NBTY INC
10-K, 1999-12-28
PHARMACEUTICAL PREPARATIONS
Previous: NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORP /DC/, 424B3, 1999-12-28
Next: IAI INVESTMENT FUNDS VII INC, 497, 1999-12-28



                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549
                                  FORM 10-K

[x]      ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934 for the fiscal year ended September 30, 1999.
                                       OR
[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934 for the transition period
         from            to           .
              ----------    ----------

                       Commission file number 0-10666
                                 NBTY, INC.
             (Exact name of registrant as specified in charter)

           DELAWARE                                        11-2228617
- -------------------------------                         -------------------
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                          Identification No.)

            90 Orville Drive                                  11716
            ----------------                                ----------
           Bohemia, New York                                (Zip Code)
- ---------------------------------------
(Address of principal executive office)

                               (516) 567-9500
            ----------------------------------------------------
            (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:    None

Securities registered pursuant to Section 12(g) of the Act
Common Stock, par value $0.008 per share

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to
such filing requirements for the past 90 days.
                                YES [X] NO [ ]
                                    ---    ---

Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to
the best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment of this Form 10-K      [X].

The aggregate market value of the voting stock held by nonaffiliates of the
registrant, based upon the closing price of shares of Common Stock on the
National Association of Securities Dealers Automated Quotation ("NASDAQ")
National Market System at December 15, 1999 was approximately $547,135,072.

The number of shares of Common Stock of the registrant outstanding at
December 15, 1999 was approximately 67,215,611.

Documents Incorporated by Reference: None


                                 NBTY, INC.
                       1999 ANNUAL REPORT OF FORM 10-K
                              TABLE OF CONTENTS


Caption                                                                Page
- -------                                                                ----

Forward Looking Statements                                                4

                                   PART I
                                   ------

ITEM 1      BUSINESS                                                      4

General                                                                   4
Business Strategy                                                         4
Industry Overview                                                         6
Marketing and Distribution                                                6
Sales, Marketing and Advertising                                          9
Manufacturing, Distribution and Quality Control                           9
Research and Development                                                  9
Competition                                                              10
Compliance with Environmental Laws and Regulations                       11
Government Regulation                                                    11
Internal Operations                                                      14
Trademarks                                                               14
Associates                                                               15

ITEM 2      PROPERTIES                                                   15

ITEM 3      LEGAL PROCEEDINGS                                            17

ITEM 4      SUBMISSION OF MATTERS TO A VOTE
             OF SECURITY HOLDERS                                         17

                                   PART II
                                   -------

ITEM 5      MARKET FOR THE REGISTRANT'S COMMON
             EQUITY AND RELATED STOCKHOLDER MATTERS                      18

Dividend Policy                                                          18
Price Range for Common Stock                                             18

ITEM 6      SELECTED CONSOLIDATED FINANCIAL DATA                         19

ITEM 7      MANAGEMENT'S DISCUSSION AND ANALYSIS
            OF FINANCIAL CONDITION AND RESULTS
            OF OPERATION                                                 20

Background                                                               20
Results of Operations                                                    20
Seasonality                                                              24


Liquidity and Capital Resources                                          24
Inflation                                                                25
Year 2000                                                                25
The Company's State of Readiness                                         25

Third Parties and Their Exposure to the Year 2000                        25
Risks                                                                    25
Recent Financial Accounting Standards Board Statements                   26

ITEM 7A     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
            MARKET RISK                                                  26

ITEM 8      FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                  26

ITEM 9      CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
            ON ACCOUNTING AND FINANCIAL DISCLOSURE                       26

                                  PART III
                                  --------

ITEM 10     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT           27

ITEM 11     EXECUTIVE COMPENSATION                                       30

Summary Compensation Table                                               30
Employment Agreements                                                    30

ITEM 12     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS              31

NBTY Inc. Employee Stock Ownership and Trust ("ESOP")                    33
Eligibility                                                              33
Contributions                                                            33
Vesting                                                                  33
Distribution                                                             33

ITEM 13     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS               34


                                   PART IV
                                   -------
ITEM 14     EXHIBITS, FINANCIAL STATEMENTS AND SCHEDULES                 35

Financial Statements                                                     35
Financial Statement Schedule                                             35
Exhibits                                                                 35
Signatures                                                               36
Contributions
Contingency Plans

Recent Financial Accounting Standards Board Statements


Forward Looking Statements.

      This annual report on Form 10-K contains certain forward looking
statements within the meaning of the Private Securities Litigation Reform
Act of 1995 with respect to the financial condition, results of operations
and business of the Company.  All of these forward looking statements, which
can be identified by the use of terminology such as "believe", "expects",
"may", "will", "should", or "anticipates", or the negative thereof, or
variations thereon, or comparable terminology, or by discussions of strategy
which, although believed to be reasonable, are inherently uncertain.
Therefore, undue reliance should not be placed upon such estimates and
statements.  Factors that may affect such differences include (i) adverse
publicity regarding the consumption of nutritional supplements; (ii) adverse
federal, state or foreign legislation or regulation or adverse
determinations by regulators; (iii) slow or negative growth in the
nutritional supplement industry; (iv) inability of the Company to
successfully implement its business strategy; (v) increased competition;
(vi) increased costs; (vii) loss or retirement of key members of management;
(viii) increases in the Company's cost or borrowings or inability or
unavailability of additional debt or equity capital; (ix) changes in general
economic conditions in the markets in which the Company may, from time to
time, compete; (x) the inability of the Company to assimilate acquisitions
into the mainstream of its business; (xi) exposure to product liability
claims; (xii) the Company's inability to manage growth and execute its
business plan; (xiii) the Company's ability to consummate future
acquisitions; (xiv) the absence of clinical trials for many of the Company's
products; (xv) sales and earnings volatility; (xvi) the Company's ability to
manufacture its products efficiently and (xvii) the rapidly changing nature
of the internet and on-line commerce, and (xviii) Year 2000 computer related
problems with the Company's systems and/or computer related problems with
the Company's suppliers or customers.  Many of such factors, as well as
those factors discussed in the Company's Prospectus, dated July 1, 1998,
filed with the Securities and Exchange Commission, will be beyond the
control of the Company and its management.

                                   PART I

Item 1.     BUSINESS

General

      NBTY, Inc. (the "Company") is a leading vertically integrated
manufacturer, marketer and retailer of a broad line of high quality, value-
priced nutritional supplements in the United States, the United Kingdom and
internationally.  Under a number of brands, the Company offers approximately
1,000 products, including vitamins, minerals, herbs, amino acids, sports
nutrition products, diet aids and other nutritional supplements.  NBTY
targets the growing value-conscious consumer segment by offering high
quality products at a value price point.  NBTY markets its multi-branded
products through a four channel distribution system: (i) puritan.com/direct
response, the leading U.S. nutritional supplement e-commerce/direct response
program under the Puritan's Pride and Nutrition Headquarters brands,
catalogs, and through the internet; (ii) Vitamin World retail stores, of
which there are currently approximately 400 located strategically throughout
the United States and Guam and Holland & Barrett retail stores of which
there are currently 423 located strategically throughout the United Kingdom;
(iii) wholesale distribution to drug store chains, supermarkets, independent
pharmacies, health food stores primarily under the Nature's Bounty brand and
(iv) through a network marketing program through its Dynamic Essentials
subsidiary's approximately 6,000 distributors.  NBTY currently manufactures
approximately 90% of the nutritional supplements it sells.

Business Strategy

      The Company's objective is to increase sales, improve profitability
and strengthen its industry leading position through the following key
strategies:

      Enhance Vertical Integration.  Management believes that vertical
integration creates a significant competitive advantage by allowing the
Company to: (i) maintain higher quality standards while lowering product
costs, a portion of which are passed on to the customer as lower prices;
(ii) more quickly respond to scientific and popular reports and consumer
buying trends; (iii) assure delivery schedules; (iv) reduce dependence on
outside suppliers; and (v) improve overall operating margins.  The Company
continually evaluates ways to further enhance its vertical integration.  For
example, NBTY has become the primary supplier of nutritional supplements to
the Holland & Barrett stores.  As a result, the costs of such products sold
by Holland & Barrett stores have been lowered.  Management believes this
should increase overall profit margins while improving productivity for
NBTY's manufacturing facilities.

      Introduce New Products and Product Innovations.  The Company has
consistently been among the first in the industry to introduce new products
in response to recent scientific and popular reports.  Given the changing
nature of consumer demands for new products and the growing publicity over
the importance of vitamins, minerals and nutritional supplements in the
promotion of general health, management believes that NBTY will continue to
attract new customers based upon its ability to rapidly respond to consumer
demands with high quality, value-oriented products.

      Expand Existing Channels of Distribution.  In order to increase sales
and profitability, enhance overall market share, and leverage manufacturing,
distribution, purchasing and marketing capabilities, the Company will
continue to expand its existing channels of distribution.

      *     Increase puritan.com/direct response Sales.  NBTY expects to
            continue to strengthen its e-commerce/direct response sales by:
            (i) automated picking and packing to fulfill sales order
            requests with greater speed and accuracy; (ii) increased
            manufacturing capability to quickly introduce and deliver new
            products in response to customer demand; and (iii) more frequent
            promotions to further improve response rates; (iv) promote the
            internet website.  In addition, the Company intends to continue
            its strategy of acquiring the customer lists, brand names and
            inventory of other mail order companies which have a similar or
            complimentary products and which the Company believes it can
            integrate into its own operations without adding substantial
            overhead expenses, such as the merger of Nutrition Headquarters
            Group into the Company and the pending acquisition of Nutrition
            Warehouse, Inc. and affiliated companies.

      *     Increase Retail Sales in the U.S. and U.K.  In order to increase
            retail sales, NBTY is actively expanding its Vitamin World
            stores in the U.S. and selectively expanding its Holland &
            Barrett stores in the U.K.  During calendar year 1999, the
            Company opened a total of 151 Vitamin World stores to increase
            its penetration into regional malls and factory outlets.  The
            Company has more than 800 vitamin stores in operation,
            approximately 400 in the U.S. and 423 in the U.K.  NBTY
            estimates that market potential could support the opening of an
            additional 2,500 stores in the U.S.

      Integrate Strategic Acquisitions.  Since 1986, NBTY has successfully
acquired and integrated 14 vitamin, mineral and nutritional supplement
("VMS") companies.  Most recently NBTY expects to merge Nutrition Warehouse
into the Company and expects to complete the acquisition of Nutrition
Warehouse group of companies by the end of December 1999.  NBTY will
integrate Nutrition Warehouse Group mail order operations by: (i) merging
customer lists into the Company's computerized mailing list; (ii) expanding
product lines; (iii) redesigning mail order catalogs; (iv) repricing certain
products; and (v) implementing proven marketing techniques.  The Company
intends to continue to pursue acquisition opportunities in the VMS sector,
both in the U.S. and internationally, that complement or extend its existing
product lines, expand its distribution channels or are compatible with its
business philosophy and strategic goals.

      Build Infrastructure to Support Growth.  NBTY has technologically
advanced, state-of-the-art manufacturing and production facilities, with
total production capacity of approximately ten billion tablets and capsules
per year.  The Company's 131,000 square foot state-of-the-art soft gelatin
encapsulation manufacturing facility on 62 acres is capable of producing
five billion soft gel capsules per year.  The Company regularly evaluates
its operations and makes investments in building infrastructure, as
necessary to support its continuing growth.

      Experienced Management Team.  The Company's management team has
extensive experience in the VMS industry and has developed long-standing
relationships with its suppliers and its customers.  The executive officers
and directors have an average of approximately 19 years with the Company.

Industry Overview

      The Company believes that it is well positioned to capitalize on the
continued growth in the VMS industry.  As reported by industry sources, the
annual domestic retail market for vitamins, nutritional supplements and
minerals was approximately $12 billion in 1999.  In the last several years,
public awareness of the positive effects of vitamins and nutritional
supplements on health has been heightened by widely publicized reports of
scientific findings supporting such claims.  Recent studies have indicated a
correlation between the regular consumption of selected vitamins and
nutritional supplements and reduced incidences of a wide range of conditions
including cancer, heart disease, stroke, arthritis, osteoporosis, mental
fatigue and depression, declining immune function, macular degeneration,
memory loss and neural tube birth defects.  The Company believes that the
rise of alternative medicine and the holistic health movement has also
contributed to increased sales of nutritional supplements and it is
anticipated to increase in the future.

      The Company expects that the aging of the United States population,
together with a corresponding increased focus on preventative health
measures, will result in increased demand for vitamins and nutritional
supplement products.  According to the United States Census Bureau, through
2010, the 36-and-older age group of consumers, which represents a
substantial majority of regular users of vitamins and nutritional
supplements, is expected to grow significantly faster than the general
United States population.  Based on a national survey indicating that
approximately 56% of Americans consumed vitamins and nutritional supplements
on a regular basis in 1998, the Company believes that there is a large
untapped domestic and international market for vitamins and nutritional
supplements.  Industry sources also report that vitamin consumers are taking
more vitamins and nutritional supplements per day than in the past.

      The Company's principal executive offices are located at 90 Orville
Drive, Bohemia, New York 11716 and its telephone number is 516-567-9500.
The Company's United Kingdom subsidiary, Holland & Barrett, has its
principal executive office in Nuneaton, United Kingdom.

Marketing and Distribution

      The Company operates in four reportable business segments:
puritan.com/direct response, retail (U.S. and U.K.) and wholesale (which
includes network marketing).

Operating Segments

      The following table sets forth the percentage of net sales for each of
the Company's operating segments:

<TABLE>
<CAPTION>
                                      Fiscal Years Ended September 30,
                                    1997            1998            1999
                                    ------------------------------------
<S>                                  <C>             <C>             <C>
puritan.com/direct response          46%             33%             28%
Retail:  U.S.                        11%             12%             17%
         U.K.                         7%             32%             35%
Wholesale (1)                        36%             23%             20%

<FN>
<F1>  Includes Network Marketing
</FN>
</TABLE>

      puritan.com/direct response   The Company offers, through mail order
and e-commerce, its full line of vitamins and other nutritional supplement
products as well as selected personal care items under its Puritan's Pride
and Nutrition Headquarters brand names at prices which are normally at a
discount from those of similar products sold in retail stores.  The Company
believes that its vitamin websites are among the most active vitamin
websites in the U.S.

      Through its Puritan's Pride and Nutrition Headquarters brands, NBTY is
the leader in the U.S. direct response nutritional supplement industry with
over 4 million active customers and with response rates which management
believes to be in excess of the industry average.  Through its catalogs, and
websites  the Company offers a full line of vitamins and other nutritional
supplements at prices which are normally at a discount to retail stores.
The Company mails its catalogs approximately eight times a year.  NBTY
intends to continue to add new customers to its e-commerce operation through
aggressive techniques and selective acquisitions.  In addition, in 1996 the
Company expanded its mail order operations into the United Kingdom.

      In order to maximize sales per catalog and reduce mailing and printing
costs, the Company regularly updates its mail order list to include new
customers and to eliminate those who have not placed an order within a
designated period of time.  In addition, in order to add new customers to
its mailing lists and websites and increase average order sizes, the Company
places advertisements in newspaper supplements, conducts insert programs
with other mail order companies and has special promotions on a quarterly
basis which offer customers combinations of products and quantities at
promotional prices.  NBTY's use of state-of-the-art equipment in its catalog
operations, such as computerized co-mailing, address bar coding and
automated picking and packing systems, enables the Company to fill orders
typically within 48 hours of their receipt.  The Company's position as a
leading e-commerce nutritional supplement distributor and its utilization of
state-of-the-art systems allows the Company to lower its per customer
distribution costs, thereby enhancing margins and enabling the Company to
offer its products at lower prices than its competitors.

      The Company's www.puritan.com website provides a practical and
convenient method for consumers wishing to purchase products to promote
healthy living.  By using this website, consumers have access to the full
line of more than 1,000 products which are offered through the Company's
Puritan's Pride mail order catalog.  Consumer orders are processed with the
speed, economy and efficiency of the Company's state-of-the-art automated
picking and packing system.

      The Company maintains another website, www.vitaminworld.com, to
accommodate customers who wish to purchase nutritional supplements on the
internet or in person at any one of its 400 stores located in 42 states.  This
website provides the consumer with information concerning the products offered
in the Company owned and operated stores and with information about store
locations.

      The internet plays an increasingly significant role in communications,
information and commerce.  International Data Corporation ("IDC"), an
independent research company, estimates that the 97 million internet users
worldwide at the end of 1998 will grow to 320 million users by the end of
2002.  The functionality of the internet makes it an attractive commercial
medium by providing features and information that have been unavailable in
the past.  IDC estimates that worldwide consumer online commerce will grow
from approximately $11 billion in 1998 to approximately $94  billion by
2002.  In addition, IDC estimates that, as the number of total internet
users grows, the number of online purchasers will grow at a compound annual
rate of 46% from 28 million in 1998 to 128 million in 2002.  Baby boomers,
which represent 49% of all internet users, are an attractive demographic
group for online merchandisers.

      Retail.

