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, 2000.
                                       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)

                               (631) 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 non-affiliates 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 7, 2000 was approximately
$256,552,600.  On such date, the closing price of the Registrant's Common
Stock as reported by NASDAQ, was $5.03.  The number of shares of Common
Stock of the Registrant outstanding at December 7, 2000 was approximately
68,289,000.

Documents Incorporated by Reference: None




                                 NBTY, INC.
                       2000 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

  i


Inflation                                                                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

  ii


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.  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 of borrowings and
unavailability of additional debt or equity capital; (ix) changes in
general worldwide economic and political conditions in the markets in which
the Company may compete from time to time; (x) the inability of the Company
to assimilate acquisitions into the mainstream of its business; (xi)
exposure to, expense of defending and resolving, product liability claims
and other litigation; (xii) the Company's inability to manage growth and
execute its business plan; (xiii) the ability of the Company to manage its
retail operations efficiently; (xiv) consumer acceptance of the Company's
products; (xv) the ability of the Company to renew leases on its retail
locations; (xvi) the Company's ability to consummate future acquisitions;
(xvii) the absence of clinical trials for many of the Company's products;
(xviii) sales and earnings volatility; (xix) the Company's ability to
manufacture its products efficiently; (xx) the rapidly changing nature of
the internet and on-line commerce; (xxi) fluctuations in foreign
currencies, and more particularly the British Pound; (xxii) import-export
controls on sales to foreign countries; (xxiii) the inability of the
Company to secure favorable new sites for, and delays in opening, new
retail locations; (xxiv) unavailability of, or inability to consummate,
advantageous acquisitions in the future; (xxv) the mix of the Company's
products and the profit margins thereon; (xxvi) the availability and
pricing of raw materials; (xxvii) other factors beyond the Company's
control; and (xxviii) factors discussed in the Company's filings with the
Securities and Exchange Commission.

      Readers are cautioned not to place undue reliance on forward-looking
statements.  The Company undertakes no obligation to republish or revise
forward-looking statements to reflect events or circumstances after the
date hereof or to reflect the occurrences of unanticipated events.

                                   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

  1


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's
Pride/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 500 located
strategically throughout the United States(1), Guam and Puerto Rico; (iii)
Holland & Barrett retail stores of which there are currently 432 located
strategically throughout the United Kingdom; and (iv) wholesale
distribution to drug store chains, supermarkets, independent pharmacies and
health food stores primarily under the Nature's Bounty brand and through a
network marketing program.  NBTY currently manufactures approximately 90%
of the nutritional supplements it sells.

[FN]
- --------------------
<F1>  which includes 14 Nutrition Warehouse retail stores owned and
      operated by the Company.
</FN>

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 Holland & Barrett, which was purchased in 1997.  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's Pride direct response sales.  NBTY expects to
continue to strengthen its e-commerce/direct response sales by:(i)
improving automated picking and packing to fulfill sales order requests
with greater speed and accuracy; (ii) increasing manufacturing capability
to quickly introduce and deliver new products in response to customer
demand; (iii) using more frequent

  2


promotions to further improve response rates; and (iv) promoting 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 similar or complementary products and which the Company
believes it can integrate into its own operations without adding substantial
overhead expenses.

      Increase Retail Sales in the U.S. and U.K.  In order to increase
retail sales, NBTY is actively and strategically expanding its Vitamin
World stores in the U.S. and selectively expanding its Holland & Barrett
stores in the U.K. During calendar year 2000, the Company opened a total of
139 Vitamin World and Nutrition Warehouse stores to increase its
penetration into regional malls and factory outlets.  To date, the Company
has more than 930 retail vitamin stores in operation, approximately 500 in
the U.S. and 432 in the U.K.

      Integrate Strategic Acquisitions.  NBTY completed the acquisition of
Nutrition Warehouse, Inc. and affiliated companies at the end of 1999 and
acquired the assets of:  SDV Vitamins, a division of Rexall Sundown, Inc.,
Healthwatchers System and Feeling Fine Company in the year 2000.  NBTY has
integrated Nutrition Warehouse mail order operations by: (i) merging
customer lists into the Company's computerized mailing list; (ii) expanded
product lines; (iii) redesigned mail order catalogs; (iv) re-priced certain
products; and (v) implemented proven marketing techniques.  The Company
intends to continue to pursue acquisition opportunities, 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, on Long Island, New York,
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 nutritional supplement industry and has
developed long-standing relationships with its suppliers and its customers.
The executive officers and directors have an average of approximately 20
years with the Company.

Industry Overview

      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.

  3


      The Company's principal executive offices are located at 90 Orville
Drive, Bohemia, New York 11716 and its telephone number is 631-567-9500.
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's
Pride/direct response, U.S. retail, U.K. retail, and wholesale (which
include network marketing).

Operating Segments

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




                                     Fiscal Years Ended September 30,
                                    1998          1999          2000
                                    ----------------------------------

                                                        
Puritan's Pride/direct response      33%           28%           25%
Retail:  U.S.                        12%           17%           21%
         U.K.                        32%           35%           34%
Wholesale                            23%           20%           20%


      Puritan's Pride/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.

      Through its Puritan's Pride and Nutrition Headquarters brands, NBTY
is the leader in the U.S. direct response nutritional supplement industry
with over six million customers and with response rates which management
believes to be above the industry average.  The Company mails its catalogs
approximately eight times a year.  NBTY intends to continue to appeal to
new customers in its direct response operation through aggressive marketing
techniques both in the U.S. and the U.K., and through selective
acquisitions.

      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 to 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.  The Company'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

  4


receipt.  The Company's position as a leading direct response nutritional
supplement distributor and its utilization of state-of-the-art picking and
packing 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 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 stores.  This website provides
the consumer with information concerning the products offered in the
Company owned and operated stores and with information about store
locations.

      * Retail U.S.  The Company is on target for operating approximately
500 stores located in 45 states, Guam and Puerto Rico, under the name
Vitamin World by the end of calendar 2000.  Such locations carry a full
line of the Company's products under the Vitamin World brand name and also
carry products manufactured by others. 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.

      * Retail U.K.  Holland & Barrett ("H&B") is one of the leading
nutritional supplement retailers in the United Kingdom, presently having
432 locations. 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).  During the 2000 fiscal year, the Company built a 146,000 square
foot warehouse in the U.K. 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 many stores, including leading 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.  In 1999, NBTY
established Dynamic Essentials (DE), Inc. ("DEI"), a company in the Network
Marketing industry comprised of approximately 3,000 independent
distributors, marketing nutritional and personal care products throughout
the United States.  DEI represents a strategic opportunity for NBTY to
establish an additional

  5


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. Additionally, DEI utilizes innovative production
techniques including an industry first SuperFresh Nitrogen Packaging, which
is a modified atmosphere packaging process.

