.

      (4) Charges incurred to reflect the fair market value of the right-of-use assets associated with certain retail locations.

      (5) Gain recognized on the repurchases of a portion of Convertible Notes.

      (6) Inventory charge resulting from an evaluation to optimize the Company's product assortment.

      (7) Costs related to the closing of the North Bergen, New Jersey distribution center.

      (8) Professional fees incurred related to shareholder settlement.

      SOURCE Vitamin Shoppe, Inc.

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.