      * U.S.  The Company is on target for operating approximately 400
stores located in 42 states and the territory of Guam under the name Vitamin
World by the end of 1999.  Such locations carry a full line of the Company's
products under the Vitamin World brand name and also carry products
manufactured by others.  The Company's ultimate goal is to have
approximately 2,500 retail locations in the U.S.  Through direct interaction
between the Company's personnel and the public, the Company is able to
identify buying trends, customer preferences or dislikes, acceptances of new
products and price trends in various regions of the country.  This
information is useful in initiating sales programs for all divisions of the
Company.

      * U.K.  Holland & Barrett ("H&B"), one of the leading nutritional
supplement retailers in the United Kingdom presently having 423 locations,
was acquired by NBTY in 1997.  H&B markets a broad line of nutritional
supplement products, including vitamins, minerals and other nutritional
supplements (approximately 60% of H&B's revenues) as well as food products,
including fruits and nuts, confectionery and other items (approximately 40%
of H&B's revenues).  In the United Kingdom, the Company has leased
warehouses for distribution of its products.  The Company is building a
warehouse in the U.K. which is scheduled for completion during the middle of
year 2000 in order to service a growing demand for nutritional supplements
and to provide a facility for future growth and additional retail locations
in the U.K. and operations in continental Europe.

      Wholesale.

      * Mass Marketing.  The Company markets its products under various
brand names to various stores including drug store chains and supermarkets,
independent pharmacies, health food stores, health food store wholesalers
and other retailers such as mass merchandisers.  The Nature's Bounty brand
is sold to drug store chains and drug wholesalers.  The Company sells a full
line of products to supermarket chains and wholesalers under the brand name
Natural Wealth at prices designed for the "price conscious" consumer.  The
Company sells directly to health food stores under the brand name Good'N
Natural and sells products, including a specialty line of vitamins, to
health food wholesalers under the brand name American Health.  The Company
has expanded sales of various products to many countries throughout Europe,
Asia and Latin America.

      * Network Marketing.  In May 1999, following the acquisition of all
the assets and assumption of certain liabilities from a start-up company,
NBTY established Dynamic Essentials (DE), Inc. ("DEI").  DEI is a company in
the Network Marketing industry, comprised of approximately 6,000
distributors, marketing nutritional and personal care products throughout
the United States.  DEI represents a strategic opportunity for NBTY to
establish an additional and untapped channel of distribution.  Network
Marketing offers NBTY the opportunity to develop and market a line of
proprietary products such as LH12, a new weight loss system, as well as
innovative production techniques including an industry first SuperFresh
Nitrogen Packaging, a modified atmosphere packaging process.

      The Company believes that this entity, through NBTY's financial
support and the strength of the experienced DEI management team, has the
potential to account for a material portion of the NBTY business within 3 to
5 years.

Sales, Marketing and Advertising

      The Company has approximately 1,600 sales associates located
throughout the U.S in its Vitamin World stores, 70 associates who sell to
NBTY's wholesale distributors and approximately 6,000 network marketing
distributors.  In addition, NBTY sells through commissioned sales
representative organizations.  For the fiscal years ended September 30, 1998
and 1999, NBTY spent approximately $32 million and $33 million,
respectively, on advertising and promotions including print and media and
cooperative advertising.  NBTY creates its own advertising materials through
a staff of approximately 30 associates.  H&B employs an average of 2,500
sales associates in its retail stores.  H&B runs advertisements in national
newspapers.  H&B conducts sales promotions and six times per year by
publishing a glossy magazine with articles and promotional materials. The
Company expects advertising costs to increase as part of its effort to
increase net sales.

Manufacturing, Distribution and Quality Control

      All of the Company's manufacturing is performed in the New York
metropolitan area and in Illinois and is conducted in accordance with good
manufacturing practice standards promulgated by the United States Food and
Drug Administration and other applicable regulatory standards.  The Company
believes that the capacity of its manufacturing and distribution facilities
is adequate to meet the requirements of its current business and will be
adequate to meet the requirements of anticipated increases in net sales.

      The Company's manufacturing process places special emphasis on quality
control.  All raw materials used in production initially are held in
quarantine during which time the Company's laboratory employees assay the
production against the manufacturer's certificate of analysis.  Once
cleared, a lot number is assigned, samples are retained and the material is
processed by formulating, mixing and granulating, compression and sometimes
coating operations.  After the tablet is manufactured, laboratory employees
test its weight, purity, potency, dissolution and stability.  When products
such as vitamin tablets are ready for bottling, the Company's automated
equipment counts the tablets, inserts them into bottles, adds a tamper-
resistant cap with an inner safety seal and affixes a label.  The Company
uses computer-generated documentation for picking and packing for order
fulfillment.

      The principal raw materials used in the manufacturing process are
vitamins purchased from bulk manufacturers in the United States, Japan and
Europe.  Raw materials are available from numerous sources.  No one supplier
accounts for more than 10% of the Company's raw material purchases.

      The Company's manufacturing operations are designed to allow low cost
production of a wide variety of products of different quantities, sizes and
packaging while maintaining a high level of customer service and quality.
Flexible production line change-over capabilities and reduced cycle times
allow the Company to respond quickly to changes in manufacturing schedules.

Research and Development

      In 1997, 1998 and 1999, the Company did not expend any significant
amounts for research and development of new products.

      Inventory Control.  The Company has installed inventory and control
systems at its facilities that enable it to track each product as it is
received from its supply sources through manufacturing and shipment to its
customers.  To facilitate this tracking, a significant number of products
sold by the Company are bar coded.  The Company's inventory control systems
report shipping, sales and individual SKU level inventory information.  The
Company manages the retail sales process by monitoring customer sales and
inventory levels by product category.  The Company believes that its
distribution capabilities enable it to increase flexibility in responding to
the delivery requirements of its customers.

      The Company's inventory control systems report purchasing, receiving,
shipping, sales and individual SKU level inventory stocking information.
Information from the Company's point-of-sale computer system is regularly
reviewed and analyzed by the purchasing staff to assist in making
merchandise allocation and markdown decisions.  The Company uses an
automated reorder system to maintain in-stock positions on key items.  This
system provides management with the information needed to determine the
proper timing and quantity of reorders.

      Year 2000.  At the present time, the Company believes that its systems
are substantially Year 2000 compliant and does not expect Year 2000 issues,
if any, to materially affect its products, services, competitive position or
financial performance.  However, there can be no assurance that this will be
the case.  Since the ability of third parties with whom the Company
transacts business to adequately address their Year 2000 issues is outside
the Company's control, there can be no assurance that the failure of such
third parties to adequately address their respective Year 2000 issues will
not have a material adverse effect on the Company's business, financial
condition, cash flows and results of operations (see "Management's
Discussion and Analysis - Year 2000).

      Financial Reporting.  The Company's financial reporting systems
provide management with detailed financial reporting to support management's
operating decisions and cost control efforts.  This system provides
functions such as scheduling of payments, receiving of payments, general
ledger interface, vendor tracking and flexible reporting options.

Competition

      The market for nutritional products is highly competitive.
Competition is based primarily on price, quality and assortment of products,
customer service, marketing support, and availability of new products.  The
Company believes it competes favorably in all of these areas.

      The Company's direct competition consists primarily of independent,
publicly and privately owned companies and is highly fragmented in terms of
both geographical market coverage and product categories.  The Company
competes in the nutritional area with companies with broader product lines
and larger sales volumes.

      There are numerous companies in the vitamin and nutritional supplement
industry selling products to retailers, including mass merchandisers, drug
store chains, independent drug stores and health food stores.  Many
companies within the industry are privately held and the Company is unable
to precisely assess the size of all of its competitors or where it ranks in
comparison to such privately held competitors with respect to sales to
retailers.

      With respect to its network marketing organization, the Company
believes its primary competition stems from other direct sales companies.
The Company competes in the recruitment of independent sales people with
other network marketing organizations some of whose product lines compete
with the Company's products.

      The Company's products also compete with nationally advertised brand
name products.  Most of the national brand companies have resources
substantially greater than those of the Company.

Compliance with Environmental Laws and Regulations

      The nature of the Company's business has not required any material
capital expenditures to comply with Federal, State or local provisions
enacted or adopted regulating the discharge of materials into the
environment.  No material expenditures to meet such provisions are
anticipated.  Such regulatory provisions have not had any material effect
upon the Company's earnings or competitive position.

Government Regulation

      United States.  The manufacturing, packaging, labeling, advertising,
distribution and sale of NBTY's products are subject to regulation by one or
more federal agencies, the most active of which is the federal Food and Drug
Administration ("FDA").  The Company's products are also subject to
regulation by the Federal Trade Commission ("FTC"), the Consumer Product
Safety Commission, the U. S. Department of Agriculture and the Environmental
Protection Agency and by various agencies of the states and localities and
foreign countries in which NBTY's products are sold.  In particular, the
FDA, pursuant to the Federal Food, Drug and Cosmetic Act ("FDCA") regulates
the production, packaging, labeling and distribution of dietary supplements,
including vitamins, minerals and herbs, and over-the-counter ("OTC") drugs.
 In addition, the FTC has jurisdiction to regulate advertising of dietary
supplements and OTC drugs, while the U.S. Postal Service regulates
advertising claims with respect to such products sold by mail order.

      The FDCA has been amended several times with respect to dietary
supplements, most recently by the Dietary Supplement Health and Education
Act of 1994 ("DSHEA") and the Nutrition Labeling and Education Act of 1990
("NLEA").  DSHEA enacted on October 15, 1994, a new statutory framework
governing the composition and labeling of dietary supplements.  With respect
to composition, DSHEA created a new class of "dietary supplements",
consisting of vitamins, minerals, herbs, amino acids and other dietary
substances for human use to supplement the diet, as well as concentrates,
metabolites, extracts or combinations of such dietary ingredients.
Generally, under DSHEA, dietary ingredients that were on the market before
October 15, 1994 may be sold without FDA preapproval and without notifying
the FDA.  On the other hand, a new dietary ingredient (one not on the market
before October 15, 1994) requires proof that it has been used as an article
of food without being chemically altered, or evidence of a history of use or
other evidence of safety establishing that it is reasonably expected to be
safe.  The FDA must be supplied with such evidence at least 75 days before
the initial use of a new dietary ingredient.  There can be no assurance that
the FDA will accept the evidence of safety for any new dietary ingredients
that the Company may decide to use, and the FDA's refusal to accept such
evidence could result in regulation of such dietary ingredients as food
additives requiring FDA pre-approval prior to marketing.

      As for labeling, DSHEA permits "statements of nutritional support" for
dietary supplements without FDA pre-approval.  Such statements may describe
how particular dietary ingredients affect the structure, function or general
well-being of the body, or the mechanism of action by which a dietary
ingredient may affect body structure, function or well-being (but may not
state that a dietary supplement will diagnose, mitigate, treat, cure or
prevent a disease).  A company making a statement of nutritional support
must possess substantiating evidence for the statement, disclose on the
label that the FDA has not reviewed that statement and that the product is
not intended for use for a disease, and notify the FDA of the statement
within 30 days after its initial use.  However, there can be no assurance
that the FDA will not determine that a given statement of nutritional
support that the Company decides to make is a drug claim rather than an
acceptable nutritional support statement.  Such a determination would
require deletion of the drug claim or the Company's submission and the FDA's
approval of a new drug application ("NDA"), which would entail costly and
time-consuming clinical studies.  In addition, DSHEA allows the
dissemination of "third party literature", publications such as reprints of
scientific articles linking particular dietary ingredients with health
benefits.  Third party literature may be used in connection with the sale of
dietary supplements to consumers at retail or by mail order.  Such a
publication may be distributed if, among other things, it is not false or
misleading, no particular manufacturer or brand of dietary supplement is
mentioned, and a balanced view of available scientific information on the
subject matter is presented.  There can be no assurance, however, that all
pieces of third party literature that may be disseminated in connection with
the Company's products will be determined by the FDA to satisfy each of
these requirements, and any such failure could subject the product involved
to regulation as a new drug.

      Management anticipates that the FDA may promulgate good manufacturing
practices ("GMPs") regulations authorized by DSHEA, which are specific to
dietary supplements.  GMP regulation would require supplements to be
prepared, packaged and held in compliance with such rules, and may require
similar quality control provisions contained in the GMP regulations for
drugs.  There can be no assurance that, if the FDA adopts GMP regulations
specific to dietary supplements, NBTY will be able to comply with such GMP
rules upon promulgation or without incurring material expenses to do so.

      The FDA has finalized regulations to implement certain labeling
provisions of DSHEA.

      NLEA prohibits the use of any health claim (as distinguished from
"statements of nutritional support" permitted by DSHEA) for foods, including
dietary supplements, unless the health claim is supported by significant
scientific agreement and is pre-approved by the FDA.  To date, the FDA has
approved the use of health claims for dietary supplements only in connection
with the use of calcium for osteoporosis and the use of folic acid for
neural tube defects.

      DSHEA created two new governmental bodies.  The Commission on Dietary
Supplements was established for two years to provide recommendations for the
regulation of supplement labeling and health claims, including procedures
for making disease-related claims.  The Office of Dietary Supplements,
established within the National Institute of Health, is charged with
coordinating research on dietary supplements and disease prevention,
compiling research results, and advising the Secretary of Health and Human
Services on supplement regulation, safety and health claims.

      The FDA has broad authority to enforce the provisions of the FDCA
applicable to dietary supplements, including the power to seize adulterated
or misbranded products or unapproved new drugs, to request their recall from
the market, to enjoin their further manufacture or sale, to publicize
information about hazardous products, to issue warning letters and to
institute criminal proceedings.  Although the regulation of dietary
supplements is less restrictive than that imposed upon drugs and food
additives, there can be no assurance that dietary supplements will continue
to be subject to the less restrictive regulations than those imposed upon
drugs and food additives, and there can also be no assurance that dietary
supplements will continue to be subject to the less restrictive statutory
scheme and regulations currently in effect.  Further, there can be no
assurance that, if more stringent statutes are enacted or regulations are
promulgated, the Company will be able to comply with such statutes and
regulations without incurring material expenses to do so.

      The over-the-counter pharmaceutical products distributed by the
Company are subject to regulation by a number of Federal and State
governmental agencies.  In particular, the FDA regulates the formulation,
manufacture, packaging and labeling of all OTC pharmaceutical products
pursuant to a monograph system specifying OTC active drug ingredients that
are generally recognized as safe and effective for particular therapeutic
conditions.  Compliance with applicable FDA monographs is required for the
lawful interstate sale of OTC drugs.  The FDA has the same above-noted
enforcement powers for violations of the FDCA by drug manufacturers as it
does for such violations by dietary supplement producers.

      The FTC, which exercises jurisdiction over the advertising of dietary
supplements, has in the past several years instituted enforcement actions
against several dietary supplement companies for false and misleading
advertising of certain products.  These enforcement actions have resulted in
consent decrees and the payment of fines by the companies involved.  In
addition, the FTC has increased its scrutiny of infomercials.  The Company
is currently subject to an FTC consent decree for past advertising claims
for certain of its products, and the Company is required to maintain
compliance with this decree under pain of civil monetary penalties.
Further, the U.S. Postal Service has issued cease and desist orders against
certain mail order advertising claims made by dietary supplement
manufacturers, including NBTY, and NBTY is required to maintain compliance
with this order, subject to civil monetary penalties.

      The Company is also subject to regulation under various international,
state and local laws that include provisions specifying, among other things,
the marketing of dietary supplements and the operations of direct sales
programs.  The Company may be subject to additional laws or regulations
administered by the FDA or other federal, state or foreign regulatory
authorities, the repeal of laws or regulations that the Company considers
favorable, such as DSHEA, or more stringent interpretations of current laws
or regulations, from time to time in the future.  The Company is unable to
predict the nature of such future laws, regulations, interpretations or
applications, nor can it predict what effect additional governmental
regulations or administrative orders, when and if promulgated, would have on
its business in the future.  These regulations could, however, require the
reformulation of certain products to meet new standards, the recall or
discontinuance of certain products not able to be reformulated, imposition
of additional recordkeeping requirements, expanded documentation of the
properties of certain products, expanded or different labeling, and/or
scientific substantiation.  Any or all of such requirements could have a
material adverse effect on the Company's financial position, results of
operations and cash flows.

      Government regulations in foreign countries where the company
presently operates or plans to commence or expand sales may prevent or delay
entry into the market or prevent or delay the introduction, or require the
reformulation, of certain of the Company's products.  Compliance with such
foreign governmental regulations is generally the responsibility of the
Company's distributors in those countries.  These distributors are
independent contractors over whom the Company has limited control.

      The Company's products are also subject to regulation by, among other
regulatory entities, the Consumer Product Safety Commission (the "CPSC"),
the U.S. Department of Agriculture (the "USDA") and the Environmental
Protection Agency (the "EPA").  Advertising and other forms of promotion and
methods of marketing of the Company's products are subject to regulation by
the U.S. Federal Trade Commission (the "FTC"), which regulates these
activities under the Federal Trade Commission Act (the "FTCA").  The
manufacture, labeling and advertising of the Company's products are also
regulated by various state and local agencies as well as those of each
foreign country to which the Company distributes its products.  Various state
agencies regulate network marketing distribution activities.