Sales, Marketing and Advertising

      The Company has approximately 2,460 sales associates located
throughout the U.S., Guam and Puerto Rico in its Vitamin World stores, and
60 associates who sell to NBTY's wholesale distributors and approximately
3,000 network marketing distributors.  In addition, NBTY sells through
commissioned sales representative organizations.  For the fiscal years
ended September 30, 1999 and 2000, NBTY spent approximately $33 million and
$34 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
approximately 3,000 associates, with approximately 2,752 in retail, 121 in
distribution and 120 in administration.  H&B runs advertisements in
national newspapers.  H&B conducts sales promotions and publishes 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

      The Company employs approximately 1,804 manufacturing, shipping and
packaging associates throughout the United States.  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 technicians 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
technicians 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.

  6


Flexible production line changeover capabilities and reduced cycle times
allow the Company to respond quickly to changes in manufacturing schedules.

Research and Development

      In 2000, 1999 and 1998, the Company did not expend any significant
amounts for research and development of new products.

      Inventory Control.  The Company has installed inventory 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.

      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.  These
systems provide management with the information needed to determine the
proper timing and quantity of reorders.

      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, highly fragmented in terms of
both geographical market coverage and product categories.  The Company also
competes in the nutritional area with companies having 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.

  7


      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 pre-approval 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

  8


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.

      NLEA prohibits the use of any health claim (as distinguished from
"statements of nutritional support" permitted by DSHEA) for foods, unless
the health claim is supported by significant scientific agreement and is
pre-approved by the FDA.

      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

  9


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 record-keeping 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

  10


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 record-keeping 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

  11


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, North 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 relevant 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, and, more particularly, changes in the value
of the British pound.

Trademarks

      U.S.  The Company 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 maintained and 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.

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

Associates

      NBTY.  As of September 30, 2000, NBTY (excluding H&B) employed
approximately 4,300 persons, of whom approximately 54 are in executive and
administrative capacities, 2,523 are in sales and 1,804 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.

  12


      H&B.  During fiscal 2000, H&B employed an average of approximately
3,000 persons, of whom approximately 120 worked in executive or
administrative capacities, 121 worked in warehouse and distribution and
2,752 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

      U.S.  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, 40,000
square feet in south Plainfield, New Jersey, and approximately 10,000
square feet of warehouse space in Reno, Nevada.  The Company leases and
operates approximately 496 retail locations under the name Vitamin World
and Nutrition Warehouse in 45 States in the U.S. and Guam and Puerto Rico.
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.

      U.K.  Holland & Barrett leases all of the locations of its 432 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.

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




                                    Type of                 Approx      Leased
      Location                      Facility               Sq. Feet    or Owned
- -------------------------------------------------------------------------------

                                                               
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
                                                           (term - October 2005)
Bayport, NY               Production                        17,500      Owned
Bayport, NY*              Manufacturing                    131,000      Owned
Mineola, NY               Administrative                     7,500      Owned
Reno, NV                  Warehouse                         25,000      Leased
                                                           (term - 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
                                                           (term - May 2006)

  13


UNITED KINGDOM:
- ---------------
September 2011
Hinckley                  Warehouse & Administration        50,000      Leased
                                                           (term-October 2016)
Nuneaton                  Administration                     9,000      Leased
                                                           (term-June 2012)
Burton                    Administration & Warehouse       146,000      Owned



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


Warehousing and Distribution

      The Company dedicated approximately 540,000 square feet to
warehousing and distribution in its Long Island, NY; Carbondale, IL; Reno,
NV; and Hinckley and Burton, 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 throughout 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 contract and common carriers in the U.S. and by Company
owned trucks in both the U.S. and the U.K.  Deliveries are made directly to
Company owned and operated Vitamin World and Nutrition Warehouse stores
once per week.  In addition, the Company ships products overseas by
container loads.  The Company also operates additional distribution centers
in Burton, U.K.  Deliveries are made directly to Company owned and operated
Holland & Barrett stores twice per week.

Item 3.     LEGAL PROCEEDINGS

      A consolidated stockholder class action is pending against the
Company and certain of its officers and directors in the U. S. District
Court of the Eastern District of New York, on behalf of stockholders who
purportedly purchased shares of the Company between January 27, 2000 and
June 15, 2000 (the "Class Period").  The class action alleges that the
Company and individuals failed to disclose

  14


material facts during the Class Period that resulted in a decline in the
price of the Company's stock after June 15,2000.

      In addition to the consolidated class actions, two stockholder
derivative actions were filed in 2000 in the Chancery Court in Delaware
against certain officers and directors.  The derivative claims, which are
expected to be consolidated in the Delaware Court, are predicated upon the
stockholder class actions pending in New York.

      The Company and the named individuals deny all claims of wrongdoing
and intend to defend the actions vigorously.  However, no determination can
be made as to the final outcome.  The Company maintains policies of
directors and officers professional liability insurance.

      Miscellaneous Claims and Litigation.  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

      [Not applicable.]


                                   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
considers 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:

  15





Fiscal year ended September 30, 2000

                                          High         Low

                                                 
      First Quarter                       12.50        6.75

      Second Quarter                      16.00        9.94

      Third Quarter                       19.06        5.94

      Fourth Quarter                       7.88        5.75



Fiscal year ended September 30, 1999

                                          High        Low

                                                 
      First Quarter                       10.00        4.38

      Second Quarter                       8.00        4.63

      Third Quarter                        6.88        4.44

      Fourth Quarter                       9.00        5.81



      On December 7, 2000, the closing sale price of the Common Stock was
$5.03.  There were approximately 990 record holders of Common Stock as of
December 7, 2000.  The Company believes that there were in excess of 10,000
beneficial holders of Common Stock as of such date.

  16


Item 6.     SELECTED CONSOLIDATED FINANCIAL DATA

(Dollars and shares in thousands, except per share amounts)




                                                    1996          1997          1998          1999          2000
                                                  ----------------------------------------------------------------

                                                                                           
Selected Income Statement Data:
Net sales                                         $265,670      $355,336      $572,124      $630,894      $720,856
Costs & expenses:
  Cost of sales                                    138,186       177,909       271,233       293,521       312,960
  Catalog printing, postage &
   promotion                                        26,695        27,932        32,176        32,895        33,709
  Selling, general &
   administrative                                   68,414        96,653       190,276       236,367       279,379

  Recovery of raw material costs                                                                            (2,511)

  Litigation settlement costs                                      6,368                       4,952

  Merger costs                                                                   3,528
                                                  ----------------------------------------------------------------
Income from operations                              32,375        46,474        74,911        63,159        97,319
Interest expense, net                               (2,431)       (7,471)      (16,518)      (18,945)      (18,858)
Other, net                                           1,430         1,817         3,921         1,388         4,491
                                                  ----------------------------------------------------------------
Income before income taxes                          31,374        40,820        62,314        45,602        82,952
Income taxes                                         9,168        11,694        23,474        18,323        31,444
                                                  ----------------------------------------------------------------
Net income                                        $ 22,206      $ 29,126      $ 38,840      $ 27,279      $ 51,508
                                                  ================================================================

