Vitamin shoppe, inc. (VSI)
Income statement / Yearly
Dec'18Dec'17Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Revenue from Contract with Customer, Excluding Assessed Tax

1,114,160

1,178,694

1,146,499

1,239,226

1,266,549

1,213,046

1,087,469

950,902

856,586

751,482

674,495

Cost of goods sold

759,367

821,137

783,932

819,690

847,634

808,787

709,823

617,920

563,627

501,948

457,573

Gross profit

354,793

357,557

362,567

419,536

418,915

404,259

377,646

332,982

292,959

249,534

216,922

Selling, general and administrative expenses

344,947

345,494

332,199

328,939

328,745

301,603

267,354

233,610

216,125

189,872

173,144

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

3,017

274,876

274,876

797

1,177

-

-

-

-

-

-

Related party expenses

-

-

-

-

-

-

-

-

-

-

2,446

Income (loss) from operations

6,829

-262,813

-244,508

89,800

88,993

102,656

110,292

99,372

76,834

59,662

41,332

Gain (Loss) on Extinguishment of Debt

16,902

-

0

0

-

-

-

-

-635

-1,349

-2,016

Interest Income (Expense), Net

-6,602

-9,701

-9,701

-9,523

-1,105

-495

495

659

2,325

9,517

18,636

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

17,129

-272,514

-254,209

80,277

87,888

102,161

109,797

98,713

73,874

48,796

20,680

Provision (benefit) for income taxes

3,588

-20,363

-18,882

29,065

34,717

40,920

43,251

37,888

29,010

19,550

8,014

Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent

13,541

-

-235,327

51,212

-

-

-

-

-

-

-

Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent

-17,293

-

-16,824

-26,248

-

-

-

-

-

-

-

Net Income (Loss) Attributable to Parent

-3,752

-252,151

-252,151

24,964

53,171

61,241

66,546

60,825

44,864

29,246

12,666

Weighted average common shares outstanding
Preferred stock dividends in arrears

-

-

-

-

-

-

-

-

-

-

7,692

Net income available to common stockholders

-

-

-

-

-

-

-

-

-

-

4,974

Weighted Average Number of Shares Outstanding, Basic

23,496

23,137

23,137

23,875

28,954

30,239

29,992

29,473

28,802

27,390

16,238

Weighted Average Number of Shares Outstanding, Diluted

23,496

23,137

23,137

24,067

29,203

30,664

30,541

30,110

29,556

28,338

17,748

Net income (loss) from continuing operations per common share
Income (Loss) from Continuing Operations, Per Basic Share

0.58

-

-10.17

2.14

-

-

-

-

-

-

-

Income (Loss) from Continuing Operations, Per Diluted Share

0.58

-

-10.17

2.13

-

-

-

-

-

-

-

Net loss from discontinued operations per common share
Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Basic Share

-0.74

-

-0.73

-1.10

-

-

-

-

-

-

-

Income (Loss) from Discontinued Operations and Disposal of Discontinued Operations, Net of Tax, Per Diluted Share

-0.74

-

-0.73

-1.09

-

-

-

-

-

-

-

Earnings Per Share [Abstract]
Earnings Per Share, Basic

-0.16

-10.90

-10.90

1.05

1.84

2.03

2.22

2.06

1.56

1.07

0.31

Earnings Per Share, Diluted

-0.16

-10.90

-10.90

1.04

1.82

2.00

2.18

2.02

1.52

1.03

0.28