      The Company may be subject to additional laws or regulations
administered by the FDA or other Federal, State or foreign regulatory
authorities, the repeal or amendment of laws or regulations which the
Company considers favorable, or more stringent interpretations of current
laws or regulations, from time to time in the future.  The Company is unable
to predict the nature of such future laws, regulations, interpretations or
applications, nor can it predict what effect additional governmental
regulations or administrative orders, when and if promulgated, would have on
its business in the future.  They could, however, require reformulation of
certain products to meet new standards, recall or discontinuance of certain
products not able to be reformulated, imposition of additional recordkeeping
requirements, expand documentation of the properties of certain products,
expanded or different labeling and scientific substantiation.  Any or all
such requirements could have a material adverse effect on the Company's
results of operations and financial position.

      United Kingdom.  In the U.K., the manufacture, advertising, sale and
marketing of food products is regulated by a number of government agencies,
including the Ministry of Agriculture, Food and Fisheries and the Department
of Health.  In addition, there are various independent committees and
agencies that report to the government, such as the Food Advisory Committee,
which suggests appropriate courses of action by the relevant government
department where there are areas of concern relating to food, and the
Committee of Toxicity, which reports to the Department of Health.  The
relevant legislation governing the sale of food includes the Food Safety Act
of 1990, which sets out general provisions relating to the sale of food.
For example, this law makes it unlawful to sell food that is harmful to
human health.  In addition, there are various statutory instruments and
European Community ("E.C.") regulations governing specific areas such as the
use of sweeteners, coloring and additives in food.  Trading standards
officers under the control of the Department of Trade and Industry also
regulate matters such as the cleanliness of the properties on which food is
produced and sold.

      Food that has medicinal properties may fall under the jurisdiction of
the Medicine Control Agency ("MCA"), a regulatory authority whose
responsibility is to ensure that all medicines sold or supplied for human
use in the U.K. meet acceptable standards of safety, quality and efficacy.
These standards are determined by the 1968 Medicines Act together with an
increasing number of E.C. regulations and directives established by the
European Union.  The latter take precedence over national laws.  The MCA has
a "borderline department" which determines when food should be treated as a
medicine and should therefore fall under the relevant legislation relating
to medicines.  The MCA is responsible, for example, for licensing,
inspection and enforcement to ensure that legal requirements concerning
manufacture, distribution, sale, labeling, advertising and promotion are
upheld.

International Operations

     In addition to the U.K., the Company markets its nutritional supplement
products through distributors and direct mail in many countries throughout
Europe, Asia, America and the Pacific Rim countries.

      The Company's international operations are conducted in a manner
substantially the same as those conducted domestically; however, in order to
conform to local variations, economic realities, market customs, consumer
habits and regulatory environments, differences exist in the products and in
the distribution and marketing programs.

      The Company's international operations are subject to many of the same
risks faced by the Company's domestic operations.  These include competition
and the strength of the local economy.  In addition, international
operations are subject to certain risks inherent in carrying on business
abroad, including foreign regulatory restrictions, fluctuations in monetary
exchange rates, import-export controls and the economic and political
policies of foreign governments.  The importance of these risks increases as
the Company's international operations grow and expand.  Virtually all of
the Company's international operations are affected by foreign currency
fluctuations.

Trademarks

      NBTY.  NBTY owns trademarks registered with the United States Patent
and Trademark Office and many other major jurisdictions throughout the world
for its Nature's Bounty, Holland & Barrett, Good'N Natural, American Health,
Puritan's Pride, Vitamin World, Natural Wealth and Nutrition Headquarters
trademarks, among others, and has rights to use other names essential to its
business.  Federally registered trademarks have a perpetual life, as long as
they are renewed on a timely basis and used properly as trademarks, subject
to the rights of third parties to seek cancellation of the trademarks if
they claim priority or confusion of usage.  The Company regards its
trademarks and other proprietary rights as valuable assets and believes they
have significant value in the marketing of its products.  The Company
vigorously protects its trademarks against infringement.

      H&B.  H&B owns trademarks registered with the appropriate U.K.
authorities for its Holland & Barrett trademark and has rights to use other
names essential to its business.

Associates

      NBTY.  As of September 30, 1999, NBTY (excluding H&B) employed
approximately 4,000 persons, of whom 40 are in executive and administrative
capacities, approximately 75 are in sales, approximately 850 are in the
Company's Vitamin World stores and the balance are in manufacturing,
shipping and packaging.  None of the Company's associates are represented by
a labor union.  The Company believes its relationship with its associates is
excellent.

      H&B.  During fiscal 1999, H&B employed an average of approximately
2,500 persons, of whom 30 worked in executive or administrative capacities,
60 worked in warehouse and distribution and the balance worked in retail
stores.  There is no trade union representation at H&B.  H&B management
believes that its relationship with its associates is excellent.

Item 2.  PROPERTIES

      NBTY.  The Company owns a total of approximately 1,300,000 square feet
of plant facilities located in Bohemia, New York, Holbrook, New York,
Bayport, New York and elsewhere.  The Company also leases approximately
75,000 square feet of warehouse space in Ronkonkoma, New York, 10,000 square
feet of warehouse space in Southampton, England and approximately 10,000
square feet of warehouse space in Reno, Nevada.  The Company leases and
operates approximately 400 retail locations under the name Vitamin World in
42 States in the U.S. and Guam.  The stores have an average selling area of
1,200 to 1,500 square feet.  Generally, the Company leases the properties
for three to five years at annual base rents ranging from $12,000 to $94,000
and percentage rents in the event sales exceed a specified amount.

      The following is a listing of all properties owned or leased by the
Company:

<TABLE>
<CAPTION>
                                    Type of                 Approx      Leased        Expiration
      Location                      Facility               Sq. Feet    or Owned        of Lease
- --------------------------------------------------------------------------------------------------
<S>                       <C>                              <C>          <C>         <C>
UNITED STATES:
- --------------
Bohemia, NY               Administration & Production      169,000      Owned
Bohemia, NY               Manufacturing                     80,000      Owned
Bohemia, NY               Manufacturing                     75,000      Owned
Holbrook, NY              Warehouse & Distribution         230,000      Owned
Holbrook, NY              Engineering                       17,000      Owned
Ronkonkoma, NY            Administration &
                          Distribution                     110,000      Owned
Ronkonkoma, NY            Warehouse                         75,000      Leased        October 2005
Bayport, NY               Production                        17,500      Owned
Bayport, NY*              Manufacturing                    131,000      Owned
Reno, NV                  Warehouse                         25,000      Leased        June 2001
Carbondale, IL            Administration & Production       80,000      Owned
Carbondale, IL            Administration                    15,000      Owned
South Plainfield, NJ      Manufacturing                     66,000      Owned
Murphysboro, IL           Manufacturing                     65,000      Owned
South Plainfield, NJ      Warehouse                         40,000      Leased        May 2006

UNITED KINGDOM:
- ---------------
Southampton               Warehouse                          9,000      Leased        September 2011
Hinckley                  Warehouse & Administration        50,000      Leased        October 2016
Nuneaton                  Administration                     9,000      Leased        June 2012
Burton**                  Administration & Warehouse                    Owned
</TABLE>

NBTY currently operates approximately 400 retail stores under the Vitamin
World name.  The stores have an average selling area of 1,200 square feet.
Generally NBTY leases the stores for three to five years at annual base
rents ranging from $12,000 to $94,000 and percentage rents in the event
sales exceeds a specific amount.  Holland & Barrett leases all of the
locations of its 423 retail stores for terms varying between 10 and 25 years
at varying rents.  The stores have an average selling area of 1,200 square
feet.  No percentage rents are payable.


*  Situated on 62 acres owned by the Company which allows for construction
   of additional facilities, if required.
** Under construction.


Warehousing and Distribution

      The Company dedicated approximately 440,000 square feet to warehousing
and distribution in its Long Island, NY; Carbondale, IL; Reno, NV; and
Southampton and Hinckley, U.K. facilities.

      The Company's warehouse and distribution centers are efficiently
integrated with the Company's order entry systems to enable the Company to
ship out mail orders typically within 48 hours of their receipt.  Once a
customer's telephone order is completed, the Company's computer system
forwards the order to the Company's distribution center, where all necessary
distribution and shipping documents are printed to facilitate processing.
Thereafter, the orders are prepared, picked, packed and shipped continually
through the day.  The Company operates a proprietary, state-of-the-art,
automated picking and packing system for frequently shipped items.  The
Company is capable of fulfilling 25,000 orders daily.  A system of conveyors
automatically routes boxes carrying merchandise throughout the distribution
center for fulfillment of orders.  Completed orders are bar-coded and
scanned and the merchandise and ship date are verified and entered
automatically into the customer order file for access by sales associates
prior to being shipped.  The Company ships its orders primarily through the
U.S. Postal Service, serving domestic and international markets.

      The Company currently distributes its products from its distribution
centers through contact and common carriers in the U.S. and by Company owned
trucks in the U.K.  Deliveries are made directly to Company owned and
operated Vitamin World stores once per week.  In addition, the Company ships
products overseas by container loads.  The Company also operates additional
distribution centers in Southampton and Hinckley, U.K.  Deliveries are made
directly to Company owned and operated Holland & Barrett stores twice per
week.  The Company is currently in the process of expanding its distribution
capacity in the U.K.  The Company delivers products to distribution points
in the U.S. through contract and common carriers as directed by its retail
customers.


Item 3.  LEGAL PROCEEDINGS

      Miscellaneous Claims and Litigations.  The Company is involved in
miscellaneous claims and litigation, which taken individually or in the
aggregate, would not materially impact the Company's financial position,
results of operations or its business.

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      On April 12, 1999, at the annual meeting of the shareholders, the
following directors were elected for a three year term:  Scott Rudolph,
Murray Daly, Bud Solk and Nathan Rosenblatt.  As of that date, the names of
other directors whose terms continue after the meeting were: Arthur Rudolph,
Aram Garabedian, Bernard G. Owen, Alfred Sacks, Glenn Cohen, Michael L.
Ashner and Michael Slade.


                                   PART II

Item 5.     MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
            STOCKHOLDER MATTERS

                               DIVIDEND POLICY

      Since 1973, the Company has not paid any cash dividends on its Common
Stock.  On April 24, 1992, the Company effected a two-for-one stock split in
the form of a 100% stock dividend to stockholders of record on May 8, 1992.
 On September 25, 1992, the Company effected a three-for-one stock split in
the form of a 200% stock dividend to stockholders of record on November 2,
1992.  On August 3, 1993, the Company effected a two-for-one stock split in
the form of a 100% stock dividend to shareholders of record on August 13,
1993.  In addition, in March, 1998 the Company effected a three-for-one
stock split in the form of a 200% stock dividend.  Future determination as
to the payment of cash or stock dividends will depend upon the Company's
results of operations, financial condition and capital requirements and such
other factors as the Company's Board of Directors consider appropriate.

                         PRICE RANGE OF COMMON STOCK

      The Common Stock is traded in the over-the-counter market and is
included for quotation on the National Association of Securities Dealers
National Market System under the trading symbol "NBTY".  The following table
sets forth, for the periods indicated, the high and low closing sale prices
for the Common Stock, as reported on NASDAQ/NMS:

<TABLE>
<CAPTION>
Fiscal year ended September 30, 1999
                                          High        Low
                                          ----        ---
      <S>                                 <C>         <C>
      First Quarter                       10.00       4.38

      Second Quarter                       8.00       4.63

      Third Quarter                        6.88       4.44

      Fourth Quarter                       9.00       5.81

<CAPTION>
Fiscal year ended September 30, 1998
      <S>                                 <C>        <C>
      First Quarter                        8.46       6.42

      Second Quarter                      20.58      10.67

      Third Quarter                       24.38      14.63

      Fourth Quarter                      23.25       7.31
</TABLE>

      On December 10, 1999, the closing sale price of the Common Stock was
$9.69.  There were approximately 990 record holders of Common Stock as of
December 1, 1999.  The Company believes that there were in excess of 10,000
beneficial holders of Common Stock as of such date.


Item 6.     SELECTED CONSOLIDATED FINANCIAL DATA
(Dollars and shares in thousands, except per share amounts)

<TABLE>
<CAPTION>
                                                    1995          1996          1997          1998          1999
                                                  ----------------------------------------------------------------

<S>                                               <C>           <C>           <C>           <C>           <C>
Selected Income Statement Data:
Net sales                                         $250,351      $265,670      $355,336      $572,124      $630,894
Costs & expenses:
  Cost of sales                                    137,254       138,186       177,909       271,233       293,521
  Catalog printing, postage &
   promotion                                        28,307        26,695        27,932        32,176        32,895
  Selling, general &
   administrative                                   67,032        68,414        96,653       190,276       236,367
  Litigation settlement costs                                                    6,368                       4,952
  Merger costs                                                                                 3,528
                                                  ----------------------------------------------------------------
Income from operations                              17,758        32,375        46,474        74,911        63,160
Interest expense, net                               (2,284)       (2,431)       (7,471)      (16,518)      (18,945)
Other, net                                             822         1,430         1,817         3,921         1,388
                                                  ----------------------------------------------------------------
Income before income taxes                          16,296        31,374        40,820        62,314        45,603
Income taxes                                         3,374         9,168        11,694        23,474        18,324
                                                  ----------------------------------------------------------------
Net income                                        $ 12,922      $ 22,206      $ 29,126      $ 38,840      $ 27,279
                                                  ================================================================

Per Share Data:
Net income per common share:
  Basic                                           $   0.21      $   0.35      $   0.45      $   0.59      $   0.39
  Diluted                                         $   0.19      $   0.32      $   0.42      $   0.56      $   0.39
Weighted average common shares
 outstanding  (000):
  Basic                                             62,159        64,197        64,611        65,563        69,640
  Diluted                                           68,695        68,699        68,935        69,847        70,826

Selected Balance Sheet Data:
Working capital                                   $ 45,556      $ 57,559      $ 70,850      $ 89,106      $121,103
Total assets                                       148,187       171,948       571,177       500,457       539,384
Long-term debt, capital lease obligations
 and promissory notes payable, less current
  portion                                           15,683        23,570       341,159       173,531       234,903
Total stockholders' equity                          91,393       107,645       131,291       230,339       223,949
</TABLE>


Item 7.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
            RESULTS OF OPERATION

Background

      NBTY, founded in 1971, is a leading vertically integrated
manufacturer, marketer and retailer of a broad line of high quality, value-
priced nutritional supplements.  NBTY has continued to grow through its
marketing practices and through a series of strategic acquisitions.  Since
1986, the Company has acquired and integrated 14 companies participating in
the direct response, retail and manufacturing of the nutritional supplement
sector, including Holland & Barrett in August 1997 and Nutrition
Headquarters Group in 1998.  In November 1999 the Company signed an
agreement to acquire Nutrition Warehouse, Inc., a company operating a mail
order business and retail stores.

      In April 1998, NBTY merged a group of affiliated, privately held
companies, referred to collectively as Nutrition Headquarters Group, into
the Company.  In connection with such transaction, the Company issued
approximately 8.8 million shares of its Common Stock and incurred merger-
related transaction costs of approximately $4 million.  Nutrition
Headquarters Group includes Nutrition Headquarters, Inc., a mail order VMS
company in Cambridge, Massachusetts and Nutro Laboratories, Inc., a South
Plainfield, New Jersey-based vitamin manufacturer.  The merger of Nutrition
Headquarters Group into the Company was accounted for as a pooling of
interests and, accordingly, no goodwill was recorded in this transaction.
Financial information has been restated to include the results of operations
of Nutrition Headquarters Group for all periods presented.

      NBTY markets its multi-branded products through four distribution
channels: (i) puritan.com/direct response, (ii) Retail-Company owned and
operated Vitamin World retail stores in the U.S. and Company owned and
operated Holland & Barrett retail stores in the U.K., (iii) wholesale
distribution to drug store chains, supermarkets, discounters, independent
pharmacies and health food stores, and (iv) a network marketing program.
NBTY's net sales from puritan.com/direct response, retail-U.S, retail-U.K.
and wholesale operations were approximately 28%, 17%, 35% and 20%,
respectively, for the year ended September 30, 1999.  As a result of the
Company's efforts to expand its direct to consumer business, wholesale
sales, as a percentage of total net sales, decreased from approximately 23%
of net sales in fiscal 1998 to approximately 20% for the year ended
September 30, 1999.

      The Company recognizes revenue upon shipment or, with respect to its
own retail stores, upon the sale of products.  Net sales are net of all
discounts, allowances, returns and credits.  Cost of sales includes the cost
of raw materials and all labor and overhead associated with the
manufacturing and packaging of the products, other than two-piece capsule
forms.  Gross margins are affected by, among other things, changes in the
relative sales mix among the Company's four distribution channels.
Historically, gross margins from the Company's puritan.com and retail sales
have typically been higher than gross margins from wholesale sales.