  17


Per Share Data:
Net income per common share:
  Basic                                           $   0.35      $   0.45      $   0.59      $   0.39      $   0.77
  Diluted                                         $   0.32      $   0.42      $   0.56      $   0.39      $   0.74
Weighted average common shares
 outstanding  (000):
  Basic                                             64,197        64,611        65,563        69,640        67,327
  Diluted                                           68,699        68,935        69,847        70,826        69,318

Selected Balance Sheet Data:
Working capital                                   $ 57,559      $ 70,850      $ 89,106      $121,103      $100,114
Total assets                                       171,948       571,177       500,457       539,384       603,613
Long-term debt, capital lease obligations
 and promissory notes payable, less current
 portion                                            23,570       341,159       173,531       219,508       200,478
Total stockholders' equity                         107,645       131,291       230,339       223,949       272,443


  18


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 17 companies participating in
the direct response, retail and manufacturing of the nutritional supplement
sector, including Holland & Barrett in August 1997, Nutrition Headquarters
Group in 1998 and Nutrition Warehouse Group in fiscal 2000.

      In January 2000, NBTY completed the acquisition of a group of
affiliated, privately-held companies located in Long Island, New York
operating under the trade name of Nutrition Warehouse.  The purchase price
consisted of $20 million in cash and 1,059,000 shares of NBTY common stock.
Nutrition Warehouse was comprised of a mail order operation and 14 retail
stores.  The acquisition was accounted for as a purchase.

      NBTY markets its multi-branded products through four distribution
channels:  (i) Puritan's Pride/direct response, (ii) Retail-Company owned
and operated Vitamin World retail stores in the U.S., (iii) Company owned
and operated Holland & Barrett retail stores in the U.K., and (iv)
wholesale distribution to drug store chains, supermarkets, discounters,
independent pharmacies, health food stores and network marketing.  NBTY's net
sales from Puritan's Pride/direct response, retail-U.S., retail-U.K. and
wholesale operations were approximately 25%, 21%, 34% and 20%, respectively,
for the year ended September 30, 2000.

      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 direct response/e-commerce
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:




                                      Fiscal Years Ended September 30,
                                      --------------------------------
                                          1998      1999      2000
                                          ------------------------

                                                     
Net Sales                                 100%      100%    100%

  19


Costs and Expenses:
  Cost of sales                            47.4      46.5    43.3
  Catalog printing & promotion              5.6       5.2     4.7
  Selling, general & administrative        33.3      37.5    38.8
  Litigation                                0.0       0.8    (0.3)
  Merger-related costs                      0.6       0.0     0.0
                                          -----------------------

                                           86.9      90.0    86.5
                                          -----------------------

Income from operations                     13.1      10.0    13.5
Interest expense & other, net              (2.2)     (2.8)   (2.0)
                                          -----------------------
Income before income taxes                 10.9       7.2    11.5
Income taxes                                4.1       2.9     4.4
                                          -----------------------
Net Income                                  6.8%      4.3%    7.1%
                                          =======================


Fiscal Year Ended September 30, 2000 Compared to Year Ended September 30,
1999

      Net Sales.  Net Sales for fiscal 2000 were $721 million, an increase
of $90 million or 14% compared with net sales of $631 million in fiscal
1999.  Of the $90 million increase, $46 million was attributable to retail-
U.S. sales, $28 million was attributable to retail-U.K. sales, $9 million in
wholesale and $7 million direct response/e-commerce.  During 2000, the
Company opened 139 stores which contributed $20 million in increased sales in
the U.S. and 3 stores in the U.K.  The acquisition of Nutrition Warehouse
accounted for $7 million of the increase in retail U.S. sales.

      Cost of Sales.  Cost of Sales for fiscal 2000 was $313 million, an
increase of $19 million compared with the cost of sales of $294 million for
fiscal 1999.  As a percentage of sales, cost of sales decreased and,
correspondingly, gross profit increased to 56.6% for 2000 from 53.5% for
1999.  Such increase was due to various factors including:  (i) lower
manufacturing costs resulting from increased productivity at the Company's
manufacturing facilities; (ii) increased sales of new products, which
typically have higher gross margins; and (iii) 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
for both 2000 and 1999, which is principally the result of the Company
utilizing the gross profit method for interim reporting, and the year-end
valuation of the Company's annual physical inventory.

      Catalog, Printing, Postage and Promotion.  Catalog, printing, postage
and promotion expenses were $34 million and $33 million for fiscal 2000 and
1999, respectively.  Such costs as a percentage of net sales were 4.7% for
2000 and 5.2% for 1999.  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 2000 were $279 million, an increase of
$43 million, compared with $236 million for fiscal 1999.  As a percentage of
sales, selling, general and administrative expenses were 38.8% and 37.5% in

  20


2000 and 1999, respectively.  Of the $43 million increase, $11 million
was attributable to rent expense, $17 million to payroll costs mainly
associated with the retail-U.S. expansion program and $5 million was
attributable to an increased depreciation expense as a result of the
increase in capital expenditures.

      Recovery of raw materials costs.  The Company received $2,511 in
partial settlement of ongoing price fixing litigation brought by the
Company against certain raw material vitamin suppliers.

      Interest Expense, Net.  Interest expense was $19 million in fiscal
2000, the same amount as in fiscal 1999.

      Income Taxes.  The Company's effective tax rate was 38.0% in fiscal
2000 and 40.2% in fiscal 1999.  Such reduction is principally due to an
increase in retail sales at Holland & Barrett, which has a lower effective
tax rate than domestic sales.

      Net Income.  Net income for fiscal 2000 was $52 million, compared
with $27 million in fiscal 1999, an increase of $25 million.

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's
Pride/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's Pride/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

  21


$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.

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 $51.7 million for fiscal 2000, of which
approximately $36.2 million was associated with the Company's retail
expansion program.

      Working capital decreased $21 million to $100 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, anticipated 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 for $135,000.  On
July 17, 2000, the CGA was amended to $149,300.  The CGA is comprised of
two Revolving Credit Agreements of $50,000 each and a term loan of $49,300.
At September 30, 2000, there were borrowings of $54,100 under this
facility.  In January 2000, the Company borrowed $20,000 for the cash
portion of the January 3, 2000 acquisition of Nutrition Warehouse, Inc.
For the fiscal year

  22


ended September 30, 2000, the Company paid down $35,400 and borrowed $34,000
under this facility. Virtually all the Company's assets are collateralized
under the CGA.

      The Company utilized the CGA to buy back 288 shares ($2,511) during
fiscal 2000 and 5,702 shares ($34,438) during fiscal year 1999 of its
common stock under its stock purchase plan.


