EX-99.1 2 earningsreleaseexhibit9912.htm EXHIBIT 99.1 Exhibit


GNC Holdings, Inc. Reports Second Quarter 2017 Results

Reported second quarter diluted EPS of $0.23 and excluding non-cash impairment charges, adjusted EPS of $0.41

Transaction growth continues throughout second quarter, up 12.3% with quarterly sequential improvement in same store sales, which decreased 0.9%

7.3 million members enrolled in the myGNC Rewards loyalty program as of June 30, 2017

PITTSBURGH, July 27, 2017 - GNC Holdings, Inc. (NYSE: GNC) (the “Company”) reported consolidated revenue of $641.0 million in the second quarter of 2017, compared with consolidated revenue of $673.2 million for the second quarter of 2016.

Same store sales decreased 0.9% in domestic company-owned stores (including GNC.com sales) in the second quarter of 2017. In domestic franchise locations, same store sales decreased 1.1%.

For the second quarter of 2017, the Company reported net income of $15.7 million compared with $64.0 million in the prior year quarter. Diluted earnings per share ("EPS") was $0.23 for the second quarter of 2017 compared with $0.94 in the prior year quarter. Excluding non-cash long-lived asset impairment charges in the current quarter and gains on refranchising in the prior year quarter, adjusted EPS was $0.41 and $0.79 in the three months ended June 30, 2017 and 2016, respectively.

“We made good progress in the second quarter, and our investments in pricing, loyalty and improving the customer experience continued to deliver positive results,” said interim CEO, Bob Moran. “For the second quarter in a row, we saw meaningful transaction growth, improvement in our dot.com business and increased enrollment in our loyalty programs. We believe this business is headed in the right direction, and we remain focused on execution and sales growth."

Update on One New GNC

Transaction growth continued in the second quarter, up 12.3%, resulting in sequential quarterly improvement in same store sales.
As of the end of the second quarter of 2017, 7.3 million consumers had joined the myGNC Rewards Program and there were approximately 237,000 PRO Access members.
As an element of the Company's omnichannel strategy, early in 2017, the Company launched a GNC storefront on Amazon which continues to exceed the Company's expectations.

Long-Lived Asset Impairments

During the quarter, the Company recorded a pre-tax non-cash impairment of goodwill and other long-lived assets associated with its Lucky Vitamin e-commerce business totaling $19.4 million. Combined with the related tax benefit of $7.2 million, the resulting net after tax impact was $12.2 million, a reduction of $0.18 per diluted share in the current quarter.

Segment Operating Performance

U.S. & Canada
Revenues in the U.S. and Canada segment decreased $27.5 million, or 4.8%, to $543.4 million for the three months ended June 30, 2017 compared with $570.9 million in the prior year quarter. E-commerce sales were approximately 9.5% of U.S. and Canada revenue in each of the quarters ended June 30, 2017 and 2016. The decrease in revenue compared with the prior year quarter was primarily due to a $15.1 million decrease associated with the discontinuation of the Gold Card Member Pricing program in domestic corporate and franchise stores and the introduction of the





Company’s new loyalty programs and a decrease of $6.3 million due to the timing of shipments from our annual franchise conference, which occurred later in June compared with the prior year quarter. In addition, the impact of negative same store sales for company-owned stores, GNC.com, franchise locations and Canada contributed to the decrease in revenue in the current quarter.
Operating income decreased $72.0 million to $32.5 million for the three months ended June 30, 2017 compared with $104.5 million for the same period in 2016. Excluding the non-cash impairment charges of $19.4 million in the current quarter described above and gains on refranchising in the prior year quarter of $16.9 million, operating income was $51.9 million in the current quarter or 9.5% of segment revenue compared with $87.7 million in the prior year quarter or 15.4% of segment revenue. The decrease compared with the prior year quarter was primarily due to lower domestic retail product margin rate resulting from the impact of pricing and loyalty program changes associated with the One New GNC, the latter of which includes the impact of the discontinuation of the Gold Card Member Pricing program in the U.S., partially offset by higher vendor funding. Also contributing to the decrease was higher marketing expense of $4.2 million related to incremental online advertising, higher salaries and benefits of $5.2 million and expense deleverage associated with negative same store sales.