Results of Operations

      The following table sets forth income statement data of the Company as
a percentage of net sales for the periods indicated:

<TABLE>
<CAPTION>
                                      Fiscal Years Ended September 30,
                                      --------------------------------
                                          1997      1998      1999
                                          ------------------------
<S>                                       <C>       <C>       <C>
Net Sales                                 100%      100%      100%

Costs and Expenses:
  Cost of sales                            50.0      47.4      46.5
  Catalog printing & promotion              7.9       5.6       5.2
  Selling, general & administrative        27.2      33.3      37.5
  Litigation                                1.8       0.0       0.8
  Merger-related costs                      0.0       0.6       0.0
                                          -------------------------

                                           86.9      86.9      90.0
                                          -------------------------

Income from operations                     13.1      13.1      10.0
Interest expense & other, net              (1.6)     (2.2)     (2.8)
                                          -------------------------
Income before income taxes                 11.5      10.9       7.2
Income taxes                                3.3       4.1       2.9
                                          -------------------------
Net Income                                  8.2%       6.8%     4.3%
                                          ==========================
</TABLE>

Fiscal Year Ended September 30, 1999 Compared to Year Ended September 30,
1998

      Net Sales.  Net sales for fiscal 1999 were $631 million, an increase
of $59 million or 10% compared with net sales of $572 million in fiscal
1998.  Of the $59 million increase, $37 million was attributable to retail-
U.S. sales, $35 million was attributable to retail-U.K. sales, while there
were decreases of $1 million in wholesale and $12 million in
puritan.com/direct response.  During 1999, the Company opened 151 stores
which contributed $18 million in increased sales in the U.S. and 8 stores in
the U.K.  The decrease in sales for puritan.com/direct response was mainly
due to the discontinuance of unprofitable sales at Nutrition Headquarters.
Internet sales increased 550% to $4 million.

      Cost of Sales.  Cost of Sales for fiscal 1999 was $294 million, an
increase of $23 million compared with the cost of sales of $271 million for
fiscal 1998.  As a percentage of sales, gross profit increased to 53.5% for
1999 from 52.6% for 1998.  Such increase was due to various factors
including: (i) lower manufacturing costs resulting from increased
productivity at the Company's manufacturing facilities; (ii) higher
percentage of sales direct to the consumer; (iii) increased sales of new
products, which typically have higher gross margins; and (iv) generally
higher margins on products manufactured by NBTY and sold in H&B stores.  The
Company's strategy is to continue to increase in-house manufacturing while
decreasing the use of outside suppliers in both the U.S. and the U.K.  In
addition, cost of sales includes a year end adjustment to inventory of $5.4
million, which, is principally the result of the Company utilizing the gross
profit method for interim reporting.

      Catalog, Printing, Postage and Promotion.  Catalog, printing, postage
and promotion expenses were $33 million and $32 million for fiscal 1999 and
1998, respectively.  Such costs as a percentage of net sales were 5.2% for
1999 and 5.6% for 1998.  The decreased percentage was due to more efficient
printing and mailing methods of the Company's catalog operation and
increased sales.

      Selling, General and Administrative.  Selling, general and
administrative expenses for fiscal 1999 were $236 million, an increase of
$46 million, compared with $190 million for fiscal 1998.  As a percentage of
sales, selling, general and administrative expenses were 37.5% and 33.3% in
1999 and 1998, respectively.  Of the $46 million increase, $9 million was
attributable to rent expense, $17 million to payroll costs, mainly
associated with the retail-U.S. expansion program and $6 million was
attributable to an increased depreciation expense as a result of the
increase in capital expenditures.

      Litigation Settlement Costs and Merger Related Costs.  In 1999 the
Company incurred $5 million for litigation and settlement costs in
connection with terms of the purchase agreement of the 1997 acquisition of
Holland & Barrett and in 1998, $4 million for merger related costs for
Nutrition Headquarters.

      Interest Expense, Net.  Interest expenses was $19 million in fiscal
1999, an increase of $2 million, compared with net interest expense of $17
million in fiscal 1998.  The increase in net interest primarily resulted
from the increase of long term debt from $171 million in 1998 to $217
million in 1999.

      Income taxes.  The Company's effective tax rate was 40.2% in fiscal
1999 and 37.7% in fiscal 1998.  Prior to April 1998, Nutrition Headquarters
Group was privately held and had subchapter S status and, accordingly,
recorded no income tax provisions except for certain minimum taxes.

      Net Income.  Net income for fiscal 1999 was $27 million, compared with
$39 million in fiscal 1998, a decrease of $12 million.

Fiscal Year Ended September 30, 1998 Compared to Year Ended September 30,
1997

      Net Sales.  Net sales for fiscal 1998 were $572 million, an increase
of $216 million or 61% compared with net sales of $355 million in fiscal
1997.  Of the $216 million increase, $24 million was attributable to direct
response, $25 million to retail-U.S. sales, $162 million to retail-U.K.
sales and $5 million to wholesale sales.  During 1998, the Company's: (i)
direct response operations grew 15% as a result of a growing number of names
in the Company's mailing list; (ii) retail-U.S. operations grew 61% as a
result of continued new store openings and 18% growth in same store sales;
(iii) retail-U.K. operations were presented for the entire fiscal year of
1998 as a result of the acquisition of H&B in August 1997; and (iv)
wholesale operations grew 4% as a result of the Company's strategy to focus
its efforts on expanding its direct to consumer business.  The acquisition
of H&B has been accounted for under the purchase method of accounting and,
accordingly, the results of operations are included in the financial
statements from August 1997, the date of the acquisition.  Without H&B,
NBTY's total sales would have increased approximately 17%.

      Cost of Sales.  Cost of Sales for fiscal 1998 was $271 million, an
increase of $93 million compared with costs of sales of $178 million for
fiscal 1997.  Gross profit for 1998 was $301 million, an increase of $123
million or 70% compared with $177 million in the same period in 1997.  As a
percentage of net sales, gross profit increased to 52.6% for 1998 from 50%
for the same period in 1997.  Such increase was due to various factors,
including: (i) lower manufacturing costs resulting from increased
productivity at the Company's manufacturing facilities; (ii) higher
percentage of sales direct to the consumer; (iii) increased sales of new
products, which typically have higher gross margins; and (iv) generally
higher margins on products manufactured by NBTY and sold in H&B stores.  The
Company's strategy is to continue to increase in-house manufacturing while
decreasing the use of outside suppliers in both the U.S. and the U.K.

      Catalog, Printing, Postage and Promotion.  Catalog, printing, postage
and promotion expenses were $32 million and $28 million for fiscal 1998 and
1997, respectively.  Such costs as a percentage of net sales were 5.6% in
1998 and 7.9% in 1997.  The decrease as a percentage of net sales was due to
the increase in retail sales from H&B as well as more efficient printing and
mailing methods of the Company's catalog operations.

      Selling, General and Administrative.  Selling, general and
administrative expenses for fiscal 1998 were $190 million, an increase of
$93 million compared with $97 million for fiscal 1997.  As a percentage of
net sales, selling, general and administrative expenses were 33.3% and 27.2%
in 1998 and 1997, respectively.  Of the $93 million increase, $28 million
was attributable to rent expense associated with H&B retail locations and
additional Vitamin World retail stores, $30 million was attributable to
payroll costs  for H&B and $12 million was attributable to an increase in
depreciation and amortization, including $5 million in goodwill resulting
from the acquisition of H&B.

      Interest Expenses.  Interest expense was $17 million in fiscal 1998,
an increase of $9 million compared with net interest expense of $7.4 million
in fiscal 1997.  The increase in net interest primarily resulted from the
issuance of $150 million of 8-5/8% Senior Subordinated Notes due in 2007 to
fund the acquisition of H&B.

      Income Taxes.  The Company's effective tax rate was 37.7% in fiscal
1998 and 28.6% in fiscal 1997.  Prior to April, 1998, Nutrition Headquarters
Group was privately held and had subchapter S status and, accordingly,
recorded no income tax provision except for certain minimum taxes.  It is
anticipated that the Company's effective tax rate on an on-going basis will
be approximately 40%.

      Net Income.  Net income for fiscal 1998 was $39 million, an increase
of $10 million or 33% compared with $29 million in fiscal 1997.  Assuming
Nutrition Headquarters Group was taxed at the Company's effective rate, net
income would have been $36 million for fiscal 1998, an increase of $12
million or 50% compared with $24 million in fiscal 1997.

Fiscal Year Ended September 30, 1997 Compared to Fiscal Year Ended September
30, 1996.

      Net Sales.  Net sales for fiscal 1997 were $355 million, an increase
of $89 million or 33% compared with net sales of $266 million in fiscal
1996.  Of the $89 million increase, $28 million was attributable to
puritan.com/direct response, $44 million to retail sales in the U.S. and the
U.K. and $17 million to wholesale sales.  During this period, the Company's
(i) mail order operations grew 21% as a result of a growing number of names
in the Company's mailing list and greater consumer recognition of Puritan's
Pride quality and value; (ii) retail-U.S. operations grew 93 % as a result
of 23% growth in same store sales and 49 net new store openings; (iii)
retail-U.K. operations  recorded sales of $24 million as a result of the
acquisition of Holland & Barrett in August 1997; and (iv) wholesale
operations grew 16%.  Without Holland & Barrett, sales would have increased
25%.

      Cost of Sales.  Cost of sales for fiscal 1997 was $178 million, an
increase of $40 million or 29% compared with $138 million for fiscal 1996.
Gross profit for fiscal 1997 was $177 million, an increase of $50 million or
39% compared with $127 million in fiscal 1996.  As a percentage of net
sales, gross profit increased to 50% in fiscal 1997 from 48% in fiscal 1996.
 Such increase was due to various factors, including increased sales of new
products and generally higher margins on products as well as lower
manufacturing costs resulting from increased productivity.  The Company's
strategy is to continue to increase in-house manufacturing while decreasing
the use of outside suppliers in both the U.S. and the U.K.

      Catalog, Printing, Postage and Promotion.  Catalog printing, postage
and promotion for fiscal 1997 was $28 million, an increase of $1 million or
4% compared with $27 million in fiscal 1996.  Such costs as a percentage of
net sales were 8% in fiscal 1997 and 10% in fiscal 1996.  The decrease as a
percentage of net sales was mainly due to more efficient printing and
mailing methods of the Company's catalog operation and increased Company-
wide sales.

      Selling, General and Administrative.  Selling, general and
administrative expenses for fiscal 1997 were $97 million, an increase of $29
million or 43% compared with $68 million in fiscal 1996.  As a percentage of
net sales, these expenses were 27% and 26% for fiscal 1997 and 1996,
respectively.  This increase was attributable to increased payroll cost and
building costs including rent expense resulting from the acquisition of
Holland & Barrett.

      Litigation.  In fiscal 1997, the Company agreed to settle a class
action lawsuit for approximately $5.6 million, net of insurance recoveries
and also recorded a charge to operations for related fees of $768,000.

      Interest Expense, Net.  Interest expenses, net was $7 million in
fiscal 1997, an increase of $5 million compared with net interest expenses,
of $2 million in fiscal 1996.  Increased interest expense, net, associated
with the Holland & Barrett acquisition totaled $2 million in fiscal 1997.
In addition, the Company recorded a loss of approximately $2 million in
connection with the settlement of a treasury-lock instrument.

      Income Taxes.  The Company's effective tax rate was 28.7% in fiscal
1997 and 29.2% in fiscal 1996.  Nutrition Headquarters Group was privately
held and had subchapter S status and, accordingly, recorded no income tax
provision, except for certain minimum taxes.

      Net Income.  Net income for fiscal 1997 was $29 million, an increase
of $7 million or 32% compared with $22 million in fiscal 1996.  Assuming
Nutrition Headquarters Group was taxed at the Company's effective rate, net
income would have been $24 million for fiscal 1997, an increase of $5
million or 26% compared with $19 million in fiscal 1996.

Seasonality

      The Company believes that its business is not seasonal.  Historically
the Company has slightly lower net sales in its first and third fiscal
quarters, and slightly higher net sales in its second and fourth fiscal
quarters.  The Company may have higher net sales in a quarter depending upon
when it has engaged in significant promotional activities.

Liquidity and Capital Resources.

      The Company requires liquidity for capital expenditures and working
capital needs, including debt service requirements.  Total capital
expenditures for the Company were $45.8 million for fiscal 1999, of which
approximately $36.8 million was associated with the Company's retail
expansion program.

      Working capital increased $32 million to $121 million.  The Company
believes that the cash flow generated from its operations and amounts
available under the Revolving Credit Facility should be sufficient to fund
its debt service requirements, working capital needs, anticipating capital
expenditures and other operating expenses for the foreseeable future.  In
April 1999, the Company entered into an amended and restated Credit and
Guarantee Agreement ("CGA") which expires September 2003.  Under the terms
of the CGA, up to $75 million is converted to a five year term loan in April
2000.  Virtually all the Company's assets are collateralized under the CGA.

      During fiscal 1999, the Company utilized the CGA to buy back 4,702
shares ($34,438) of its common stock under its stock purchase plan.

      The Company's debt instruments impose certain restrictions on the
Company regarding capital expenditures, limit the Company's ability to:
incur additional indebtedness, dispose of assets, make repayments of
indebtedness or amendments of debt instruments, pay distributions, create
liens on assets and enter into sale and leaseback transactions, investments,
loans or advances and acquisitions.  Such restrictions could limit the
Company's ability to respond to market conditions, to provide for
unanticipated capital investments or to take advantage of business or
acquisition opportunities.

Inflation

      Inflation has not had a significant impact on the Company in the past
three years nor is it expected to have a significant impact in the
foreseeable future.

Year 2000.

      The Year 2000 problem is a result of software computer programs being
written using two digits rather than four to define the applicable year.
The Company recognized, that without corrective action, that the risk that
its software programs or computer hardware that have date-sensitive software
or embedded chips may recognize a date using "00" as the year 1900 rather
than the Year 2000.  This could result in a system failure or a
miscalculation causing disruptions of operations including, among other
things, a temporary inability to process transactions, send invoices, or
engage in similar normal business activities.  The Company recognized the
need to ensure that its operations will not be adversely impacted by Year
2000 software and hardware failure.  The Company developed a plan to ensure
that its systems are compliant with the requirements to process transactions
in the Year 2000.  That plan consisted of four phases: assessment,
remediation, testing and implementation, and encompasses internal
information technology (IT) systems and non-IT systems, as well as third
party exposures.

      The following is a status report of the Company's effort to date:

The Company's State of Readiness

      The Company believes that it has completed the assessment,
remediation, testing and IT systems and non-IT systems phases.  To the best
of its knowledge, management of the Company believes that all U.S. and U.K.
production systems and networks are Y2K compliant.  The Company retained an
outside firm to assist the Company's personnel.  It is estimated that the
costs of this project are approximately $1 million.  With the exception of
these consulting fees, other costs to comply with the year 2000 issue have
been immaterial.

Third Parties And Their Exposure To The Year 2000

      The Company has requested from a majority of its principal suppliers
and vendors written statements regarding their knowledge of and plans for
meeting Year 2000 requirements.  To date, the Company is not aware of any
principal supplier or vendor with a Year 2000 issue that could materially
impact the Company's results of operations, liquidity, or capital resources.
 However, the Company has no means of ensuring that external agents will be
Year 2000 ready.  The Company has numerous alternate suppliers that it could
utilize in the event of a problem with any particular supplier.

Risks

      Management of the Company believes that it has an effective program to
resolve the Year 2000 issue.  The Company has completed all necessary phases
of the Year 2000 program.  However, there can be no assurance that the
Company is risk free of the Year 2000 issue.  Principally, certain aspects
of the Company's operations are dependent on third parties and their ability
to meet Year 2000 requirements.  In addition, disruptions in the economy
which could result from the Year 2000 issues could also materially adversely
affect the Company.  The amount of potential liability and lost revenue, if
any, cannot be reasonably estimated at this time.

Recent Financial Accounting Standards Board Statements

      Effective October 1, 1998, the Company adopted SFAS No. 131,
"Disclosures About Segments of an Enterprise and Related Information," which
established standards for reporting information about operating segments.
it also establishes standards for disclosures regarding products and
services, geographic areas and major customers.  SFAS No. 131 requires
comparative information for earlier years to be restated.  The adoption of
SFAS No. 131 did not affect the Company's results of operations or financial
position, but did affect the disclosure of segment information.

      Effective october 1, 1998, the Company also adopted SFAS No. 130,
"Reporting Comprehensive Income."  This statement establishes standards for
the reporting and display of comprehensive income and its components in a
full set of financial statements.  As shown in the consolidated statement of
stockholders' equity, comprehensive income includes net income and the
effect of translations which are charged or credited to the cumulative
translation adjustment.

      In addition, the Company adopted the provisions of Statement of
Position No. 98-5, "Reporting on the Cost of Start-Up Activities ("SOP No.
98-5"), for fiscal 1999.  SOP No. 98-5 required that all start-up (or pre-
opening) activities and organization costs be expensed as incurred.  The
adoption of SOP No. 98-5 did not have a material impact on the company's
results of operations or financial position.