      The Company's debt instruments impose certain restrictions on the
Company regarding capital expenditures and 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 Company will continue to monitor its business processes and third
parties for potential problems that could arise during the calendar year
2000.  Based on the Company's preparations prior to January 1, 2000 and the
absence of any problems to date, no significant disruptions are
anticipated.

New Accounting Standards

      In December 1999, the Securities and Exchange Commission staff issued
Staff Accounting Bulletin No. 101, "Revenue Recognition in Financial
Statements," ("SAB 101").  SAB 101 does not change existing revenue
recognition rules, but rather addresses and clarifies existing rules and
their application.  SAB 101 is effective for the Company beginning July 1,
2001 or fourth quarter of fiscal 2001.  Management is currently assessing
the impact of SAB 101 on the Company's results of operations and financial
position.

      The Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities" in June 1998
("SFAS 133").  This statement, as amended, is effective in fiscal years
beginning after June 15, 2000, although early adoption is permitted.  This
statement requires the recognition of the fair value of any derivative
financial instruments on the balance sheet.  Changes in fair value of the
derivative and, in certain instances, changes in the fair value of an
underlying hedged asset or liability, are recognized through either income
or as a component of other comprehensive income.  The adoption of SFAS 133
is not expected to have a significant impact on the Company's financial
position or results of operations.

      During 2000, the Emerging Issues Task Force ("EITF") issued EITF 00-14,
"Accounting for Certain Sales Incentives", which addresses the recognition,
measurement and income

  23


statement classification for sales incentives offered voluntarily without
charge to customers that can be used in, or that are exercisable by a
customer as a result of, a single exchange transaction.  EITF 00-14
requires that costs relating to sales incentives, be classified as a
reduction of revenue, and not in marketing or selling expenses.  The Company
will adopt EITF 00-14 effective April 1, 2001.  Management does not believe
that the adoption of EITF 00-14 will have a material impact on the Company's
results of operations or presentation thereof.

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

      Set forth below are the names and other relevant information
regarding executive officers and directors of the Company as of December 1,
2000. Their positions and tenure are as follows:

  24





                                                             Year      Commenced
                                                             first      term of
                                                            elected    office as
Name                     Age      Position                  Director    Officer
- --------------------------------------------------------------------------------

                                                               
Scott Rudolph            43      Chairman of
                                 the Board, Chief
                                 Executive Officer,
                                 and President               1986          1986

Harvey Kamil             56      Executive Vice
                                 President,
                                 Secretary                   ----          1982

Michael C. Slade         51      Senior Vice President-
                                 Strategic Planning,
                                 Director                    1998          1999

James P. Flaherty        43      Vice President-
                                 Advertising                 ----          1988

William J. Shanahan      42      Vice President-
                                 Data Processing             ----          1988

Arthur Rudolph           72      Director                    1971          1971

Aram Garabedian          65      Director                    1971          ----

Bernard G. Owen          72      Director                    1971          ----

Alfred Sacks             73      Director                    1971          ----

Murray Daly              73      Director                    1971          ----

Glenn Cohen              41      Director                    1988          ----

Bud Solk                 66      Director                    1994          ----

  25


Nathan Rosenblatt        43      Director                    1994          ----

Michael L. Ashner        47      Director                    1998          ----


  26


      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 a shareholder of the Company.  He is the Vice
      Chairman of Dowling College, Long Island, New York.  He joined NBTY
      in 1986.  He is the son of Arthur Rudolph.

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

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

      William J. Shanahan is the 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 founded the Company in 1971.  He 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 is the father of Scott Rudolph.

      Aram Garabedian was elected a State Senator of the Commonwealth of
      Rhode Island in 2000 and had been a representative in that State's
      legislature from 1972 through 1978, 1998 through 2000.  Since 1988,
      he has been 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.

      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., has been a consultant to the office equipment industry for more
      than 5 years.

      Glenn Cohen is the President of Glenn-Scott Landscaping and Design
      and has served in that capacity for more than 5 years.

  27


      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 and has served in that capacity for
      more than 5 years.

      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 and has served in
      that capacity for more than 5 years.

  28


Item 11.    EXECUTIVE COMPENSATION

      The following table sets forth information concerning compensation
paid or accrued by the Company during the period ended September 30, 2000
to the Company's Chief Executive Officer and certain other highest
compensated executive officers of the Company whose total compensation
exceeded $100,000.

                         SUMMARY COMPENSATION TABLE




                                                                          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 $
- -----------------------------------------------------------------------------------------------------------------

                                                                                        
Scott Rudolph                 2000      621,792      425,000                     1,000,000             7,316
Chairman of the Board,        1999      609,600      500,000                       260,000             4,801
President and Chief           1998      600,008      400,000                     1,050,000             7,672
Executive Officer                                                                ---------

Harvey Kamil                  2000      310,896      200,000                       250,000             7,316
Executive Vice President,     1999      304,800      225,000                       250,000             4,801
Chief Financial Officer       1998      300,000      225,000                       150,000             7,672
                                                                                   -------

Michael C. Slade              2000      300,000       50,000                        30,000             7,316
Senior Vice President         1999      275,000      -------                       -------             3,312
Strategic Planning            1998      -------      -------                       -------             -----

James Flaherty                2000      185,000       75,000                        30,000             7,316
Vice President                1999      174,700       75,000                        20,000             4,801
Marketing & Advertising       1998      167,500       75,000                        30,000             7,672
                                                                                    ------

William Shanahan              2000      165,000       70,000                        20,000             7,316
Vice President                1999      152,000       60,000                        20,000             4,801
Data Processing               1998      146,000       60,000                        30,000             7,672
                                                                                    ------


  29


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 and founder of the Company.  The agreement has
been renewed for successive one year terms to provide services through
December 31, 2001 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. Mr. Slade
has exercised his option to renew through 2001.

      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

  30


Security ownership of persons owning of record, or beneficially, 5% or more
of the outstanding Common Stock, as of December 15, 2000.  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.