International

Revenues in the International segment increased $0.5 million, or 1.3%, to $43.6 million in the current quarter compared with $43.1 million in the prior year quarter. Revenues from the China business increased by $3.6 million in the current quarter compared with the prior year quarter, partially offset by a decrease in revenues from international franchisees of $3.1 million. The decrease in revenue from international franchisees in the current quarter was primarily due to the impact of a decrease in retail same store sales of 1.9% and $4.0 million of sales recognized in the prior year quarter associated with the timing of shipments resulting from the annual franchise conference.

Operating income increased $2.0 million, or 14.3%, to $15.6 million for the three months ended June 30, 2017 compared with $13.6 million in the prior year quarter. Operating income was 35.8% of segment revenue in the current quarter compared with 31.7% in the prior year quarter. The increase in operating income rate was due to an increase in product margin rate primarily associated with a higher mix of proprietary sales as well as the comparative effect of a bad debt allowance associated with a franchisee that was recorded in the prior year quarter.

Manufacturing / Wholesale

Revenues in the Manufacturing / Wholesale segment, excluding intersegment sales, decreased $5.3 million, or 8.9%, to $53.9 million for the three months ended June 30, 2017 compared with $59.2 million in the prior year quarter. Third-party contract manufacturing sales decreased $1.0 million, or 3.0%, to $32.7 million for the three months ended June 30, 2017 compared with $33.7 million in the prior year quarter. Sales to wholesale partners decreased $4.3 million, or 16.6% from $25.5 million in the prior year quarter to $21.2 million in the current quarter. Intersegment sales decreased $0.6 million from $56.6 million in the prior year quarter to $56.0 million in the current quarter.

Operating income was $17.9 million in each of the quarters ended June 30, 2017 and 2016, and as a percentage of segment revenue was 16.3% and 15.5%, respectively.

Year-to-Date Performance

For the first six months of 2017, the Company reported consolidated revenue of $1,285.8 million, a decrease of 4.2% compared with consolidated revenue of $1,342.1 million for the first six months of 2016. Revenue in the U.S. & Canada segment decreased 4.3%, revenue in the International segment increased 3.9%, and revenue in the Manufacturing / Wholesale segment decreased 8.8%, excluding intersegment sales.

For the first six months of 2017, the Company reported net income of $39.5 million, compared with net income of $114.8 million for the first six months of 2016. EPS was $0.58 for the first six months of 2017, compared with $1.62 in the first six months of 2016. Excluding long-lived asset impairment charges and a legal charge in the





current year period and gains on refranchising in the current and prior year periods, adjusted EPS was $0.77 in the six months ended June 30, 2017 compared with $1.48 in the six months ended June 30, 2016.

Operating Metrics

As of June 30, 2017, the Company had 3,506 corporate stores in the U.S. and Canada, 1,138 domestic franchise locations, 2,378 Rite Aid franchise store-within-a-store locations and 1,946 international locations. The Company now has 8,968 store locations worldwide.

For the first six months of 2017, the Company generated net cash from operating activities of $72.9 million and invested $20.4 million in capital expenditures. The Company generated free cash flow of $54.2 million (which it defines as cash provided by operating activities less cash used in investing activities excluding acquisitions except for store acquisitions). As of June 30, 2017, the Company’s cash and cash equivalents were $52.0 million, long-term debt was $1.5 billion and the Company had $163.1 million available under the Revolving Credit Facility.

Conference Call

GNC has scheduled a live webcast to report its second quarter 2017 financial results on July 27, 2017 at 8:30 a.m. Eastern time. To participate on the live call listeners in North America may dial (888) 312-9837 and international listeners may dial (719) 785-1760; the conference identification number for all callers is 1670058. In addition, a live webcast of the call will be available on www.gnc.com via the Investor Relations section under "About GNC." A replay of this webcast will be available through August 27, 2017.

About Us

GNC Holdings, Inc.  (NYSE: GNC) - Headquartered in Pittsburgh, PA - is a leading global specialty health, wellness and performance retailer.

GNC connects customers to their best selves by offering a premium assortment of heath, wellness and performance products, including protein, performance supplements, weight management supplements, vitamins, herbs and greens, wellness supplements, health and beauty, food and drink and other general merchandise. This assortment features proprietary GNC and nationally recognized third-party brands.