Item 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      None

Item 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      See attached financial statements.  Part IV, Item 14. Exhibits.

Item 9.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
            FINANCIAL DISCLOSURE
      None.


                                  PART III

Item 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      In connection with the adoption of SFAS No. 131, "Disclosures About
Segments of an Enterprise and Related Information", the Company reclassified
certain persons who were formerly named as NBTY, Inc. executive officers and
re-positioned such persons into the business segment in which each directly
functions.  Accordingly, such reclassified persons are Officers of a
subsidiary or division and are not considered, nor do they function as, an
NBTY, Inc. executive officer.

      Set forth below are the names and other relevant information regarding
executive officers and directors of the Company as of December 1, 1999.
Their stated positions are as follows:

<TABLE>
<CAPTION>
                                                             Year      Commencement
                                                             first     of term of
                                                            elected    office as
Name                     Age      Position                  Director    Officer
- -----------------------------------------------------------------------------------
<S>                      <C>     <C>                         <C>           <C>
Scott Rudolph            42      Chairman of
                                 the Board, Chief
                                 Executive Officer,
                                 and President               1986          1986

Harvey Kamil             55      Executive Vice
                                 President,
                                 Secretary                   ----          1982

Michael C. Slade         50      Senior Vice President-
                                 Strategic Planning,
                                 Director                    1998          1999

James P. Flaherty        42      Vice President-
                                 Advertising                 ----          1988

William J. Shanahan      41      Vice President-
                                 Data Processing             ----          1988

Arthur Rudolph           71      Director                    1971          1971

Aram Garabedian          64      Director                    1971          ----

Bernard G. Owen          71      Director                    1971          ----

Alfred Sacks             72      Director                    1971          ----

Murray Daly              72      Director                    1971          ----

Glenn Cohen              40      Director                    1988          ----

Bud Solk                 66      Director                    1994          ----

Nathan Rosenblatt        42      Director                    1994          ----

Michael L. Ashner        46      Director                    1998          ----
</TABLE>


      The Directors of the Company are elected to serve a three-year term or
until their respective successors are elected and qualified.  Officers of
the Company hold office until the meeting of the Board of Directors
immediately following the next annual shareholders meeting or until removal
by the Board, whether with or without cause.

      Scott Rudolph is the Chairman of the Board of Directors, President,
      Chief Executive and is a shareholder of the Company. Mr, Rudolph
      founded U.S. Nutrition Corp., a mail order vitamin company in 1976,
      which was purchased by NBTY in 1986.  He is the Chairman of Dowling
      College, Long Island, New York.  He joined NBTY in 1986.  He is the
      son of Arthur Rudolph.

      Harvey Kamil is Executive Vice President, Chief Financial Officer and
      Secretary.  He is on the Board of Directors of the Council for
      Responsible Nutrition.  He joined NBTY in 1982.

      James P. Flaherty is Vice President of Advertising.  He joined NBTY in
      1979.

      William J. Shanahan is Vice President of Data Processing.  He joined
      NBTY in 1980.

      Michael Slade is the Senior Vice President - Strategic Planning and is
      the President of the Company's wholly-owned subsidiary, Nutrition
      Headquarters (Delaware), Inc.  He previously was an owner and Chief
      Executive Officer of that corporation's predecessor before its
      acquisition by the Company in 1998.

      Arthur Rudolph founded Arco Pharmaceuticals, Inc., NBTY's predecessor,
      in 1960 and served as NBTY's Chief Executive Officer and Chairman of
      the Board of Directors since that date until his resignation in
      September 1993.  He remains a member of the Board of Directors and a
      consultant to the Company.  He was responsible for the formation of
      NBTY in 1971.  He is the father of Scott Rudolph.

      Aram Garabedian is, and has been since 1988, a real estate developer
      in Rhode Island.  He was associated with NBTY and its predecessor,
      Arco Pharmaceuticals, Inc., for 20 years in a sales capacity and as an
      officer.  He has served as a director since 1971.

      Bernard G. Owen has been associated with Cafiero, Cuchel and Owen
      Insurance Agency, Pitkin, Owen Insurance Agency and Wood-HEW Travel
      Agency for more than the past 5 years.  He currently serves as
      Chairman of these firms.

      Alfred Sacks has been engaged as President of Al Sacks, Inc., an
      insurance agency for the past 30 years.

      Murray Daly, formerly a Vice President of J. P. Egan Office Equipment
      Co., is currently a consultant to the office equipment industry.

      Glenn Cohen is the President of Glenn-Scott Landscaping and Design for
      more than 5 years.

      Bud Solk has been President of Chase/Ehrenberg & Rosene, Inc., an
      advertising and marketing agency located in Chicago, Illinois since
      1995.  Previously, Mr. Solk had been President of Bud Solk Associates,
      Inc., which he founded in 1958.

      Nathan Rosenblatt is the President and Chief Executive Officer of
      Ashland Maintenance Corp., a commercial maintenance organization
      located in Long Island, New York.

      Michael L. Ashner is President and Chief Executive Officer of Winthrop
      Financial Assoc., a firm engaged in the organization and
      administration of real estate limited partnership.


Item 11.    EXECUTIVE COMPENSATION

                         SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>

                                                                          Long-Term                  All Other
                                                                     Compensation Awards           Compensation:
Name and                                Annual Compensation       Restricted        Stock          Pension Plan
Principal Position            Year      Salary $      Bonus$       Stock($)       Options #      and 401(k) Plan $
- ------------------------------------------------------------------------------------------------------------------

<S>                           <C>       <C>          <C>                         <C>                   <C>
Scott Rudolph                 1999      609,600      500,000                       260,000             4,801
Chairman of the Board,        1998      600,008      400,000                     1,050,000             7,672
President and Chief           1997      488,838      350,000                     ---------             4,792
Executive Officer

Harvey Kamil                  1999      304,800      225,000                       250,000             4,801
Executive Vice President      1998      300,000      225,000                       150,000             7,672
Chief Financial Officer       1997      271,611      200,000                       -------             4,592

Michael C. Slade              1999      275,000      -------                       -------             3,312
Senior Vice President         1998      -------      -------                       -------             -----
Strategic Planning            1997      -------      -------                       -------             -----

James Flaherty                1999      174,700       75,000                        20,000             4,801
Vice President                1998      167,500       75,000                        30,000             7,672
Marketing & Advertising       1997      151,000       50,000                        ------             4,792

William Shanahan              1999      152,000       60,000                        20,000             4,801
Vice President                1998      146,000       60,000                        30,000             7,672
Data Processing               1997      140,000       40,000                        ------             4,792
</TABLE>

Employment Agreements

      Scott Rudolph, Chairman of the Board, President and Chief Executive
Officer of the Company, entered into an employment agreement effective
February 1, 1994, as amended, to terminate January 31, 2004.  During the
period of the employment agreement, the salary payable to Scott Rudolph
shall be fixed by the Board of Directors of the Company, provided that in no
event will the executive salary be at a rate lower than $600,000 per year,
with bonuses, certain fringe benefits accorded other executives of NBTY, and
with annual cost of living index increases.

      Harvey Kamil, Executive Vice President, Chief Financial Officer and
Secretary of the Company, entered into an employment agreement effective
February 1, 1994, as amended, to terminate January 31, 2004.  During the
period of the employment agreement, the salary payable to Harvey Kamil shall
be fixed by the Board of Directors of the Company, provided that in no event
will the executive salary be at a rate lower than $300,000 per year, with
bonuses, certain fringe benefits accorded other executives of NBTY, and with
annual cost of living index increases.

      Each of the above agreements also provides for the immediate
acceleration of the payment of all compensation for the term of the contract
and the registration and sale of all issued stock, stock options and shares
underlying options in the event of certain changes of control, or
involuntary (i) termination of employment, (ii) reduction of compensation,
or (iii) diminution of responsibilities or authority.

      Effective January 1, 1997, the Company entered into a consulting
agreement with Rudolph Management Associates, Inc. for the services of
Arthur Rudolph, a director of the Company.  The agreement has been renewed
to provide services from January 1, 1998 through December 31, 2000 with the
consulting fee fixed by the Board of Directors of the Company, provided that
in no event will the consulting fee be at a rate lower than $400,000 per
year, payable monthly, with certain fringe benefits accorded to other
executives of NBTY.

      On April 20, 1998, the Company entered into a one-year consulting
agreement with Michael C. Slade, one of the former shareholders of Nutrition
Headquarters Group.  Under the terms of the agreement, as amended, Mr. Slade
is the Senior Vice President - Strategic Planning of the Company and the
President of Nutrition Headquarters Group subsidiary.  He receives an annual
compensation of $275,000 renewable at Mr. Slade's option, for up to two
additional one-year periods.  The agreement also provides for fringe
benefits accorded other executives of NBTY.

      Four members of Holland & Barrett's senior executive staff have
service contracts, terminable by the Company upon twelve months notice, at
annual salaries ranging between approximately $75,000 and $200,000.

Item 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS

Management

      (a)   Security Ownership of Certain Beneficial Owners

Security ownership of persons owning of record, or beneficially, 5% or more
of the outstanding Common Stock, as of December 15, 1999.  The Company is
not aware of any other beneficial holders of 5% or more of the Common Stock.
 All information with respect to beneficial ownership, set forth in the
foregoing stock ownership table, is based on information furnished by the
shareholder, director or executive officer, or contained in filings made
with the Securities and Exchange Commission.

<TABLE>
<CAPTION>
                                             Amount & Nature       Percent
                    Name and Address of      of Beneficial         of
Title of Class      Beneficial Owner         Ownership (1)         Class (1)
- ----------------------------------------------------------------------------

<S>                 <C>                      <C>                    <C>
Common Stock        Scott Rudolph            12,408,058             18.46
Par Value           90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        NBTY, Inc.               2,585,301               3.85
(Par Value          Profit Sharing Plan      Record and
$.008)                                       Beneficial
<FN>
<F1> Includes shares issuable upon exercise of options held by executive
officers and directors.
</FN>
</TABLE>

      (b)   Security Ownership of Management (Directors and Executive
Officers)

<TABLE>
<CAPTION>
                                             Amount & Nature       Percent
                    Name and Address of      of Beneficial         of
Title of Class      Beneficial Owner         Ownership (1)         Class (1)
- ----------------------------------------------------------------------------
<S>                 <C>                      <C>                    <C>
Common Stock        Scott Rudolph(2)         12,408,058             18.46
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Harvey Kamil             2,281,432               3.39
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Arthur Rudolph           2,056,893               3.06
(Par value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Michael Slade            2,137,448               3.18
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        James Flaherty           150,963                  Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        William Shanahan         145,000                  Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Aram Garabedian          36,000                   Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Bernard G. Owen          44,400                   Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Alfred Sacks             60,000                   Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Murray Daly              58,000                   Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Glenn Cohen              87,000                   Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Bud Solk                 50,000                   Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Nathan Rosenblatt        30,000                   Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Michael Ashner           55,000                   Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        All Directors &          19,612,182             26.50
(Par Value          Executive Officers       Record and
$.008)              as a group               Beneficial
                    (14 persons)

<FN>
<F1> Each named person or group is deemed to be the beneficial owner of
securities which may be acquired within 60 days through the exercise or
conversion of options, if any, and such securities are deemed to be
outstanding for the purpose of computing the percentage beneficially owned
by such person or group. Such securities are not deemed to be outstanding
for the purpose of computing the percentage of class beneficially owned by
any person or group. Accordingly, the indicated number of shares includes
shares issuable upon exercise of options (including employee stock options)
and any other beneficial ownership of securities held by such person or
group.
<F2> Includes shares held in a Trust created by Arthur Rudolph for the
benefit of Scott Rudolph and others.
<F3> Includes 530,847 shares held in a Trust created for the benefit of Mr.
Slade's wife.
</FN>
</TABLE>

NBTY Inc. Employee Stock Ownership Plan and Trust ("ESOP")
- ----------------------------------------------------------

The basic terms of the Plan are as follows:

Eligibility

      All associates of the Company, including officers, over the age of 21
and who have been employed by the Company for one year or more are eligible
participants in the Plan.

Contributions

      Contributions are made on a voluntary basis by the Company. There is
no minimum contribution required in any one year.

      There will be no contributions required by an associate.  All
contributions will be made by the Company at the rate of up to 15% of the
Company's annual payroll, at the discretion of the Company.  Each eligible
associate receives an account or share in the Trust and the cash and/or
shares of stock contributed to the Plan each year are credited to his or her
account.

Vesting

      Once an associate is eligible, a portion of the stock in his or her
account becomes "vested" each year, as follows:

<TABLE>
<CAPTION>
Number of Years      Percentage of Shares
  of Service           earned each year
- -----------------------------------------
     <S>                     <C>
     0 - 2                    0%
         3                   20%
         4                   20%
         5                   20%
         6                   20%
         7                   20%
</TABLE>

Distribution

      If an associate retires, is disabled, dies or his or her employment is
otherwise terminated, that associate or that associate's estate will receive
the vested portion held in trust for such associate.

      At the end of the vesting period, the associates become full
beneficial owners of the stock.  There is no tax consequence attached to his
or her Plan for an associate until that associate sells the shares, at which
time any profit realized by the associate is taxed as a capital gain.

      Distribution is to be made only in the shares of NBTY, Inc. which
shares were purchased for the Trust from the cash contributions of the
Company.


Item 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      The Company has had, and in the future may continue to have, business
transactions with firms affiliated with certain of the Company's directors.
 Each such transaction is in the ordinary course of the Company's business.

      During the fiscal year ended September 30, 1999, the following
transactions occurred:

      A.      Gail Radvin, Inc., a corporation wholly-owned by Gail Radvin,
received commissions from the Company totalling $432,886.48 on account of
sales in certain foreign countries and had trade receivable balances of
approximately $2.2 million as of September 30, 1999.  Gail Radvin is the
sister of Arthur Rudolph (a director) and the aunt of Scott Rudolph
(Chairman and President).

      B.      Chase/Ehrenberg & Rosene, Inc., a company partly owned by Bud
Solk, a director, placed advertising for the Company and received
commissions of $163,923.67.

      C.      Glenn-Scott Landscaping & Design, a company owned by Glenn
Cohen, a director, performed landscaping and maintenance on the Company's
properties and received $81,477.96 in compensation.

      D.      Arthur Rudolph, a director, has been retained under a
Consulting Agreement, at an annual fee of $400,000, payable monthly, which
Agreement expires on December 31, 2000.


                                   PART IV


Item 14.    EXHIBITS, FINANCIAL STATEMENTS AND SCHEDULES

      (a) The following documents are filed as a part of this report     Page
                                                                        Number
                                                                        ------
<TABLE>
<CAPTION>
<S>                                                                         <C>
1.    Financial Statements

      Report of Independent Accountants                                     F-1

      Consolidated Balance Sheets as of
      September 30, 1999 and 1998                                           F-2

      Consolidated Statements of Income for the years
      ended September 30, 1999, 1998 and 1997                               F-3

      Consolidated Statements of Stockholders' Equity
      for the years ended September 30, 1999, 1998 and 1997                 F-4

      Consolidated Statements of Cash Flows for the years
      ended September 30, 1999, 1998 and 1997                               F-5 to F-6

      Notes to Consolidated Financial Statements                            F-7 to F-22

NBTY, Inc. and Subsidiaries
Consolidated Financial Statements
For the Years Ended
September 30, 1999, 1998 and 1997

Item 8 Financial Statements and Supplementary Data
- --------------------------------------------------


                      Report of Independent Accountants


To the Board of Directors and Stockholders of NBTY, Inc. and Subsidiaries:

In our opinion, the consolidated financial statements listed in the index
appearing under Item 14(a)(1) on page 35 present fairly, in all material
respects, the financial position of NBTY, Inc. and Subsidiaries at
September 30, 1999 and 1998, and the results of their operations and their
cash flows for each of the three years in the period ended September 30,
1999 in conformity with accounting principles generally accepted in the
United States.  In addition, in our opinion, the financial statement
schedule listed in the index appearing under Item 14(a)(2) on page 35
presents fairly, in all material respects, the information set forth
therein when read in conjunction with the related consolidated financial
statements.  These financial statements and financial statement schedule
are the responsibility of the Company's management; our responsibility is
to express an opinion on these financial statements and financial statement
schedule based on our audits.  We conducted our audits of these statements
in accordance with auditing standards generally accepted in the United
States, which require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant
estimates made by management, and evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable
basis for the opinion expressed above.