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

                                                           
Common Stock        Scott Rudolph            12,670,126             18.6
Par Value           90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        NBTY, Inc.                3,095,109              4.5
(Par Value          Employee Stock           Record and
$.008)              Ownership Plan           Beneficial

<FN>
<F1>  Includes shares issuable upon exercise of options held by executive
      officers and directors.
</FN>


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




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

                                                           
Common Stock        Scott Rudolph(2)         12,670,126             18.6
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Harvey Kamil              1,541,725              2.3
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Arthur Rudolph            1,586,893              2.3
(Par value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Michael Slade             2,200,698              3.1
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

  31


Common Stock        James Flaherty              131,750               Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        William Shanahan            205,000               Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Aram Garabedian              96,000               Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Bernard G. Owen              69,400               Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Alfred Sacks                 95,000               Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        Murray Daly                  88,000               Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

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

Common Stock        Bud Solk                     80,000               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               65,000               Nil
(Par Value          90 Orville Drive         Record and
$.008)              Bohemia, NY 11716        Beneficial

Common Stock        All Directors &          18,919,592             27.60
(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

  32


      benefit of Scott Rudolph and others.
<F3>  Includes shares held in a Trust created for the benefit of Mr.
      Slade's wife.
</FN>


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:




Number of Years      Percentage of Shares
  of Service           earned each year
- -----------------------------------------

                          
      Less than 2             0%
      2 but less than 3      20%
      3 but less than 4      20%
      4 but less than 5      20%
      5 but less than 6      20%
      6 or more              20%


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

  33


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, 2000, the following
transactions occurred:

      A.      Gail Radvin, Inc., a corporation wholly-owned by Gail Radvin,
received commissions from the Company totaling $520,000 on account of
sales in certain foreign countries and had trade receivable balances of
approximately $2.5 million as of September 30, 2000.  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.

      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 in compensation.

      D.      Arthur Rudolph, a director, has been retained under a
Consulting Agreement, at a minimum annual fee of $400,000, payable monthly,
which Agreement has been renewed until December 31, 2001.

                                   PART IV

Item 14.    EXHIBITS, FINANCIAL STATEMENTS AND SCHEDULES

      (a) The following documents are filed as a part of this report



                                                                         Page
                                                                        Number
                                                                        ------

                                                                         
1.    Financial Statements

      Report of Independent Accountants                                     F-1

  34


      Consolidated Balance Sheets as of
      September 30, 2000 and 1999                                           F-2

      Consolidated Statements of Income for the years
      ended September 30, 2000, 1999 and 1998                               F-3

      Consolidated Statements of Stockholders' Equity
      for the years ended September 30, 2000, 1999 and 1998                 F-4

      Consolidated Statements of Cash Flows for the years
      ended September 30, 2000, 1999 and 1998                               F-5 to F-6

      Notes to Consolidated Financial Statements                            F-7 to F-23

2.    Financial Statement Schedule

      Schedule II                                                           S-1

3.    Exhibits

      11.  Statement Re: Computation of Earnings Per Share


  35


Item 8 Financial Statements and Supplementary Data

                      Report of Independent Accountants

To the Board of Directors and Stockholders of NBTY, Inc.:
In our opinion, the consolidated financial statements listed in the index
appearing under Item 14(a)(1) on page 34, present fairly, in all material
respects, the financial position of NBTY, Inc. and Subsidiaries at
September 30, 2000 and 1999, and the results of their operations and their
cash flows for each of the three years in the period ended September 30,
2000 in conformity with accounting principles generally accepted in the
United States of America.  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 of America which require that we plan and
perform the audits 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 our opinion.



PricewaterhouseCoopers LLP
November 14, 2000
New York, New York

  F-1


NBTY, Inc. and Subsidiaries
Consolidated Balance Sheets
September 30, 2000 and 1999
(Dollars and shares in thousands)
- ---------------------------------------------------------------------------



Assets                                                     2000          1999

                                                                 
Current assets:
  Cash and cash equivalents                              $ 31,464      $ 18,269
  Accounts receivable, less allowance for doubtful
   accounts of $1,227 in 2000 and $1,248 in 1999           24,913        24,336
  Inventories                                             130,741       135,466
  Deferred income taxes                                     3,549         3,250
  Prepaid expenses and other current assets                20,269        19,243
                                                         ----------------------

      Total current assets                                210,936       200,564

Property, plant and equipment, net                        214,164       189,562
Intangible assets, net                                    172,124       141,410
Other assets                                                6,389         7,848
                                                         ----------------------

      Total assets                                       $603,613      $539,384
                                                         ======================

Liabilities and Stockholders' Equity

Current liabilities:
  Current portion of long-term debt and capital
   lease obligations                                     $ 12,829      $  1,799
  Accounts payable                                         61,100        45,366

  Accrued expenses                                         36,893        32,296
                                                         ----------------------

      Total current liabilities                           110,822        79,461

Long-term debt                                            199,095       217,136
Obligations under capital leases                            1,383         2,372
Deferred income taxes                                      17,050        12,233
Other liabilities                                           2,820         4,233
                                                         ----------------------

      Total liabilities                                   331,170       315,435
                                                         ----------------------

Commitments and contingencies (Notes 11 and 15)

Stockholders' equity:
  Common stock, $.008 par; authorized 175,000 shares
   in 2000 and 1999; issued 68,524 shares in 2000
   and 66,096 shares in 1999 and outstanding 68,289
   shares in 2000 and 66,096 shares in 1999                   548           529
  Capital in excess of par                                123,798       106,332
  Retained earnings                                       163,300       111,792
                                                         ----------------------
                                                          287,646       218,653
  Less, 235 treasury shares at cost, in 2000               (1,512)
  Stock subscriptions receivable                             (839)        (839)
  Accumulated other comprehensive (loss) earnings         (12,852)       6,135
                                                         ----------------------

      Total stockholders' equity                          272,443      223,949
                                                         ----------------------

      Total liabilities and stockholders' equity         $603,613     $539,384
                                                         =====================


The accompanying notes are an integral part of these consolidated financial
statements.

  F-2


NBTY, Inc. and Subsidiaries
Consolidated Statements of Income
Years Ended September 30, 2000, 1999 and 1998
(Dollars and shares in thousands, except per share amounts)
- ---------------------------------------------------------------------------



                                                    2000          1999          1998

                                                                     
Net sales                                         $720,856      $630,894      $572,124
                                                  ------------------------------------

Costs and expenses:
  Cost of sales                                    312,960       293,521       271,233
  Catalog printing, postage and promotion           33,709        32,895        32,176
  Selling, general and administrative              279,379       236,367       190,276
  Recovery of raw material costs                    (2,511)
  Litigation settlement costs                                      4,952
  Merger related costs                                                           3,528
                                                  ------------------------------------

                                                   623,537       567,735       497,213
                                                  ------------------------------------

Income from operations                              97,319        63,159        74,911
                                                  ------------------------------------

Other income (expense):
  Interest, net                                    (18,858)      (18,945)      (16,518)
  Miscellaneous, net                                 4,491         1,388         3,921
                                                  ------------------------------------

                                                   (14,367)      (17,557)      (12,597)
                                                  ------------------------------------

Income before income taxes                          82,952        45,602        62,314

Income taxes                                        31,444        18,323        23,474
                                                  ------------------------------------

      Net income                                  $ 51,508      $ 27,279      $ 38,840
                                                  ====================================

Net income per share:
  Basic                                           $   0.77      $   0.39      $   0.59
  Diluted                                         $   0.74      $   0.39      $   0.56

Weighted average common shares outstanding:
  Basic                                             67,327        69,640        65,563
  Diluted                                           69,318        70,826        69,847


The accompanying notes are an integral part of these consolidated financial
statements.