GNC's diversified, multi-channel business model generates revenue from product sales through company-owned retail stores, domestic and international franchise activities, third-party contract manufacturing, e-commerce and corporate partnerships. As of June 30, 2017, GNC had approximately 9,000 locations, of which approximately 6,800 retail locations are in the United States (including 2,378 Rite Aid franchise store-within-a-store locations) and franchise operations in approximately 50 countries.

Forward-Looking Statements Involving Known and Unknown Risks and Uncertainties

This release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the Company’s financial condition, results of operations and business that is not historical information. Forward-looking statements can be identified by the use of terminology such as “subject to,” “believes,” “anticipates,” “plans,” “expects,” “intends,” “estimates,” “projects,” “may,” “will,” “should,” “can,” the negatives thereof, variations thereon and similar expressions, or by discussions regarding dividend, share repurchase plan, strategy and outlook. While GNC believes there is a reasonable basis for its expectations and beliefs, they are inherently uncertain. The Company may not realize its expectations and its beliefs may not prove correct. Many factors could affect future performance and cause actual results to differ materially from those matters expressed in or implied by forward-looking statements, including but not limited to unfavorable publicity or consumer perception of the Company's products; costs of compliance and any failure on management's part to comply with new and existing governmental regulations governing our products; limitations of or disruptions in the manufacturing system or losses of manufacturing certifications; disruptions in the distribution network; or failure to successfully execute





the Company's growth strategy, including any inability to expand franchise operations or attract new franchisees, any inability to expand company-owned retail operations, any inability to grow the international footprint, any inability to expand the e-commerce businesses, or any inability to successfully integrate businesses that are acquired. The Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. Actual results could differ materially from those described or implied by such forward-looking statements. For a listing of factors that may materially affect such forward-looking statements, please refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.

Same store sales for company-owned stores include point-of-sale retail sales from all domestic stores which have been operating for twelve full months following the opening period. The Company is an omnichannel retailer with capabilities that allow a customer to use more than one channel when making a purchase, including in-store and through e-commerce channels which include its wholly-owned website GNC.com and third party websites (the sales from which are included in the GNC.com business unit) where product assortment and price are controlled by the Company, in which purchases are fulfilled by direct shipment to the customer from one of the Company's distribution facilities as well as third party e-commerce vendors. In-store sales are reduced by sales originally consummated online or through mobile devices and subsequently returned in-store. Sales of membership programs, including the new PRO Access loyalty program and former Gold Card program, which is no longer offered in the U.S., as well as the net change in the deferred points liability associated with the myGNC Rewards program, are excluded from same store sales.

Same store sales are calculated on a daily basis for each store and exclude the net sales of a store for any period if the store was not open during the same period of the prior year. When a store’s square footage has been changed as a result of reconfiguration or relocation in the same mall or shopping center, the store continues to be treated as a same store. If, during the period presented, a store was closed, relocated to a different mall or shopping center, or converted to a franchise store or a company-owned store, sales from that store up to and including the closing day or the day immediately preceding the relocation or conversion are included as same store sales as long as the store was open during the same period of the prior year. Corporate stores are included in same store sales after the thirteenth month following a relocation or conversion to a company-owned stores.

The Company also provides retail comparable same stores sales of its franchisees as well as its Canada business if meaningful to current results. While retail sales of franchisees are not included in the Company's consolidated financial statements, the metric serves as a key performance indicator for its franchisees, which ultimately impacts wholesale sales and royalties and fees received from franchisees. The Company computes same store sales for its franchisees and Canada business consistent with the description of corporate same store sales above. Same store sales for international franchisees and Canada exclude the impact of foreign exchange rate changes relative to the U.S. dollar.

Management has included non-GAAP financial measures in this press release because it believes they represent an effective supplemental means by which to measure the Company’s operating performance. Management believes that net income and earnings per share, adjusted to exclude impairment charges on long-lived assets, gains on refranchising and certain other expenses as reflected in this release, and free cash flow are useful to investors as they enable the Company and its investors to evaluate and compare the Company’s results from operations in a more meaningful and consistent manner by excluding specific items which are not reflective of ongoing operating results. However, these measures are not measurements of the Company’s performance under GAAP and should not be considered as alternatives to earnings per share, net income or any other performance measures derived in accordance with GAAP, or as an alternative to GAAP cash flow from operating activities, or as a measure of the Company’s profitability or liquidity. For more information, see the attached reconciliations of non-GAAP financial measures.