New York, New York
November 15, 1999

NBTY, Inc. and Subsidiaries
Consolidated Balance Sheets
September 30, 1999 and 1998 (Dollars and shares in thousands)


</TABLE>
<TABLE>
<CAPTION>
                                                                                  1999         1998

<S>                                                                             <C>          <C>
                                  ASSETS:
Current assets:
  Cash and cash equivalents                                                     $ 18,269     $ 14,308
  Accounts receivable, less allowance for doubtful accounts of
   $1,248 in 1999 and $1,045 in 1998                                              24,336       23,433
  Inventories                                                                    135,466      119,607
  Deferred income taxes                                                            3,250        2,994
  Prepaid expenses and other current assets                                       19,243       13,614
                                                                                ---------------------

      Total current assets                                                       200,564      173,956

Property, plant and equipment, net                                               189,562      166,335
Intangible assets, net                                                           141,410      152,426
Other assets                                                                       7,848        7,740
                                                                                ---------------------

      Total assets                                                              $539,384     $500,457

                                                                                =====================
<CAPTION>
                   LIABILITIES AND STOCKHOLDERS' EQUITY:

Current liabilities:
  Current portion of long-term debt and capital lease obligations               $  1,799     $  1,218
  Accounts payable                                                                45,366       50,389
  Accrued expenses                                                                32,296       33,243
                                                                                ---------------------

      Total current liabilities                                                   79,461       84,850

Long-term debt                                                                   217,136      171,230
Obligations under capital leases                                                   2,372        2,106
Deferred income taxes                                                             12,233        8,203
Other liabilities                                                                  4,233        3,729
                                                                                ---------------------

      Total liabilities                                                          315,435      270,118
                                                                                ---------------------

Commitments and contingencies

Stockholders' equity:
  Common stock, $.008 par;  authorized 175,000 shares in 1999 and
   75,000 shares in 1998; issued 66,096 shares in 1999 and 72,714 shares in
   1998 and outstanding 66,096 shares in 1999 and 68,203 shares in 1998              529          582
  Capital in excess of par                                                       106,332      115,661
  Retained earnings                                                              111,792      105,989
                                                                                ---------------------
                                                                                 218,653      222,232
  Less, 4,511 treasury shares at cost in 1998                                                  (3,206)
  Stock subscriptions receivable                                                    (839)
  Accumulated other comprehensive earnings                                         6,135       11,313
                                                                                ---------------------
      Total stockholders' equity                                                 223,949      230,339
                                                                                ---------------------

      Total liabilities and stockholders' equity                                $539,384     $500,457
                                                                                =====================
</TABLE>

See notes to consolidated financial statements.


NBTY, Inc. and Subsidiaries
Consolidated Statements of Income
Years ended September 30, 1999, 1998 and 1997
(Dollars and shares in thousands, except per share amounts)

<TABLE>
<CAPTION>
                                                  1999         1998         1997

<S>                                             <C>          <C>          <C>
Net sales                                       $630,894     $572,124     $355,336
                                                ----------------------------------

Costs and expenses:
  Cost of sales                                  293,521      271,233      177,909
  Catalog printing, postage and promotion         32,895       32,176       27,932
  Selling, general and administrative            236,367      190,276       96,653
  Litigation settlement costs                      4,952                     6,368
  Merger related costs                                          3,528
                                                ----------------------------------
                                                 567,735      497,213      308,862
                                                ----------------------------------

Income from operations                            63,159       74,911       46,474
                                                ----------------------------------

Other income (expense):
  Interest, net                                  (18,945)     (16,518)      (7,471)
  Miscellaneous, net                               1,388        3,921        1,817
                                                ----------------------------------
                                                 (17,557)     (12,597)      (5,654)
                                                ----------------------------------

Income before income taxes                        45,602       62,314       40,820

Income taxes                                      18,323       23,474       11,694
                                                ----------------------------------

      Net income                                $ 27,279     $38,840      $ 29,126
                                                ==================================

Net income per share:
  Basic                                         $   0.39     $  0.59      $   0.45
  Diluted                                       $   0.39     $  0.56      $   0.42

Weighted average common shares outstanding:
  Basic                                           69,640      65,563        64,611
  Diluted                                         70,826      69,847        68,935
</TABLE>

See notes to consolidated financial statements.


NBTY, Inc. and Subsidiaries
Consolidated Statements of Stockholders' Equity
Years ended September 30, 1999, 1998 and 1997
(Dollars and shares in thousands)

<TABLE>
<CAPTION>
                                                   Common Stock                            Treasury Stock
                                                 -----------------   Capital             -------------------
                                                 Number of          in Excess  Retained  Number of
                                                  Shares    Amount   of Par    Earnings   Shares     Amount

<S>                                               <C>        <C>    <C>        <C>        <C>       <C>
Balance, September 30, 1996                        23,004    $184   $ 56,260   $ 54,433     1,487   $ (2,648)
Net income for year ended September 30, 1997                                     29,126
S corporation distributions                                                      (8,360)
Exercise of stock options                              37       1         33
Tax benefit from exercise of stock options                               257
Repayment of stock subscriptions
 receivable for options exercised
Stock tendered as payment for options exercised                                                16       (558)
Foreign currency translation adjustment
                                                  ----------------------------------------------------------

Balance, September 30, 1997                        23,041     185     56,550     75,199     1,503     (3,206)

Net income for year ended September 30, 1998                                     38,840
S corporation distributions                                                      (8,050)
Exercise of stock options                              44                 40
Three-for-one stock split effected in the form
 of a 200% stock dividend                          46,169     369       (369)               3,008
Exercise of stock options                              10                  3
Tax benefit from exercise of stock options                               611
Public offering of common stock                     3,450      28     58,826
Foreign currency translation adjustment
                                                  ----------------------------------------------------------

Balance, September 30, 1998                        72,714     582    115,661    105,989     4,511     (3,206)

Net income for year ended September 30, 1999                                     27,279
Purchase of treasury shares, at cost                                                        5,702    (34,438)
Treasury stock retired                            (10,213)    (82)   (16,086)   (21,476)  (10,213)    37,644
Exercise of stock options                           3,595      29        888
Tax benefit from exercise of stock options                             5,869
Foreign currency translation adjustment
                                                  ----------------------------------------------------------

Balance, September 30, 1999                        66,096    $529   $106,332   $111,792
                                                  ==========================================================
</TABLE>

<TABLE>
<CAPTION>
                                                                   Accumulated
                                                                      Other
                                                       Stock      Comprehensive      Total          Total
                                                   Subscriptions     Income      Stockholders'  Comprehensive
                                                    Receivable       (Loss)         Equity         Income

<S>                                                   <C>            <C>           <C>             <C>
Balance, September 30, 1996                           $(584)                       $107,645
Net income for year ended September 30, 1997                                         29,126        $29,126
S corporation distributions                                                          (8,360)
Exercise of stock options                                                                34
Tax benefit from exercise of stock options                                              257
Repayment of stock subscriptions
 receivable for options exercised                        96                              96
Stock tendered as payment for options exercised         488                             (70)
Foreign currency translation adjustment                              $ 2,563          2,563          2,563
                                                      ----------------------------------------------------

Balance, September 30, 1997                               -            2,563        131,291        $31,689
                                                                                                   =======
Net income for year ended September 30, 1998                                         38,840        $38,840
S corporation distributions                                                          (8,050)
Exercise of stock options                                                                40
Three-for-one stock split effected in the form
 of a 200% stock dividend
Exercise of stock options                                                                 3
Tax benefit from exercise of stock options                                              611
Public offering of common stock                                                      58,854
Foreign currency translation adjustment                                8,750          8,750          8,750
                                                      ----------------------------------------------------

Balance, September 30, 1998                               -           11,313        230,339        $47,590
                                                                                                   =======
Net income for year ended September 30, 1999                                         27,279        $27,279
Purchase of treasury shares, at cost                                                (34,438)
Treasury stock retired                                                                    -
Exercise of stock options                              (839)                             78
Tax benefit from exercise of stock options                                            5,869
Foreign currency translation adjustment                               (5,178)        (5,178)        (5,178)
                                                      ----------------------------------------------------

Balance, September 30, 1999                           $(839)         $ 6,135       $ 223,949       $22,101
                                                      ====================================================
</TABLE>

See notes to consolidated financial statements.


NBTY, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
Years ended September 30, 1999, 1998 and 1997
(Dollars in thousands)

<TABLE>
<CAPTION>
                                                                            1999          1998          1997

<S>                                                                       <C>          <C>           <C>
Cash flows from operating activities:
  Net income                                                              $ 27,279     $  38,840     $  29,126
  Adjustments to reconcile net income to net cash provided by
   operating activities:
    Gain on sale of product line                                                          (2,563)
    (Gain) loss on disposal/sale of property, plant and equipment              401           587          (194)
    Depreciation and amortization                                           29,228        22,059         9,627
    Amortization of deferred financing costs                                   683           704
    Amortization of bond discount                                              124           119
    Allowance for doubtful accounts                                             11            38           197
    Deferred income taxes                                                    2,892         2,139        (2,750)
    Changes in assets and liabilities, net of acquisitions:
      Accounts receivable                                                   11,155        (2,673)       (4,841)
      Inventories                                                          (16,785)      (31,890)      (20,877)
      Prepaid real estate tax, catalog costs and other current assets       (7,870)        5,178        (4,461)
      Other assets                                                           1,323         2,938            36
      Accounts payable                                                     (16,588)       (1,133)       14,586
      Accrued expenses                                                       7,062        (3,351)       14,553
      Other liabilities                                                                    1,240         1,500
                                                                          ------------------------------------
        Net cash provided by operating activities                           38,915        32,232        36,502
                                                                          ------------------------------------

Cash flows from investing activities:
  Increase in intangible assets                                               (513)       (7,171)       (1,843)
  Purchase of property, plant and equipment                                (45,810)      (68,044)      (23,712)
  Proceeds from sale of property, plant and equipment                                        493           293
  Proceeds from sale of short-term investments                                             8,362         2,662
  Proceeds from sale of product line                                                       4,640
  Receipt of payments on notes from sale of direct mail
   cosmetics business                                                                                    1,047
  Cash from acquisition                                                                                  5,580
  Other                                                                                                   (263)
                                                                          ------------------------------------
        Net cash used in investing activities                              (46,323)      (61,720)      (16,236)
                                                                          ------------------------------------

Cash flows from financing activities:
  Net proceeds under line of credit agreement                               46,193         8,000
  Proceeds from bond offering, net of discount                                                         148,763
  Proceeds from public offering, less expenses                                            58,854
  Cash held in escrow                                                                    144,262      (144,262)
  Bond issue costs                                                                                      (5,575)
  Borrowings under long-term debt agreements                                                                99
  Principal payments under long-term debt agreements
   and capital leases                                                       (1,365)       (8,012)       (3,628)
  Purchase of treasury stock                                               (34,438)                        (70)
  Proceeds from stock options exercised                                         78            43            34
  Distributions to stockholders                                                           (8,050)       (8,360)
  Repayment of promissory note                                                          (169,909)
  Repayment of stock subscriptions receivable                                                               96
                                                                          ------------------------------------
        Net cash provided by (used in) financing activities                 10,468        25,188       (12,903)
                                                                          ------------------------------------

Effect of exchange rate changes on cash and cash equivalents                   901        (1,654)           85
                                                                          ------------------------------------

Net increase (decrease) in cash and cash equivalents                         3,961        (5,954)        7,448

Cash and cash equivalents at beginning of year                              14,308        20,262        12,814
                                                                          ------------------------------------

Cash and cash equivalents at end of year                                  $ 18,269     $  14,308     $  20,262
                                                                          ====================================

Supplemental disclosure of cash flow information:
  Cash paid during the period for interest                                $  9,328     $  19,852     $   3,568
  Cash paid during the period for income taxes                            $  7,779     $  18,105     $  14,206
</TABLE>

Non-cash investing and financing information:

In connection with the acquisition of Holland & Barrett Holdings Ltd., on
August 6, 1997, the Company issued two promissory notes aggregating
$170,000 as consideration for the purchase of capital stock.  Such notes
were paid in October 1997 from the cash held in escrow at September 30,
1997.

During fiscal 1999, options were exercised with 3,595 shares of common
stock issued to certain officers and directors for $78 and interest bearing
notes aggregating $839.  As a result of the exercise of these options, the
Company is entitled to a tax benefit of approximately $5,869 which has been
recorded as an increase to capital in excess of par and a reduction in
taxes currently payable.

During fiscal 1998 and 1997, options were exercised with shares of common
stock issued to certain officers and directors.  Accordingly, tax benefits
of approximately $611 and $257 for the years ended September 30, 1998 and
1997, respectively, were recorded as increases in capital in excess of par
and reductions in taxes currently payable.  In addition, during fiscal
1997, common stock was surrendered to the Company in satisfaction of $488
of the stock subscriptions outstanding at September 30, 1996.

During fiscal 1999, the Company entered into a capital lease agreement for
computer hardware approximating $1,600.

See notes to consolidated financial statements.


NBTY, Inc. and Subsidiaries
Notes to Financial Statements
(In thousands, except per share amounts)

1.    Business Operations and Summary of Significant Accounting Policies:

      Business operations

      The Company (as defined below) manufactures and sells vitamins, food
      supplements and health and beauty aids primarily in the United States
      and the United Kingdom.  The processing, formulation, packaging,
      labeling and advertising of the Company's products are subject to
      regulation by one or more federal agencies, including the Food and
      Drug Administration, the Federal Trade Commission, the Consumer
      Product Safety Commission, the United States Department of
      Agriculture, the United States Environmental Protection Agency and
      the United States Postal Service.

      Within the United Kingdom, the manufacturing, advertising, sales and
      marketing of food products is regulated by a number of governmental
      agencies, including the Ministry of Agriculture, Fisheries and Food,
      the Department of Health, the Food Advisory Committee and the
      Committee on Toxicity.

      Principles of consolidation and basis of presentation

      The consolidated financial statements of NBTY, Inc. and Subsidiaries
      ("NBTY") have been prepared to give retroactive effect to the merger
      between Nutrition Headquarters, Inc., Lee Nutrition, Inc. and Nutro
      Laboratories, Inc. (collectively, the "Nutrition Headquarters Group"
      and with NBTY collectively, the "Company"), which has been accounted
      for as a pooling of interests.  On April 20, 1998, Nutrition
      Headquarters Group was merged with and into NBTY.  Under terms of the
      merger agreement, each share of Nutrition Headquarters Group common
      stock was exchanged for approximately 30 shares of NBTY's common
      stock with approximately 8,772 shares of NBTY's common stock
      exchanged for all the outstanding stock of Nutrition Headquarters
      Group.

      The consolidated financial statements include the accounts of the
      Company and its wholly-owned subsidiaries.  All intercompany accounts
      and transactions have been eliminated.

      In March 1998, the Company's board of directors declared a three-for-
      one stock split payable in the form of a 200% stock dividend.  All
      share and per common share amounts have been retroactively restated
      to account for the stock split.  In addition, stock options and the
      related exercise prices have been amended to reflect this
      transaction.  Also, in March 1998, the Company's Certificate of
      Incorporation was amended to authorize the issuance of up to 75,000
      shares of common stock, par value $.008 per share.

      On April 12, 1999, the Company's Certificate of Incorporation was
      amended to authorize the issuance of up to 175,000 shares of common
      stock, par value $.008 per share.

      Revenue recognition

      The Company recognizes revenue upon shipment or, with respect to its
      own retail store operations, upon the sale of products.  The Company
      has no single customer that represents more than 10% of annual net
      sales or accounts receivable as of and for the years ended September
      30, 1999, 1998 and 1997.

      Estimates

      The preparation of financial statements in conformity with generally
      accepted accounting principles requires management to make estimates
      and assumptions that affect the reported amounts of assets,
      liabilities and disclosures of contingent assets and liabilities at
      the date of the financial statements and reported amounts of revenues
      and expenses during the reporting period.  The most significant
      estimates include the valuation of inventories, the allowance for
      doubtful accounts receivable and the recoverability of long-lived
      assets.  Actual results could differ from those estimates.

      Inventories

      Inventories are stated at the lower of cost or market.  Cost is
      determined on the weighted average method which approximates first-
      in, first-out basis.  The cost elements of inventory include
      materials, labor and overhead.  In fiscal 1999 and 1998, no one
      supplier provided more than 10% of purchases; however, one supplier
      provided approximately 12% of the Company's purchases in fiscal 1997.

      Prepaid catalog costs

      Mail order production and mailing costs are capitalized as prepaid
      catalog costs and charged to expense over the catalog period, which
      typically approximates three months.

      Advertising

      All media and cooperative advertising costs are generally expensed as
      incurred. Total expenses relating to advertising and promotion for
      fiscal 1999, 1998 and 1997 were $13,323, $16,356 and $19,782,
      respectively.  Included in prepaid expenses and other current assets
      is approximately $1,185 and $2,000 relating to prepaid advertising at
      September 30, 1999 and 1998, respectively.

      Property, plant and equipment

      Property, plant and equipment are carried at cost.  Depreciation is
      provided on a straight-line basis over the estimated useful lives of
      the related assets.  Expenditures which significantly improve or
      extend the life of an asset are capitalized.

      Maintenance and repairs are charged to expense in the year incurred.
      Cost and related accumulated depreciation for property, plant and
      equipment are removed from the accounts upon sale or disposition and
      the resulting gain or loss is reflected in earnings.

      Intangible assets

      Goodwill represents the excess of purchase price over the fair value
      of identifiable net assets of companies acquired.  Goodwill and other
      intangibles are amortized on a straight-line basis over periods not
      exceeding 40 years.