  F-3


NBTY, Inc. and Subsidiaries
Consolidated Statements of Stockholders' Equity
Years Ended September 30, 2000, 1999 and 1998
(Dollars and shares in thousands)
- ---------------------------------------------------------------------------



                                                                                                Accumulated
                                                                                                  Other
                         Common Stock                           Treasury Stock                    Compre-                  Total
                      -----------------   Capital             -----------------       Stock       hensive       Total      Compre-
                      Number of          in Excess  Retained  Number of           Subscriptions   Income     Stockholders' hensive
                       Shares    Amount   of Par    Earnings    Shares   Amount     Receivable    (Loss)        Equity     Income
                      ---------  ------  ---------  --------  ---------  ------   ------------- ------------ ------------- -------

                                                                                            
Balance, September
 30, 1997              23,041     $185   $ 56,550   $ 75,199     1,503  $ (3,206)     $   -       $  2,563     $131,291
Net income for year
 ended September
 30, 1998                                             38,840                                                     38,840   $ 38,840
S corporation
 distributions                                        (8,050)                                                    (8,050)
Exercise of stock
 options                   44                  40                                                                    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                                                                     3
Tax benefit from
 exercise of stock
 options                                      611                                                                   611
Public offering
 of common stock        3,450       28     58,826                                                                58,854
Foreign currency
 translation
 adjustment                                                                                          8,750        8,750      8,750
                       ------------------------------------------------------------------------------------------------------------

Balance, September
 30, 1998              72,714      582    115,661    105,989     4,511    (3,206)         -         11,313      230,339   $ 47,590
                                                                                                                          ========

Net income for year
 ended September
 30, 1999                                             27,279                                                     27,279   $ 27,279
Purchase of treasury
 shares, at cost                                                 5,702   (34,438)                               (34,438)
Treasury stock
 retired              (10,213)    (82)    (16,086)   (21,476)  (10,213)   37,644                                      -
Exercise of stock
 options                3,595      29         888                                      (839)                         78
Tax benefit from
 exercise of stock
 options                                    5,869                                                                 5,869
Foreign currency
 translation
 adjustment                                                                                         (5,178)      (5,178)    (5,178)
                       ------------------------------------------------------------------------------------------------------------

Balance, September
 30, 1999              66,096     529     106,332     111,792        -         -       (839)         6,135      223,949   $ 22,101
                                                                                                                          ========

Net income for year
 ended September
 30, 2000                                              51,508                                                    51,508   $ 51,508
Purchase of treasury
 shares, at cost                                                   288    (2,511)                                (2,511)
Acquisition of
 Nutrition Warehouse    1,059       8      12,235                                                                12,243
Treasury stock
 retired                  (53)               (999)                 (53)      999                                      -
Exercise of stock
 options                1,422      11       4,397                                                                 4,408
Tax benefit from
 exercise of
 stock options                              1,833                                                                 1,833
Foreign currency
 translation
 adjustment                                                                                        (18,987)     (18,987)   (18,987)
                       ------------------------------------------------------------------------------------------------------------

Balance, September
 30, 2000              68,524    $548    $123,798    $163,300      235   $(1,512)     $(839)      $(12,852)    $272,443   $ 32,521
                       ===========================================================================================================


The accompanying notes are an integral part of these consolidated financial
statements.

  F-4


NBTY, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
Years Ended September 30, 2000, 1999 and 1998
(Dollars in thousands)
- ---------------------------------------------------------------------------



                                                                  2000          1999          1998

                                                                                  
Cash flows from operating activities
  Net income                                                   $  51,508     $  27,279     $  38,840
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Gain on sale of product line                                                              (2,563)
    Loss on disposal/sale of property, plant
     and equipment                                                 1,119           401           587
    Depreciation and amortization                                 38,501        29,228        22,059
    Amortization of deferred financing costs                         787           683           704
    Amortization of bond discount                                    124           124           119
    Allowance for doubtful accounts                                   21            11            38
    Deferred income taxes                                          4,827         2,892         2,139
    Tax benefit from exercise of stock options                     1,833         5,869           611
    Changes in assets and liabilities, net of acquisitions:
      Accounts receivable                                          5,803        11,155        (2,673)
      Inventories                                                  8,039       (16,785)      (31,890)
      Prepaid real estate tax, catalog costs and other
       current assets                                              1,914        (7,870)        5,178
      Other assets                                                   417         1,323         2,938
      Accounts payable                                             6,093       (16,588)       (1,133)
      Accrued expenses                                             2,643         1,193        (3,962)
      Other liabilities                                             (211)                      1,240
                                                               -------------------------------------

        Net cash provided by operating activities                123,418        38,915        32,232
                                                               -------------------------------------

Cash flows from investing activities:
  Cash paid for acquisitions, net of cash acquired               (45,119)
  Purchase of property, plant and equipment                      (51,786)      (45,810)      (68,044)
  Increase in intangible assets                                                   (513)       (7,171)
  Proceeds from sale of property, plant and equipment                256                         493
  Proceeds from sale of short-term investments                                                 8,362
  Proceeds from sale of product line                                                           4,640
                                                               -------------------------------------

        Net cash used in investing activities                    (96,649)      (46,323)      (61,720)
                                                               -------------------------------------

Cash flows from financing activities:
  Net proceeds under line of credit agreement                      2,800        46,193         8,000
  Proceeds from public offering, less expenses                                                58,854
  Cash held in escrow                                                                        144,262
  Principal payments under long-term debt agreements
   and capital leases                                            (17,667)       (1,365)       (8,012)
  Purchase of treasury stock                                      (1,512)      (34,438)
  Proceeds from stock options exercised                            4,408            78            43
  Distributions to stockholders                                                               (8,050)
  Repayment of promissory note                                                              (169,909)
                                                               -------------------------------------

        Net cash (used in) provided by financing activities      (11,971)       10,468        25,188
                                                               -------------------------------------

Effect of exchange rate changes on cash and cash equivalents      (1,603)          901        (1,654)
                                                               -------------------------------------


Continued

The accompanying notes are an integral part of these consolidated financial
statements.

  F-5


NBTY, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
September 30, 2000, 1999 and 1998
(Dollars in thousands)
- ---------------------------------------------------------------------------



                                                                  2000          1999          1998

                                                                                  
Net increase (decrease) in cash and cash equivalents           $  13,195     $   3,961     $  (5,954)

Cash and cash equivalents at beginning of year                    18,269        14,308        20,262
                                                               -------------------------------------

Cash and cash equivalents at end of year                       $  31,464     $  18,269     $  14,308
                                                               =====================================

Supplemental disclosure of cash flow information:
  Cash paid during the period for interest                     $  20,224     $  18,320     $  19,852
  Cash paid during the period for income taxes                 $  16,116     $   8,785     $  18,105


Non-cash investing and financing information:
  In connection with the acquisition of Nutrition Warehouse, Inc. and its
   affiliated companies, on January 1, 2000, the Company issued 1,059 shares
   of NBTY stock having a market value of approximately $12,200 (Note 2).
  During fiscal 2000 and 1999, the Company entered into a capital lease for
   computer equipment for approximately $1,000 and $1,600, respectively.
  In July 2000, the Company sold certain assets for approximately $650 in
   exchange for a note to be paid over the next five years.