GNC HOLDINGS, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(in thousands, except per share amounts)

 
Three months ended June 30,
 
Six months ended June 30,
 
2017
 
2016
 
2017
 
2016
 
(unaudited)
Revenue
$
640,994

 
$
673,218

 
$
1,285,832

 
$
1,342,123

Cost of sales, including warehousing, distribution and occupancy
428,271

 
434,520

 
860,138

 
867,580

Gross profit
212,723

 
238,698

 
425,694

 
474,543

Selling, general, and administrative
154,033

 
138,984

 
314,614

 
282,056

Gains on refranchising

 
(16,885
)
 
(154
)
 
(17,900
)
Long-lived asset impairments
19,356

 

 
19,356

 

Other (income) loss, net
(486
)
 
375

 
(1,495
)
 
98

Operating income
39,820

 
116,224

 
93,373

 
210,289

Interest expense, net
16,067

 
15,275

 
31,961

 
29,718

Income before income taxes
23,753

 
100,949

 
61,412

 
180,571

Income tax expense
8,092

 
36,921

 
21,901

 
65,728

Net income
$
15,661

 
$
64,028

 
$
39,511

 
$
114,843

Earnings per share:
 
 
 
 
 
 
 
Basic
$
0.23

 
$
0.94

 
$
0.58

 
$
1.63

Diluted
$
0.23

 
$
0.94

 
$
0.58

 
$
1.62

Weighted average common shares outstanding:
 
 
 
 
 
 
 
Basic
68,287

 
68,176

 
68,267

 
70,627

Diluted
68,362

 
68,303

 
68,331

 
70,760

















GNC HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Adjusted Diluted EPS
(in thousands, except per share data)

 
Three months ended June 30,
 
2017
 
2016
 
Net Income
 
Diluted EPS
 
Net Income
 
Diluted EPS
 
(unaudited)
Reported
$
15,661

 
$
0.23

 
$
64,028

 
$
0.94

Gains on refranchising

 

 
(16,885
)
 
(0.25
)
Long-lived asset impairments
19,356

 
0.28

 

 

Tax effect
(7,176
)
 
(0.10
)
 
6,643

 
0.10

Adjusted
$
27,841

 
$
0.41

 
$
53,786

 
$
0.79

 
 
 
 
 
 
 
 
Weighted average diluted common shares outstanding
68,362

 
 
 
68,303

 
 



 
Six months ended June 30,
 
2017
 
2016
 
Net Income
 
Diluted EPS
 
Net Income
 
Diluted EPS
 
(unaudited)
Reported
$
39,511

 
$
0.58

 
$
114,843

 
$
1.62

Gains on refranchising
(154
)
 

 
(17,900
)
 
(0.25
)
Legal charge
2,097

 
0.03

 

 

Long-lived asset impairments
19,356

 
0.28

 

 

Tax effect
(7,881
)
 
(0.12
)
 
7,655

 
0.11

Adjusted
$
52,929

 
$
0.77

 
$
104,598

 
$
1.48

 
 
 
 
 
 
 
 
Weighted average diluted common shares outstanding
68,331

 
 
 
70,760

 
 






















GNC HOLDINGS, INC. AND SUBSIDIARIES
U.S. Company-Owned Same Store Sales


 
2017
 
2016
 
Q1 3/31
 
Q2 6/30
 
Q1 3/31
 
Q2 6/30
Total same store sales
(3.9
)%
 
(0.9
)%
 
(2.3
)%
 
(3.9
)%
Drivers of same store sales:
 
 
 
 
 
 
 
Number of transactions
9.3
 %
 
12.3
 %
 
(4.1
)%
 
(5.5
)%
Average transaction amount
(12.1
)%
 
(11.8
)%
 
1.8
 %
 
1.7
 %
Contribution to same store sales:
 
 
 
 
 
 
 
Domestic retail same store sales
(3.6
)%
 
(0.5
)%
 
(1.9
)%
 
(3.4
)%
GNC.com contribution to same store sales
(0.3
)%
 
(0.4
)%
 
(0.4
)%
 
(0.5
)%
Total Same Store Sales
(3.9
)%
 
(0.9
)%
 
(2.3
)%
 
(3.9
)%






GNC HOLDINGS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(in thousands)
 