      The Company follows the provisions of SFAS No. 121, "Accounting for
      the Impairment of Long-Lived Assets and Long-Lived Assets to be
      Disposed of."  This statement requires that certain assets be
      reviewed for impairment and, if impaired, remeasured at fair value
      whenever events or changes in circumstances indicate that the
      carrying amount of the asset may not be recoverable.  The application
      of this statement had no impact on the Company's financial position
      as of September 30, 1999 and 1998 or its results of operations for
      the years then ended.

      Foreign currency

      The financial statements of international subsidiaries are translated
      into U.S. dollars using the exchange rate at each balance sheet date
      for assets and liabilities and an average exchange rate for each
      period for revenues, expenses, gains and losses.  Where the local
      currency is the functional currency, translation adjustments are
      recorded as a separate component of stockholders' equity.

      Income taxes

      The Company recognizes deferred tax liabilities and assets for the
      expected future tax consequences of events that have been included in
      the financial statements or tax returns.  Deferred tax liabilities
      and assets are determined based on the difference between the
      financial statement and tax basis of assets and liabilities using
      enacted tax rates in effect for the year in which the differences are
      expected to reverse.

      Cash and cash equivalents

      The Company considers all highly liquid debt instruments purchased
      with an original maturity of three months or less to be cash
      equivalents.

      Short-term investments

      Short-term interest bearing investments are those with maturities of
      less than one year but greater than three months when purchased.
      These investments are readily convertible to cash and are stated at
      market value, which approximates cost.  Realized gains and losses are
      included in other income on a specific identification basis in the
      period they are realized.

      Reclassifications

      Certain reclassifications have been made to conform prior year
      amounts to the current year presentation.

      New accounting standards

      Effective October 1, 1998, the Company adopted SFAS No. 131,
      "Disclosures About Segments of an Enterprise and Related
      Information," which establishes standards for reporting information
      about operating segments.  It also establishes standards for
      disclosures regarding products and services, geographic areas and
      major customers.  SFAS No. 131 requires comparative information for
      earlier years to be restated.  The adoption of SFAS No. 131 did not
      affect the Company's results of operations or financial position, but
      did affect the disclosure of segment information.

      Effective October 1, 1998, the Company also adopted SFAS No. 130,
      "Reporting Comprehensive Income."  This statement establishes
      standards for the reporting and display of comprehensive income and
      its components in a full set of financial statements.  As shown in
      the consolidated statements of stockholders' equity, comprehensive
      income includes net income and the effect of translations which are
      charged or credited to the cumulative translation adjustment.

      In addition, the Company adopted the provisions of Statement of
      Position No. 98-5, "Reporting on the Cost of Start-Up Activities
      ("SOP No. 98-5"), for fiscal 1999.  SOP No. 98-5 requires that all
      start-up (or pre-opening) activities and organization costs be
      expensed as incurred.  The adoption of SOP No. 98-5 did not have a
      material impact on the Company's results of operations or financial
      position.

2.    Acquisitions:

On May 18, 1999, the Company acquired Dynamic Essentials, Inc. ("DEI"), a
network marketer and distributor of nutritional supplements and skin care
products for approximately $1,000 in cash.

In fiscal 1998, the Company acquired certain assets, principally mail order
databases, of three privately held vitamin mail order companies: Home
Health Products, Inc., Barth-Spencer Corporation and Darby Health Group,
Inc. for an aggregate $7,800 in cash.  The mail order databases of the
acquired operations have been incorporated into NBTY's mail order customer
base to increase the number of active customers.

3.    Divestitures:

In April 1998, the Company sold certain assets of its cosmetic pencil
operation for approximately $6,000, of which $4,500 was paid in cash with
additional payments aggregating $1,500 to be paid over the ensuing three
years.  The cosmetic pencil business, which had insignificant operations in
fiscal 1998, had sales of approximately $1,900 and an operating loss of
approximately $800 in fiscal 1997.  The gain on such sale of approximately
$2,600 is included in other income in the consolidated statements of income
for the year ended September 30, 1998.

4.    Inventories:

<TABLE>
<CAPTION>
                                   September 30,
                                ------------------
                                1999          1998
                                ----          ----

<S>                           <C>           <C>
Raw materials                 $ 47,212      $ 45,670
Work-in-process                  4,904         5,243
Finished goods                  83,350        68,694
                              ----------------------

                              $135,466      $119,607
                              ======================
</TABLE>

5.    Property, Plant and Equipment:

<TABLE>
<CAPTION>
                                                                            Depreciation
                                                        September 30,     and Amortization
                                                    ----------------------
                                                      1999          1998       Period

<S>                                                 <C>           <C>
Land                                                $ 14,719      $  6,743
Buildings and leasehold improvements                  64,388        64,583      5-40
Machinery and equipment                               70,801        76,985      3-10
Furniture and fixtures                                96,347        67,482      5-10
Transportation equipment                               4,237         2,611        4
Computer equipment                                    26,541        15,677        5
                                                    ----------------------

                                                     277,033       234,081
Less accumulated depreciation and amortization        87,471        67,746
                                                    ----------------------
                                                    $189,562      $166,335
                                                    ======================
</TABLE>

Depreciation and amortization of property, plant and equipment for the
years ended September 30, 1999, 1998 and 1997 was approximately $22,177,
$15,952 and $8,363, respectively.

Property, plant and equipment includes approximately $4,803 and $4,020 for
assets recorded under capital leases for fiscal 1999 and 1998,
respectively.  Accumulated amortization of these capital leases for the
years ended September 30, 1999 and 1998 was approximately $1,528 and
$1,268, respectively.

Included in property, plant and equipment at September 30, 1998 is
approximately $944 of interest costs capitalized in connection with the
construction of a softgel facility.

6.    Intangible Assets:

Intangible assets, at cost, acquired at various dates are as follows:

<TABLE>
<CAPTION>
                                                        September 30,        Amortization
                                                    ----------------------
                                                      1999          1998        Period

<S>                                                 <C>           <C>           <C>
Goodwill                                            $142,889      $147,266      20-40
Customer lists                                        19,867        19,867       6-15
Trademark and licenses                                 1,472         1,201       2-3
Covenants not to compete                               1,305         1,305       5-7
                                                    ----------------------
                                                     165,533       169,639
Less accumulated amortization                         24,123        17,213
                                                    ----------------------

                                                    $141,410      $152,426
                                                    ======================
</TABLE>

Amortization included in the consolidated statements of income under the
caption "selling, general and administrative expenses" in 1999, 1998 and
1997 was approximately $7,051, $6,107 and $1,264, respectively.

7.    Accrued Expenses:

<TABLE>
<CAPTION>
                                       September 30,
                                    --------------------
                                      1999         1998

<S>                                 <C>          <C>
Payroll and related taxes           $ 6,453      $ 4,566
Customer deposits                     4,838        4,002
Accrued purchases and interest        3,081        2,785
Income taxes payable                  5,566        9,666
Other                                12,358       12,224
                                    --------------------
                                    $32,296      $33,243
                                    ====================
</TABLE>

8.    Long-Term Debt:

<TABLE>
<CAPTION>
                                                                       September 30,
                                                                     ------------------
                                                                     1999          1998

<S>                                                              <C>                <C>
Senior debt:
8-5/8% Senior subordinated notes due 2007, net of
unamortized discount of $995 in 1999 and $1,119 in 1998 (a)      $149,005        $148,881
Note payable due in monthly payments of $9, including
interest at 8%, maturing March 2001                                   683             318
Mortgages:
First mortgage payable in monthly principal and interest
(10.375%) installments (b)                                          7,010            7,171
First mortgage payable in monthly principal and interest
(9.73%) installments of $25, maturing in November 2009              1,963            2,071
First mortgage payable in monthly principal and interest
(7.375%) installments of $55 through 2011                           5,218            5,442
Credit and Guarantee Agreement (c)                                 54,000            8,000
                                                                 -------------------------
                                                                  217,879          171,883
Less current portion                                                  743              653
                                                                 -------------------------
                                                                 $217,136         $171,230
                                                                 =========================
<FN>
<Fa>  The 8-5/8% Senior Subordinated Notes (the "Notes") are unsecured and
      subordinated in right of payment for all existing and future
      indebtedness of the Company.  The Notes provide for the payment of
      interest semi-annually at the rate of 8-5/8% per annum.

<Fb>  The Company maintains a first mortgage, collateralized by the
      underlying building, issued through the Town of Islip, New York
      Industrial Development Agency.  The taxable bond, held by an
      insurance company, has monthly principal and interest payments of $75
      for ten years through 2000, with a final payment of $6,891 in
      September 2000. The Company intends to repay the outstanding mortgage
      during fiscal 2000 with long-term borrowing available under its
      Credit and Guarantee Agreement, and, as such, continues to classify
      the balloon payment as noncurrent.

<Fc>  In April 1999, the Company entered into an amended and restated
      Credit and Guarantee Agreement ("CGA"), formerly the Revolving Credit
      Agreement, which expires September 30, 2003.  The borrowing limit
      provided under the terms of the CGA increased from $60,000 to
      $135,000.  The CGA provides borrowings for working capital, general
      corporate purposes and acquisition of the Company's securities.
      Under the terms of the CGA, $75,000 is converted to a five-year term
      loan in April 2000.  The CGA provides that loans be made under a
      selection of rate formulas, including prime or Euro currency rates
      (7.37% at September 30, 1999).  Virtually all of the Company's assets
      are collateralized under the CGA and subject to normal banking terms
      and conditions and the maintenance of various financial ratios and
      covenants.  During fiscal 1999, the Company utilized these funds for
      working capital and to buy back 5,702 shares ($34,438) of its common
      stock under its stock purchase plan.
</FN>
</TABLE>

Required principal payments of long-term debt are as follows:

<TABLE>
<CAPTION>
Years ending
September 30,

<S>                                       <C>
2000                                      $    743
2001                                           699
2002                                           518
2003                                         7,431
2004                                        54,585
Thereafter                                 153,903
                                          --------
                                          $217,879
                                          ========
</TABLE>

In 1997, the Company recorded a loss of $2,265 in connection with an
interest rate lock for the purchase of Holland & Barrett Holdings Ltd.,
which was settled on October 28, 1997.

9.    Capital Lease Obligations:

The Company enters into various capital leases for machinery and equipment
which provide the Company with bargain purchase options at the end of such
lease terms.  Future minimum payments under capital lease obligations as of
September 30, 1999 are as follows:

<TABLE>
<CAPTION>
Years ending
September 30,

<S>                                          <C>
2000                                         $1,195
2001                                          1,195
2002                                          1,144
2003                                            142
2004                                              -
                                             ------
                                              3,676
Less, amount representing interest              248
Present value of minimum lease payments
                                             ------
 (including $1,056 due within one year)      $3,428
                                             ======
</TABLE>

10.   Income Taxes:

Provision (benefit) for income taxes consists of the following:

<TABLE>
<CAPTION>
                                      Year ended September 30,
                                 ---------------------------------
                                   1999         1998         1997

<S>                              <C>          <C>          <C>
Federal
  Current                        $ 6,214      $16,398      $14,207
  Deferred                         2,810        2,596       (2,530)

State
  Current                            639        1,686        1,426
  Deferred                           289          267         (220)

Foreign provision (benefit)        8,371        2,527       (1,189)
                                 ---------------------------------

Total provision                  $18,323      $23,474      $11,694
                                 =================================
</TABLE>

The following is a reconciliation of the income tax expense computed using
the statutory Federal income tax rate to the actual income tax expense and
its effective income tax rate.

<TABLE>
<CAPTION>
                                                         Year ended September 30,
                                          ------------------------------------------------------------------
                                                 1999                    1998                    1997
                                          ------------------------------------------------------------------
                                                      Percent                 Percent                 Percent
                                                     of pretax               of pretax               of pretax
                                           Amount     income       Amount     income       Amount     income

<S>                                       <C>          <C>        <C>          <C>        <C>          <C>
Income tax expense at statutory rate      $15,961      35.0%      $21,810      35.0%      $14,287      35.0%
State income taxes, net of federal
 income tax benefit                         1,642       3.6%        2,243       3.6%          857       2.1%
S corporation earnings not subject
 to income taxes (a)                                               (2,988)     (4.8%)      (4,236)    (10.4%)
Amortization of goodwill                                            2,155       4.7%        2,155       3.5%
Other, individually less than 5%           (1,435)     (3.1%)         254       0.5%          786       1.9%
                                          ------------------------------------------------------------------
                                          $18,323      40.2%      $23,474      37.8%      $11,694      28.6%
                                          ==================================================================
<FN>
<FA>  Prior to the merger, Nutrition Headquarters Group had been treated as
an S corporation for Federal and state tax purposes.  Accordingly, taxable
income had previously been reported to the individual stockholders for
inclusion in their respective income tax returns with no provision for
these taxes, other than certain minimum taxes, included in its financial
statements.
</FN>
</TABLE>

The components of deferred tax assets and liabilities are as follows:

<TABLE>
<CAPTION>
                                                                  1999          1998

<S>                                                             <C>            <C>
Deferred tax assets:
  Current:
    Inventory capitalization                                    $    455       $   324
    Accrued expenses and reserves not currently deductible         2,395         2,270
    Tax credits                                                      400           400
                                                                ----------------------
      Total current                                                3,250         2,994
                                                                ----------------------
  Noncurrent:
    Intangibles                                                     (347)           67
    Reserves not currently deductible                                653           653
                                                                ----------------------
      Total noncurrent                                               306           720
                                                                ----------------------

Deferred tax liabilities:
Property, plant and equipment                                    (12,539)       (8,923)
                                                                ----------------------

Net noncurrent                                                  $(12,233)      $(8,203)
                                                                ======================
</TABLE>

11.   Commitments:

Operating Leases

The Company conducts retail operations under operating leases which expire
at various dates through 2020.  Some of the leases contain renewal options
and provide for contingent rent based upon sales plus certain tax and
maintenance costs.

Future minimal rental payments for retail locations and other leases that
have initial or noncancelable lease terms in excess of one year at
September 30, 1999 are as follows:

<TABLE>
<CAPTION>
Years ending
September 30,

<S>                            <C>
2000                           $ 39,785
2001                             38,205
2002                             36,478
2003                             33,895
2004                             29,138
Thereafter                       10,752
                               --------
                               $188,253
                               ========
</TABLE>

Operating lease rental expense, including real estate tax and maintenance
costs, and leases on a month to month basis were approximately $44,299,
$31,562 and $7,852 for the years ended September 30, 1999, 1998 and 1997,
respectively.

Purchase commitments

The Company was committed to make future purchases under various purchase
order arrangements with fixed price provisions aggregating approximately
$23,034 at September 30, 1999.

Capital commitments

The Company had approximately $16,000 in open capital commitments at
September 30, 1999, primarily related to a manufacturing facility as well
as to computer hardware and software.

Employment and consulting agreements

The Company has employment agreements with two of its officers.  The
agreements, which expire in January 2004, provide for minimum salary
levels, including cost of living adjustments, and also contain provisions
regarding severance and changes in control of the Company. The commitment
for salaries as of September 30, 1999 was approximately $914 per year.
Effective April 20, 1998, the Company entered into an employment agreement
with a former stockholder and officer of Nutrition Headquarters Group who
is currently an officer and director of the Company. Such agreement is for
a one-year term, subject to extension at the sole option of the officer for
two additional one-year terms, and requires an annual payment of $275.
The Company maintains a consulting agreement with Rudolph Management
Associates, Inc. for the services of Arthur Rudolph, a director of the
Company.  The agreement provides services through December 31, 2000 with
the consulting fee fixed by the Board of Directors of the Company, provided
that in no event will the consulting fee be at a rate lower than $400 per
year, payable monthly, with certain fringe benefits accorded to other
executives of the Company.

12.   Earnings Per Share:

Basic earnings per share ("EPS") computations are calculated utilizing the
weighted average number of common shares outstanding during the fiscal
years.  Diluted EPS include the weighted average number of common shares
outstanding and the effect of common stock equivalents.  The following is a
reconciliation between the basic and diluted EPS:

<TABLE>
<CAPTION>
                                                               Year ended September 30,
                                                           ---------------------------------
                                                            1999         1998         1997
<S>                                                        <C>          <C>          <C>
Numerator:
  Numerator for basic EPS - income available to
   common stockholders                                     $27,279      $38,840      $29,126
                                                           ---------------------------------
  Numerator for dilutive EPS - income available to
   common stockholders                                     $27,279      $38,840      $29,126
                                                           ---------------------------------
Denominator:
  Denominator for basic EPS - weighted-average shares       69,640       65,563       64,611
  Effect of dilutive securities:
    Stock options                                            1,186        4,284        4,324
                                                           ---------------------------------
  Denominator for diluted EPS - weighted-average shares     70,826       69,847       68,935
                                                           =================================
Net EPS:
  Basic EPS                                                $  0.39      $  0.59      $  0.45
                                                           =================================

  Diluted EPS                                              $  0.39      $  0.56      $  0.42
                                                           =================================
</TABLE>

13.   Stock Option Plans:

The Board of Directors approved the issuance of 6,660 non-qualified options
on September 23, 1990, exercisable at $0.21 per share, which terminate on
September 23, 2000.  In addition, on March 11, 1992, the Board approved the
issuance of an aggregate of 5,400 non-qualified stock options to directors
and officers, exercisable at $0.31 per share and expiring on March 10,
2002.  During fiscal 1999, the Board approved the issuance of 3,000 options
expiring at varying dates in 2008 and 2009 with exercise prices ranging
from $4.75 to $6.19 per share.  The exercise price of each of the
aforementioned issuances was at or in excess of the market price at the
date such options were granted.  Stock options granted under the plans
generally become exercisable on grant date and have a maximum term of ten
years.