The accompanying notes are an integral part of these consolidated financial
statements.

  F-6


NBTY, Inc. and Subsidiaries
Notes to Consolidated 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.

      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.

      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.

      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, 2000, 1999
and 1998.

  F-7


      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 2000 and 1999, no one supplier provided more than 10%
of purchases.

      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
2000, 1999 and 1998 were $17,046, $13,323 and $16,356, respectively.
Included in prepaid expenses and other current assets is approximately
$1,172 and $1,185 relating to prepaid advertising at September 30, 2000 and
1999, 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.  Amortization of leasehold improvements is
computed using the straight-line method over the shorter of the estimated
useful lives of the related assets or lease term.

      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.

      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.

  F-8


      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.

      Shipping and handling costs
      The Company incurs shipping and handling costs in all divisions of its
operations.  These costs are included in selling, general and
administrative costs and are $19,277, $19,096 and $16,404 for the years
ended September 30, 2000, 1999 and 1998, respectively.

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

      New accounting standards
      In December 1999, the Securities and Exchange Commission staff issued
Staff Accounting Bulletin No. 101, "Revenue Recognition in Financial
Statements," ("SAB 101").  SAB 101 does not change existing revenue
recognition rules, but rather, addresses and clarifies existing rules and
their application.  SAB 101 is effective for the Company beginning July 1,
2001, the fourth quarter of fiscal 2001.  Management is currently assessing
the impact of SAB 101 on the Company's results of operations and financial
position.

      The Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities" in June 1998.
This statement, as amended, is effective in fiscal years beginning after June
15, 2000, although early adoption is permitted.  This statement requires
the recognition of the fair value of any derivative financial instruments
on the balance sheet.  Changes in fair value of the derivative and, in
certain instances, changes in the fair value of an underlying hedged asset
or liability, are recognized through either income or as a component of
other comprehensive income.  The adoption of SFAS 133 is not expected to
have a significant impact on the Company's financial position or results of
operations.

      During 2000, the Emerging Issues Task Force ("EITF") issued EITF 00-14,
"Accounting for Certain Sales Incentives", which addresses the recognition,
measurement and income statement classification for sales incentives
offered voluntarily without charge to customers that can be used in, or
that are exercisable by a customer as a result of, a single exchange
transaction.  EITF 00-14 requires that costs relating to sales incentives
be classified as a reduction of revenue, and not in marketing or selling
expenses.  The Company will adopt EITF 00-14 effective April 1, 2001.
Management does not believe that the adoption of EITF 00-14 will have a
material impact on the Company's results of operations or presentation
thereof.

2.    Acquisitions

      In September 2000, the Company acquired certain assets and
liabilities of Feeling Fine Company LLC for $2,964.  In June 2000, the
Company acquired certain assets and liabilities of Longevity

  F-9


Formulas, Inc. (also known as "Healthwatchers System") and Martin Health
Systems, Inc. for $5,150. In April 2000, the Company acquired the mailing list
of Rexall Sundown's SDV vitamin catalog and mail order list for $16,500.

      On January 1, 2000, the Company acquired Nutrition Warehouse, Inc.
and its affiliated companies ("NW") for $20,000 in cash and approximately
1,059 shares of NBTY stock having a market value of $12,200.  NW operated a
direct response/e-commerce business as well as 14 retail stores in various
locations in New York state.  The e-commerce business has been combined
with the Company's Puritan.com operations and the retail stores have been
merged into the Company's U.S. retail operations.  Annual revenues
approximated $14,000 for the e-commerce/direct response business as well as
$14,000 in retail sales for the year ended December 31, 1999.  The cash
portion of the acquisition was funded with $20,000 in borrowings under the
Company's Credit and Guarantee Agreement.

3.    Divestitures

      In July 2000, the Company sold certain assets of Bio Nutritional
Formulas, Inc. for approximately $650 which will be paid in full over the
ensuing five years.  Bio Nutritional Formulas had sales of approximately
$1,200 and operating income of approximately $150 in fiscal 1999.  No gain
was recognized on the sale.

      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 had insignificant operating results in
fiscal 1998.  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



                                         September 30,
                                      ------------------
                                      2000          1999
                                      ----          ----

                                           
Raw materials                      $ 42,982      $ 47,212
Work-in-process                       2,101         4,904
Finished goods                       85,658        83,350
                                   ----------------------
                                   $130,741      $135,466
                                   ======================


  F-10

5.    Property, Plant and Equipment




                                                                   Depreciation
                                                September 30,          and
                                          ----------------------   Amortization
                                             2000          1999       Period
                                             ----          ----    ------------

                                                             
Land                                      $ 10,571      $ 10,128
Buildings and leasehold improvements        72,314        64,388      5 - 40
Machinery and equipment                     75,973        70,801      3 - 10
Furniture and fixtures                     130,322       100,938      5 - 10
Transportation equipment                     4,907         4,237      4
Computer equipment                          31,923        26,541      5
                                          ----------------------
                                           326,010       277,033
  Less accumulated depreciation and
   amortization                            111,846        87,471
                                          ----------------------
                                          $214,164      $189,562
                                          ======================


      Depreciation and amortization of property, plant and equipment for the
years ended September 30, 2000, 1999 and 1998 was approximately $29,275,
$22,177 and $15,952, respectively.

      Property, plant and equipment includes approximately $6,010 and $4,803
for assets recorded under capital leases at September 30, 2000 and 1999,
respectively.  Accumulated amortization of these capital leases at
September 30, 2000 and 1999 was approximately $2,075 and $1,528, respectively.

6.    Intangible Assets

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




                                                                   Depreciation
                                                September 30,          and
                                          ----------------------   Amortization
                                             2000          1999       Period
                                             ----          ----    ------------

                                                             
Goodwill                                  $139,550     $142,889       20 - 40
Customer lists                              60,862       19,867        6 - 15
Trademarks and licenses                      1,661        1,472        2 - 3
Covenants not to compete                     1,854        1,305        5 - 7
                                          ---------------------
                                           203,927      165,533
  Less accumulated amortization             31,803       24,123
                                          ---------------------
                                          $172,124     $141,410
                                          =====================


      Amortization included in the consolidated statements of income under
the caption "selling, general and administrative expenses" in 2000, 1999
and 1998 was approximately $9,226, $7,051 and $6,107, respectively.