 
June 30,
 
December 31,
 
2017
 
2016
 
(unaudited)
Current assets:
 
 
 
Cash and cash equivalents
$
51,999

 
$
34,464

Receivables, net
114,814

 
129,178

Inventory
574,651

 
583,212

Prepaid and other current assets
36,820

 
39,400

Total current assets
778,284

 
786,254

Long-term assets:
 
 
 
Goodwill
165,037

 
176,062

Brand name
720,000

 
720,000

Other intangible assets, net
103,265

 
111,229

Property, plant and equipment, net
216,957

 
232,292

Other long-term assets
27,571

 
30,005

Total long-term assets
1,232,830

 
1,269,588

Total assets
$
2,011,114

 
$
2,055,842

Current liabilities:
 
 
 
Accounts payable
$
136,270

 
$
179,933

Current portion of long-term debt

 
12,562

Deferred revenue and other current liabilities
106,464

 
115,171

Total current liabilities
242,734

 
307,666

Long-term liabilities:
 
 
 
Long-term debt
1,509,760

 
1,527,891

Deferred income taxes
253,588

 
259,203

Other long-term liabilities
56,247

 
56,129

Total long-term liabilities
1,819,595

 
1,843,223

Total liabilities
2,062,329

 
2,150,889

Stockholders’ deficit:
 
 
 
Common stock
114

 
114

Additional paid-in capital
925,149

 
922,687

Retained earnings
755,968

 
716,198

Treasury stock, at cost
(1,725,349
)
 
(1,725,349
)
Accumulated other comprehensive loss
(7,097
)
 
(8,697
)
Total stockholders’ deficit
(51,215
)
 
(95,047
)
Total liabilities and stockholders’ deficit
$
2,011,114

 
$
2,055,842


The Company reclassified $12.9 million of deferred income taxes within "Total Current Assets" to deferred income taxes within "Total Long-Term Liabilities" at December 31, 2016 to conform to the current year presentation in connection with the adoption of Accounting Standards Update 2015-17, which requires an entity to classify deferred tax assets and liabilities as noncurrent on the balance sheet.






GNC HOLDINGS, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(in thousands)

 
Six months ended June 30,
 
2017
 
2016
 
(unaudited)
Cash flows from operating activities:
 
 
 
Net income
$
39,511

 
$
114,843

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization expense
30,854

 
28,209

Amortization of debt costs
6,602

 
6,245

Stock-based compensation
2,709

 
2,949

Long-lived asset impairments
19,356

 

Gains on refranchising
(154
)
 
(17,900
)
Changes in assets and liabilities:
 
 
 
Decrease in receivables
13,227

 
15,121

Decrease (Increase) in inventory
11,073

 
(53,073
)
Decrease (Increase) in prepaid and other current assets
2,710

 
(11,715
)
(Decrease) Increase in accounts payable
(38,607
)
 
36,751

(Decrease) Increase in deferred revenue and accrued liabilities
(14,840
)
 
6,558

Other operating activities
409

 
2,901

Net cash provided by operating activities
72,850

 
130,889

 
 
 
 
Cash flows from investing activities:
 
 
 
Capital expenditures
(20,397
)
 
(20,809
)
Refranchising proceeds
2,160

 
1,831

Store acquisition costs
(432
)
 
(1,395
)
Net cash used in investing activities
(18,669
)
 
(20,373
)
 
 
 
 
Cash flows from financing activities:
 
 
 
Borrowings under revolving credit facility
151,000

 
182,000

Payments on revolving credit facility
(147,000
)
 
(40,000
)
Payments on term loan facility
(40,853
)
 
(2,275
)
Debt issuance costs

 
(1,712
)
Proceeds from exercise of stock options

 
305

Gross excess tax benefit from stock-based compensation

 
156

Minimum tax withholding requirements
(247
)
 
(622
)
Cash paid for treasury stock

 
(229,169
)
Dividends paid to shareholders

 
(27,974
)
Net cash used in financing activities
(37,100
)
 
(119,291
)
 
 
 