During fiscal 1999, options were exercised with 3,595 shares of common
stock issued to certain officers and directors for $78 and interest bearing
notes aggregating $839.  As a result of the exercise of those options, the
Company will receive a compensation deduction for tax purposes of
approximately $15,049.  Accordingly, a tax benefit of approximately $5,869
was credited to capital in excess of par.

During fiscal 1998, options were exercised with 142 shares of common stock
issued to certain directors for $43.  As a result of the exercise of those
options, the Company will receive a compensation deduction for tax purposes
of approximately $1,652.  Accordingly, a tax benefit of approximately $611
was credited to capital in excess of par.

During fiscal 1997, options were exercised with 37 shares of common stock
issued prior to the aforementioned stock split to certain officers and a
director for $23.  As a result of the exercise of those options, the
Company will receive a compensation deduction for tax purposes of
approximately $643 and a tax benefit of approximately $257 which was
credited to capital in excess of par.

A summary of stock option activity is as follows:

<TABLE>
<CAPTION>
                                                     1999                  1998                 1997
                                             --------------------------------------------------------------
                                                         Weighted   Weighted   Weighted
                                                         average    average    average
                                              Number     exercise   Number     exercise  Number     exercise
                                             of shares    price    of shares    price   of shares    price

<S>                                            <C>        <C>        <C>        <C>       <C>        <C>
Outstanding at beginning of year               4,316      $ .26      4,458      $.25      4,569      $.25
Exercised                                      3,596        .26        142       .31        111       .31
Granted                                        3,000       5.55
                                             ------------------------------------------------------------

Outstanding at end of year                     3,720      $4.53      4,316      $.26      4,458      $.25
                                             ============================================================

Exercisable at end of year                     3,650      $4.53      4,316      $.26      4,458      $.25
                                             ============================================================

Fair value of options granted during year                 $3.11
                                             ============================================================
</TABLE>

As of September 30, 1999, the weighted average remaining contractual life
of outstanding options was 7.5 years.

The following table summarizes information about stock options outstanding
at September 30, 1999:

<TABLE>
<CAPTION>
            Options Outstanding                     Options Exercisable
- ------------------------------------------------------------------------------
                                              Weighted                Weighted
                                 Remaining    Average                 Average
   Range of         Shares      Contractual   Exercise     Shares     Exercise
Exercise Prices   Outstanding      Life        Price     Exercised     Price

<S>                  <C>          <C>          <C>          <C>        <C>
$0.31                  720        2 years      $0.31          720      $0.31
$4.75 - $5.84        3,000        9 years      $5.55        2,930      $5.56
                     -----                                  -----
                     3,720                                  3,650
                     -----                                  -----
</TABLE>

The fair value of options granted during fiscal 1999 has been estimated on
the date of grant using the Black-Scholes options pricing model with the
following assumptions:  no dividend yield; expected volatility of 65%; a
risk-free interest rate of 6%; and a weighted average expected life of 4.8
years.

The Company applies APB Opinion 25 and related interpretations in
accounting for stock options; accordingly, no compensation cost has been
recognized.  Had compensation cost been determined based upon the fair
value of the stock options at grant date, consistent with the method under
SFAS No. 123, the Company's net income and earnings per share for fiscal
1999 would have been reduced to the following pro forma amounts indicated:

<TABLE>
<CAPTION>
<S>                                                              <C>
Net income attributable to common stockholders as reported       $27,279
                                                                 -------
Pro forma net income                                              21,676
                                                                 -------
Basic EPS as reported                                                .39
                                                                 -------
Diluted EPS as reported                                              .39
                                                                 -------
Pro forma basic EPS                                                  .31
                                                                 -------
Pro forma diluted EPS                                            $   .31
                                                                 -------
</TABLE>

During 1999, the Company granted 70 restricted options to eligible
employees.  Such options are subject to forfeiture if certain employment
conditions are not met.

14.   Employee Benefit Plans:

The Company maintains defined contribution savings plans and an employee
stock ownership plan.  The accompanying financial statements reflect
contributions to these plans in the approximate amount of $1,966, $501 and
$1,209 for the years ended September 30, 1999, 1998 and 1997, respectively.

15.   Litigation:

Gehe AG:

In August 1997, the Company acquired Holland & Barrett Holdings Ltd. from
German-based Gehe AG.  A dispute arose over certain provisions of the
purchase agreement.  On July 30, 1999, the court rendered a decision in
favor of Gehe AG.  Accordingly, a litigation charge of $4,952, which
includes the amount of the judgment plus interest and plaintiff legal fees,
was reflected separately in the statement of income for fiscal 1999.
Shareholder litigation:

In October 1994, two lawsuits were commenced in the U.S. District Court,
Eastern District of New York, against the Company and two of its officers.
In 1997, the Company entered into a Capital Stipulation of Settlement
calling for, among other things, a total cash payment of $8,000 to the
plaintiff class.  The Company received $2,400 from its insurance carrier as
reimbursement under its policies.  Accordingly, the Company recorded a
$5,600 provision for its portion of the settlement which, along with
related legal fees of approximately $768, has been reflected separately in
the statement of income for fiscal 1997.

Other litigation:

The Company is also involved in miscellaneous claims and routine litigation
which management believes, taken individually or in the aggregate, would
not have a material adverse effect on the Company's consolidated financial
position, results of operations or cash flows.

16.   Segment Information:

The Company's segments are organized by sales market on a worldwide basis.
The Company's management reporting system evaluates performance based on a
number of factors; however, the primary measure of performance is the pre-
tax operating income of each segment.  Accordingly, the Company reports
four worldwide segments: Puritan.com/Direct Response, Retail: United States
and United Kingdom and Wholesale.  All of the Company's products fall into
one of these four segments.  The Puritan.com/Direct Response segment
generates revenue through the sale of its products primarily through mail
order catalog and internet.  Catalogs are strategically mailed to customers
who order by mail or by phoning customer service representatives in New
York, Illinois and the United Kingdom.  The Retail United States segment
generates revenue through the sale of proprietary brand and third-party
products through its 352 Company-operated stores.  The Retail United
Kingdom segment generates revenue through the sale of proprietary brand and
third-party products in 423 Company-operated stores.  The Wholesale segment
(including Network Marketing) is comprised of several divisions each
targeting specific market groups.  These market groups include wholesalers,
distributors, chains, pharmacies, health food stores, bulk and
international customers.

The following table represents key financial information of the Company's
business segments (in thousands, except locations opened):

<TABLE>
<CAPTION>
                                                 Fiscal years ended
                                                   September 30,
                                        ------------------------------------
                                          1999          1998          1997

<S>                                     <C>           <C>           <C>
Puritan.com/Direct Response
Revenue                                 $176,053      $187,820      $163,801
Operating income                          43,496        41,010        30,750
Depreciation and amortization              2,074           996           603
Identifiable assets                       29,926        32,404        27,414
Capital expenditures                         320           120           685

Retail:
United States
  Revenue                               $103,172      $ 66,576      $ 41,251
  Operating (loss) income                (12,147)        5,418         5,203
  Depreciation and amortization            6,051         2,919         1,148
  Identifiable assets                     55,960        46,805        14,195
  Capital expenditures                    25,148        12,917         4,101
  Locations open at end of year              352           193           104

United Kingdom (a)
  Revenue                               $220,405      $185,833      $ 23,974
  Operating income (loss)                 26,830         9,228        (1,546)
  Depreciation and amortization           12,294        11,445         1,650
  Identifiable assets                    221,817       223,742       211,883
  Capital expenditures                    11,753        13,526           619
  Locations open at end of year              423           415           413

Wholesale
  Revenue                               $131,264      $131,895      $126,310
  Operating income                        18,243        29,055        24,225
  Depreciation and amortization              498           427           436
  Identifiable assets                     18,209        17,225        14,399
  Capital expenditures                     1,134           516            82

Corporate
  Depreciation and amortization         $  8,311      $  6,272      $  5,790
Litigation settlement costs                4,952                       6,368
Merger related costs                                     3,528
Manufacturing identifiable assets        213,472       180,280       303,286
Capital expenditures-manufacturing         3,627        29,611        13,458
Capital expenditures-other                 3,828        11,354         4,767

Consolidated totals
Revenue                                 $630,894      $572,124      $355,336
Operating income                          63,159        74,911        46,474
Depreciation and amortization             29,228        22,059         9,627
Litigation settlement costs                4,952                       6,368
Merger related costs                                     3,528
Interest expense, net                     18,945        16,518         7,471
Income taxes (b)                          18,323        23,474        11,694
Net income                                27,279        38,840        29,126
Identifiable assets                      539,384       500,456       571,177
Capital expenditures                      45,810        68,044        23,712
Revenue by location of customer
United States                           $392,617      $369,796      $315,620
United Kingdom (a)                       224,364       189,555        26,498
Other foreign countries                   13,913        12,773        13,218
                                        ------------------------------------
Consolidated totals                     $630,894      $572,124      $355,336
                                        ====================================

Long-lived assets
United States                           $167,120      $141,272      $ 92,749
United Kingdom                           163,852       177,489       166,738
                                        ------------------------------------

Consolidated totals                     $330,972      $318,761      $259,487
                                        ====================================
<FN>
<Fa> Company acquired August 7, 1997.
<Fb> Reflects taxes at subchapter "S" rates for pooling of interests prior
to April 1998.
</FN>
</TABLE>

17.   Related Party Transactions:

Nutrition Headquarters Group had outstanding loans to a stockholder in the
aggregate amount of $617, which were paid in fiscal 1999.  Interest on
these loans amounted to approximately $21, $35 and $56 for the years ended
September 30, 1999, 1998 and 1997, respectively.

For the years ended September 30, 1998 and 1997, Nutrition Headquarters
Group provided distributions to its stockholders in the aggregate amount of
$8,050 and $8,360, respectively.

Nutrition Headquarters Group had outstanding promissory notes of $2,245, as
of September 30, 1997, which were payable to a relative of a stockholder.
Interest on the obligation amounted to approximately $124 and $224 for the
years ended September 30, 1998 and 1997.

In addition, an entity owned by a relative of an officer received sales
commissions of $472, $474 and $541 in 1999, 1998 and 1997, respectively,
and had trade receivable balances approximating $2,200 at September 30,
1999 and 1998.

18.   Quarterly Results of Operations (Unaudited):

The following is a summary of the unaudited quarterly results of operations
for fiscal 1999 and 1998:

<TABLE>
<CAPTION>
                                                     Quarter ended
                                  ------------------------------------------------------
                                  December 31,   March 31,     June 30,    September 30,
                                  ------------------------------------------------------
<S>                                <C>           <C>           <C>           <C>
1999:
Net sales                          $141,013      $167,673      $155,062      $167,146
Gross profit                         72,055        89,124        81,080        95,116
Income before income taxes            6,035        11,485         7,051        21,032(a)
Net income                            3,468         6,838         4,334        12,639
Net income per diluted share       $    .05      $    .09      $    .06      $    .19

1998:
Net sales                          $129,533      $157,287      $138,931      $146,372
Gross profit                         64,317        82,089        74,417        80,068
Income before income taxes           11,490        22,709        13,621        14,495(a)
Net income                            8,018        15,617         8,135         7,072
Net income per diluted share       $    .12      $    .23      $    .12      $    .10(b)

<FN>
<Fa> Year-end adjustments resulting in an increase to pre-tax income of
approximately $5,400 and $3,400 in 1999 and 1998, respectively, primarily
related to adjustments of inventory amounts.  These adjustments principally
result from the utilization of the gross profit method to value inventory
during interim periods and the year-end valuation of the Company's annual
physical inventory.

<Fb> Amounts may not equal fiscal year totals due to rounding.
</FN>
</TABLE>

19.   Subsequent Event:

On November 12, 1999, the Company signed an agreement to acquire Nutrition
Warehouse, Inc. and its affiliated companies ("NW").  NW operates a mail
order business selling vitamins and nutritional supplements while its
affiliated companies operate fifteen retail stores.  Under the terms of the
agreement, the purchase price consists of approximately $20,000 in cash and
1,058 shares of NBTY stock.  The stock is restricted from being sold over a
two-year period.


2.    Financial Statement Schedule

      Schedule  II                                                          S-1

      Schedules not listed above are omitted because of the absence of the
conditions under which they are required or because the required information
is included in the financial statements or notes thereto.

3.    Exhibits

      11.   Statement Re: Computation of Per Share Earnings


                                 SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.

Dated: December  27, 1999              By: /s/ Scott Rudolph
                 --                        -----------------
                                               Scott Rudolph
                                               President, Chief Executive
                                               Officer

Dated: December  27, 1999              By: /s/ Harvey Kamil
                 --                        ----------------
                                               Harvey Kamil
                                               Executive Vice President and
                                               Chief Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

Dated: December  27, 1999              By: /s/ Scott Rudolph
                 --                        -----------------
                                               Scott Rudolph
                                               Chairman, President and
                                               Chief Executive Officer

Dated: December  27, 1999              By: /s/ Arthur Rudolph
                 --                        ----------------------------
                                               Arthur Rudolph, Director

Dated: December  27, 1999              By: /s/ Aram Garabedian
                 --                        -----------------------------
                                               Aram Garabedian, Director

Dated: December  27, 1999              By: /s/ Bernard G. Owen
                 --                        -----------------------------
                                               Bernard G. Owen, Director

Dated: December  27, 1999              By: /s/ Alfred Sacks
                 --                        --------------------------
                                               Alfred Sacks, Director

Dated: December  27, 1999              By: /s/ Murray Daly
                 --                        -------------------------
                                               Murray Daly, Director

Dated: December  27, 1999              By: /s/ Glenn Cohen
                 --                        -------------------------
                                               Glenn Cohen, Director

Dated: December  27, 1999              By: /s/ Bud Solk
                 --                        ----------------------
                                               Bud Solk, Director

Dated: December  27, 1999              By: /s/ Nathan Rosenblatt
                 --                        -------------------------------
                                               Nathan Rosenblatt, Director

Dated: December  27, 1999              By: /s/ Michael L. Ashner
                 --                     -----------------------------
                                               Michael L. Ashner, Director

Dated: December  27, 1999              By: /s/ Michael Slade
                 --                        ---------------------------
                                               Michael Slade, Director



                                                                 Exhibit 11

                         NBTY, INC. AND SUBSIDIARIES
               Statement Re Computation of Per Share Earnings
                Years ended September 30, 1999, 1998 and 1997

(Dollars and shares in thousands)

<TABLE>
<CAPTION>
                                               Years Ended September 30,
                                            ------------------------------
                                            1999         1998         1997
                                            ----         ----         ----

<S>                                       <C>          <C>          <C>
Net income                                $27,279      $38,840      $29,126
                                          =================================

Weighted average common shares
 outstanding:
  Common shares - basic                    69,640       65,563       64,611

  Common share equivalents (1)              1,186        4,284        4,324
                                          ---------------------------------

  Common shares -diluted                   70,826       69,847       68,935
                                          =================================

Basic net income per share                $  0.39      $  0.59      $  0.45
                                          =================================

Diluted net income per share              $  0.39      $  0.56      $  0.42
                                          =================================

- -------------------
<FN>
<F1>  Common share equivalents consist of dilutive stock options.
</FN>
</TABLE>



<TABLE> <S> <C>

<ARTICLE>             5
<MULTIPLIER>          1,000

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          SEP-30-1999
<PERIOD-START>                             OCT-01-1998
<PERIOD-END>                               SEP-30-1999
<CASH>                                          18,269
<SECURITIES>                                         0
<RECEIVABLES>                                   25,584
<ALLOWANCES>                                     1,248
<INVENTORY>                                    135,466
<CURRENT-ASSETS>                               200,564
<PP&E>                                         277,033
<DEPRECIATION>                                  87,471
<TOTAL-ASSETS>                                 539,384
<CURRENT-LIABILITIES>                           79,461
<BONDS>                                        221,306
                                0
                                          0
<COMMON>                                           529
<OTHER-SE>                                     223,420
<TOTAL-LIABILITY-AND-EQUITY>                   539,384
<SALES>                                        630,894
<TOTAL-REVENUES>                               630,894
<CGS>                                          293,521
<TOTAL-COSTS>                                  269,262
<OTHER-EXPENSES>                                 4,952
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              18,945
<INCOME-PRETAX>                                 45,602
<INCOME-TAX>                                    18,323
<INCOME-CONTINUING>                             27,279
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    27,279
<EPS-BASIC>                                       0.39
<EPS-DILUTED>                                     0.39


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission