GNC HOLDINGS, INC.

EDGAR

110 filing records in this dataset, filed from 2010-09-28 to 2020-08-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

344 million USD

2020 Q2 · USD

Exact inputs and evidence

Operating margin

-17.03%

2020 Q2 · %

Exact inputs and evidence
  • Operating Income: -58518000 USD Source
  • Revenue: 343538000 USD Source

Operating cash flow

8.64 million USD

2020 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3441000 USD Source
  • Operating Cash Flow: -12085000 USD Source
Cash and cash equivalents
80.7 million USD Source
Exact value

80740000 USD

Long-term debt including current maturities
895 million USD Source
Exact value

895022000 USD

Shares outstanding
94 million shares Source
Exact value

94000000 shares

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

1.79 billion USD

2019-07-01 – 2020-06-30

Exact inputs and evidence
  • Revenue: 499076000 USD · 2019-07-01 – 2019-09-30 Source
  • Revenue: 470351000 USD · 2019-10-01 – 2019-12-31 Source
  • Revenue: 472581000 USD · 2020-01-01 – 2020-03-31 Source
  • Revenue: 343538000 USD · 2020-04-01 – 2020-06-30 Source

Net income

-320 million USD

2019-07-01 – 2020-06-30

Exact inputs and evidence
  • Net income: -2418000 USD · 2019-07-01 – 2019-09-30 Source
  • Net income: -33490000 USD · 2019-10-01 – 2019-12-31 Source
  • Net income: -200086000 USD · 2020-01-01 – 2020-03-31 Source
  • Net income: -83669000 USD · 2020-04-01 – 2020-06-30 Source

Operating cash flow

27.8 million USD

2019-07-01 – 2020-06-30

Exact inputs and evidence
  • Operating cash flow: 97638000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 65323000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 96520000 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: 97638000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -12085000 USD · 2020-01-01 – 2020-03-31 Source
  • Operating cash flow: -3441000 USD · 2020-01-01 – 2020-06-30 Source
  • Operating cash flow: -12085000 USD · 2020-01-01 – 2020-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2020-08-10.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2019-12-31
  • Operating income: 11 of 11 periods available· newest 2019-12-31
  • Net income: 11 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2019-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 11 of 11 periods available· newest 2019-12-31
  • Total liabilities: 11 of 11 periods available· newest 2019-12-31
  • Current assets: 11 of 11 periods available· newest 2019-12-31
  • Current liabilities: 11 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2019-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2019-12-31
  • Shares outstanding: 1 of 11 periods available· newest 2013-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -12.1%

    Prior period

    USD 2.35 billion

    –

    Current period

    USD 2.07 billion

    –

    Exact inputs and evidence

    2068188000 − 2353523000 = -285335000 USD

    2353523000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    2068188000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -150.3%

    Prior period

    USD 69.78 million

    –

    Current period

    −USD 35.11 million

    –

    Exact inputs and evidence

    -35112000 − 69780000 = -104892000 USD

    69780000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -35112000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +0.7%

    Prior period

    USD 95.87 million

    –

    Current period

    USD 96.52 million

    –

    Exact inputs and evidence

    96520000 − 95868000 = 652000 USD

    95868000 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    96520000 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2019 2019-01-01 – 2019-12-31

  • Revenue USD 2.07 billion 100% of revenue
  • Operating costs Derived USD 1.94 billion 94% of revenue
  • Operating income USD 124.74 million 6% of revenue
  • Tax, interest and other Derived USD 159.86 million 7.7% of revenue
  • Net income −USD 35.11 million −1.7% of revenue

Cash

  • Operating cash flow USD 96.52 million 4.7% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 88%
  • 2011 86%
  • 2012 9.9%82%
  • 2013 10%82%
  • 2014 9.6%83%
  • 2015 85%
  • 2016 Operating loss: operating costs were 107% of revenue.
  • 2017 Operating loss: operating costs were 110% of revenue.
  • 2018 95%
  • 2019 Net loss: net income was −1.7% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-311822168000 1609762000 Derived 212406000 115839000 Derived 96567000 Unavailable
Source
2011 2011-01-01 – 2011-12-312072179000 1789672000 Derived 282507000 150174000 Derived 132333000 Unavailable
Source
2012 2012-01-01 – 2012-12-312428172000 2000332000 Derived 427840000 187644000 Derived 240196000 Unavailable
Source
2013 2013-01-01 – 2013-12-312626761000 2166263000 Derived 460498000 195477000 Derived 265021000 Unavailable
Source
2014 2014-01-01 – 2014-12-312655006000 2215494000 Derived 439512000 183640000 Derived 255872000 Unavailable
Source
2015 2015-01-01 – 2015-12-312683298000 2290191000 Derived 393107000 173808000 Derived 219299000 Unavailable
Source
2016 2016-01-01 – 2016-12-312570007000 2741324000 Derived -171317000 113902000 Derived -285219000 Unavailable
Source
2017 2017-01-01 – 2017-12-312480962000 2737778000 Derived -256816000 -106554000 Derived -150262000 Unavailable
Source
2018 2018-01-01 – 2018-12-312353523000 2241170000 Derived 112353000 42573000 Derived 69780000 Unavailable
Source
2019 2019-01-01 – 2019-12-312068188000 1943445000 Derived 124743000 159855000 Derived -35112000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 2.1B 2019
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.9B2.2B1.4B724.5M0.0201020152019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue1822168000
2011Revenue2072179000
2012Revenue2428172000
2013Revenue2626761000
2014Revenue2655006000
2015Revenue2683298000
2016Revenue2570007000
2017Revenue2480962000
2018Revenue2353523000
2019Revenue2068188000

Revenue growth

Change in revenue from the same financial period one year earlier.