 
Effect of exchange rate changes on cash and cash equivalents
454

 
533

Net increase (decrease) in cash and cash equivalents
17,535

 
(8,242
)
Beginning balance, cash and cash equivalents
34,464

 
56,462

Ending balance, cash and cash equivalents
$
51,999

 
$
48,220








GNC HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow
(in thousands)
 
Six months ended June 30,
 
2017
 
2016
 
(unaudited)
 
 
 
 
Net cash provided by operating activities
$
72,850

 
$
130,889

Capital expenditures
(20,397
)
 
(20,809
)
Refranchising proceeds
2,160

 
1,831

Store acquisition costs
(432
)
 
(1,395
)
       Free cash flow
$
54,181

 
$
110,516

 
 
 
 






GNC HOLDINGS, INC. AND SUBSIDIARIES
Segment Financial Data
(in thousands)
 
Three months ended June 30,
 
Six months ended
June 30,
 
2017
 
2016
 
2017
 
2016
 
(unaudited)
Revenue:
 
 
 
 
 
 
 
U.S. and Canada
$
543,418

 
$
570,943

 
$
1,096,339

 
$
1,145,543

International
43,631

 
43,077

 
83,048

 
79,919

Manufacturing / Wholesale:
 
 
 
 
 
 
 
Intersegment revenues
56,000

 
56,556

 
117,298

 
119,587

Third-party
53,945

 
59,198

 
106,445

 
116,661

Subtotal Manufacturing / Wholesale
109,945

 
115,754

 
223,743

 
236,248

Total reportable segment revenues
696,994

 
729,774

 
1,403,130

 
1,461,710

Elimination of intersegment revenues
(56,000
)
 
(56,556
)
 
(117,298
)
 
(119,587
)
Total revenue
$
640,994

 
$
673,218

 
$
1,285,832

 
$
1,342,123

Operating income:
 
 
 
 
 
 
 
U.S. and Canada
$
32,461

 
$
104,549

 
$
82,606

 
$
190,850

International
15,605

 
13,649

 
30,140

 
26,752

Manufacturing / Wholesale
17,927

 
17,891

 
34,484

 
36,324

Total reportable segment operating income
65,993

 
136,089

 
147,230

 
253,926

Unallocated corporate costs and other
(26,173
)
 
(19,865
)
 
(53,857
)
 
(43,637
)
Total operating income
$
39,820

 
$
116,224

 
$
93,373

 
$
210,289







GNC HOLDINGS, INC. AND SUBSIDIARIES
Consolidated Store Count Activity
 
Six months ended June 30,
 
2017
 
2016
U.S. & Canada
 
 
 
Company-owned(a):
 
 
 
Beginning of period balance
3,513

 
3,584

Store openings
36

 
30

Acquired franchise stores(b)
33

 
10

Franchise conversions(c)
(1
)
 
(90
)
Store closings
(75
)
 
(28
)
End of period balance
3,506

 
3,506

Domestic Franchise:
 
 
 
Beginning of period balance
1,178

 
1,084

Store openings
13

 
13

Acquired franchise stores(b)
(33
)
 
(10
)
Franchise conversions(c)
1

 
90

Store closings
(21
)
 
(14
)
End of period balance
1,138

 
1,163

International(d):
 
 
 
Beginning of period balance
1,973

 
2,095

Store openings
45

 
43

Store closings
(72
)
 
(63
)
End of period balance
1,946

 
2,075

Store-within-a-store (Rite Aid):
 
 
 
Beginning of period balance
2,358

 
2,327

Store openings
26

 
19

Store closings
(6
)
 
(3
)
End of period balance
2,378

 
2,343

Total Stores
8,968

 
9,087

_______________________________________________________________________________
(a) Includes Canada.
(b) Stores that were acquired from franchisees and subsequently converted into company-owned stores.
(c) Company-owned store locations sold to franchisees.
(d) Includes franchise locations in approximately 50 countries (including distribution centers where sales are made) and company-owned stores located in Ireland (The Health Store) and China.








Contacts:
Investors:    Matt Milanovich, Senior Director - Investor Relations, Analysis & Strategy , (412) 402-7260; or
John Mills, Partner - ICR, (646) 277-1254

SOURCE:     GNC Holdings, Inc.
Web site:     http://www.gnc.com