-12.1% 2019
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.19.5%11.0%2.5%-6.0%-14.5%201020152019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over year6.7%
2011Year over year13.7%
2012Year over year17.2%
2013Year over year8.2%
2014Year over year1.1%
2015Year over year1.1%
2016Year over year-4.2%
2017Year over year-3.5%
2018Year over year-5.1%
2019Year over year-12.1%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 6% 2019
Net margin -1.7% 2019
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.19.9%11.6%3.3%-5.1%-13.4%201020152019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin11.7%
2011Operating margin13.6%
2012Operating margin17.6%
2013Operating margin17.5%
2014Operating margin16.6%
2015Operating margin14.7%
2016Operating margin-6.7%
2017Operating margin-10.4%
2018Operating margin4.8%
2019Operating margin6%
2010Net margin5.3%
2011Net margin6.4%
2012Net margin9.9%
2013Net margin10.1%
2014Net margin9.6%
2015Net margin8.2%
2016Net margin-11.1%
2017Net margin-6.1%
2018Net margin3%
2019Net margin-1.7%
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 96.5M 2019
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.382.9M287.2M191.4M95.7M0.0201020152019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow141500000
2011Operating cash flow174674000
2012Operating cash flow222973000
2013Operating cash flow239446000
2014Operating cash flow303785000
2015Operating cash flow354533000
2016Operating cash flow208198000
2017Operating cash flow220508000
2018Operating cash flow95868000
2019Operating cash flow96520000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

99.7% 2019
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.121%91%61%30%0%201020152019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets65.5%
2011Liabilities / assets59.7%
2012Liabilities / assets65.4%
2013Liabilities / assets70.2%
2014Liabilities / assets71.8%
2015Liabilities / assets81.7%
2016Liabilities / assets104.6%
2017Liabilities / assets112.2%
2018Liabilities / assets101%
2019Liabilities / assets99.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.14× 2019
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4.22×3.17×2.11×1.06×0.00×201020152019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities3.06×
2011Current assets / current liabilities3.06×
2012Current assets / current liabilities3.34×
2013Current assets / current liabilities3.91×
2014Current assets / current liabilities3.65×
2015Current assets / current liabilities2.85×
2016Current assets / current liabilities2.56×
2017Current assets / current liabilities2.78×
2018Current assets / current liabilities1.88×
2019Current assets / current liabilities1.14×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2010 2010-01-01 – 2010-12-31
USD 96.57 million
Exact value

Exact value: 96567000 USD

2010-01-01 – 2010-12-31: 96567000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 141.5 million
Exact value

Exact value: 141500000 USD

2010-01-01 – 2010-12-31: 141500000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2011 2011-01-01 – 2011-12-31
USD 132.33 million
Exact value

Exact value: 132333000 USD

2011-01-01 – 2011-12-31: 132333000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 174.67 million
Exact value

Exact value: 174674000 USD

2011-01-01 – 2011-12-31: 174674000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2012 2012-01-01 – 2012-12-31
USD 240.2 million
Exact value

Exact value: 240196000 USD

2012-01-01 – 2012-12-31: 240196000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 222.97 million
Exact value

Exact value: 222973000 USD

2012-01-01 – 2012-12-31: 222973000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2013 2013-01-01 – 2013-12-31
USD 265.02 million
Exact value

Exact value: 265021000 USD

2013-01-01 – 2013-12-31: 265021000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 239.45 million
Exact value

Exact value: 239446000 USD

2013-01-01 – 2013-12-31: 239446000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2014 2014-01-01 – 2014-12-31
USD 255.87 million
Exact value

Exact value: 255872000 USD

2014-01-01 – 2014-12-31: 255872000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 303.79 million
Exact value

Exact value: 303785000 USD

2014-01-01 – 2014-12-31: 303785000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2015 2015-01-01 – 2015-12-31
USD 219.3 million
Exact value

Exact value: 219299000 USD

2015-01-01 – 2015-12-31: 219299000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 354.53 million
Exact value

Exact value: 354533000 USD

2015-01-01 – 2015-12-31: 354533000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2016 2016-01-01 – 2016-12-31
−USD 285.22 million
Exact value

Exact value: -285219000 USD

2016-01-01 – 2016-12-31: -285219000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 208.2 million
Exact value

Exact value: 208198000 USD

2016-01-01 – 2016-12-31: 208198000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2017 2017-01-01 – 2017-12-31
−USD 150.26 million
Exact value

Exact value: -150262000 USD

2017-01-01 – 2017-12-31: -150262000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 220.51 million
Exact value

Exact value: 220508000 USD

2017-01-01 – 2017-12-31: 220508000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2018 2018-01-01 – 2018-12-31
USD 69.78 million
Exact value

Exact value: 69780000 USD

2018-01-01 – 2018-12-31: 69780000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 95.87 million
Exact value

Exact value: 95868000 USD

2018-01-01 – 2018-12-31: 95868000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2019 2019-01-01 – 2019-12-31
−USD 35.11 million
Exact value

Exact value: -35112000 USD

2019-01-01 – 2019-12-31: -35112000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 96.52 million
Exact value

Exact value: 96520000 USD

2019-01-01 – 2019-12-31: 96520000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

110 filings · 9,087 latest values · 9,085 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001502034, 1502034, GNC, GNCIQ, edgar:1502034

Also known as GNC ACQUISITION HOLDINGS INC., GNC HOLDINGS, INC., GNC Holdings, Inc.