 F-11


7.    Accrued Expenses




                                               September 30,
                                             2000         1999

                                                   
Payroll and related taxes                   $ 6,953      $ 6,453
Customer deposits                             5,543        4,838
Accrued purchases and interest                1,522        3,081
Income taxes payable                         11,405        5,566
Other                                        11,470       12,358
                                            --------------------
                                            $36,893      $32,296
                                            ====================


8.    Long-Term Debt




                                                                       September 30,
                                                                     2000        1999

                                                                         
Senior debt:
  8-5/8% Senior subordinated notes due 2007, net of unamortized
   discount of $871 in 2000 and $995 in 1999 (a)                   $149,129    $149,005
  Note payable due in monthly payments of $9, including interest
   at 8%, maturing March 2001                                           205         683
Mortgages:
  First mortgage payable in monthly principal and interest
   (10.375%) installments (b)                                                     7,010
  First mortgage payable in monthly principal and interest
   (9.73%) installments of $25, maturing in November 2009             1,844       1,963
  First mortgage payable in monthly principal and interest
   (7.375%) installments of $55 through 2011                          4,881       5,218
  First mortgage payable in monthly principal and interest
   (9.0%) installments of $3 through 2011                               209
Credit and Guarantee Agreement (c)                                    7,500      54,000
Term loan payable in quarterly principal and interest
 installments of $2,700 through March 2005 (c)                       46,600
                                                                   --------------------
                                                                    210,368     217,879
      Less current portion                                           11,273         743
                                                                   --------------------
                                                                   $199,095    $217,136
                                                                   ====================

<FN>
(a)   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.

 F-12


(b)   The Company repaid the outstanding mortgage during fiscal 2000 with
      long-term borrowings available under its Credit and Guarantee
      Agreement.
(c)   In April 1999, the Company entered into an amended and restated
      Credit and Guarantee Agreement ("CGA"), which expires September 30,
      2003, for $135,000.  On July 17, 2000, the CGA was amended to
      $149,300.  The CGA is comprised of two revolving credit agreements of
      $50,000 each and a term loan of $49,300.  At September 30, 2000,
      there were borrowings of $54,100 under this facility at an annual
      borrowing rate of 7.81%.  The CGA provides that loans be made under a
      selection of rate formulas, including prime or Euro currency rates.
      Virtually all of the Company's assets are collateralized under the
      CGA.  In addition, the Company is subject to the maintenance of
      various financial ratios and covenants.
</FN>


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




Years ending
September 30,

                                                          
  2001                                                       $ 11,273
  2002                                                         11,312
  2003                                                         11,355
  2004                                                         18,901
  2005                                                          4,051
  Thereafter                                                  153,476
                                                             --------
                                                             $210,368
                                                             ========


      The fair value of the Company's long-term debt at September 30, 2000
and 1999, based upon current market rates, approximates the amounts
disclosed above.

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, 2000 are as follows:




Years ending
September 30,

                                                          
  2001                                                       $  1,496
  2002                                                          1,355
  2003                                                            254
  2004                                                              4
  2005                                                              1
                                                             --------
                                                                3,110
Less, amount representing interest                                171
                                                             --------
Present value of minimum lease payments (including $1,556
 due within one year)                                        $  2,939
                                                             ========


 F-13


10.   Income Taxes

      Provision for income taxes consists of the following:




                        Year ended September 30,
                       2000       1999       1998

                                  
Federal
  Current            $12,640    $ 6,214    $16,398
  Deferred             4,551      2,810      2,596

State
  Current              1,300        639      1,686
  Deferred               468        289        267

Foreign provision     12,485      8,371      2,527
                     -----------------------------
Total provision      $31,444    $18,323    $23,474
                     =============================


      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.




                                                              Year ended September 30,
                                                2000                    1999                    1998
                                        --------------------    --------------------    --------------------
                                                    Percent                 Percent                 Percent
                                                   of pretax               of pretax               of pretax
                                        Amount      income      Amount      income      Amount      income

                                                                                   
Income tax expense at statutory rate    $29,033      35.0%      $15,961      35.0%      $21,810      35.0%
State income taxes, net of federal
 income tax benefit                       2,986       3.6%        1,642       3.6%        2,243       3.6%
S corporation earnings not subject
 to income taxes (a)                                                                     (2,988)     (4.8%)
Amortization of goodwill                  2,155       2.6%        2,155       4.7%        2,155       3.5%
Other, individually less than 5%         (2,730)     (3.3%)      (1,435)     (3.1%)         254       0.5%
                                        -----------------------------------------------------------------
                                        $31,444      37.9%      $18,323      40.2%      $23,474      37.8%
                                        =================================================================

<FN>
(a)   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>


 F-14


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




                                                                2000         1999

                                                                     
Deferred tax assets:
  Current
    Inventory capitalization                                  $    637     $    455
    Accrued expenses and reserves not currently deductible       2,512        2,395
    Tax credits                                                    400          400
                                                              ---------------------
      Total current                                           $  3,549     $  3,250
                                                              =====================

  Noncurrent
    Intangibles                                                                (347)
    Reserves not currently deductible                         $    270          653
                                                              ---------------------
      Total noncurrent                                        $    270     $    306
                                                              =====================

Deferred tax liabilities:
  Property, plant and equipment                               $(17,320)    $(12,539)
                                                              =====================


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 minimum rental payments (excluding real estate tax and
maintenance costs) for retail locations and other leases that have initial
or noncancelable lease terms in excess of one year at September 30, 2000
are as follows:




Years ending
September 30,

                 
2001                $ 49,769
2002                  48,119
2003                  45,739
2004                  40,659
2005                  35,857
Thereafter            23,119
                    --------
                    $243,262
                    ========


      Operating lease rental expense (including real estate taxes and
maintenance costs), and leases on a month to month basis were approximately
$54,749, $44,299 and $31,562 for the years ended September 30,  2000, 1999
and 1998, respectively.

 F-15


      Purchase commitments
      The Company was committed to make future purchases under various
purchase order arrangements with fixed price provisions aggregating
approximately $10,595 at September 30, 2000.

      Capital commitments
      The Company had approximately $2,696 in open capital commitments at
September 30, 2000, 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, 2000 was approximately $900 per year.

      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 was 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
agreement was extended to April 2001.

      The Company maintains a consulting agreement with Rudolph Management
Associates, Inc. for the services of Arthur Rudolph, a director of the
Company.  The agreement requires services to be provided to the Company
through December 31, 2001 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.

      Four members of H&B'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.

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 basic and diluted EPS:




                                                              Year ended September 30,
                                                             2000        1999       1998

                                                                         
Numerator:
  Numerator for basic EPS - income available to
   common stockholders                                     $51,508     $27,279    $38,840
                                                           ==============================
  Numerator for diluted EPS - income available to
   common stockholders                                     $51,508     $27,279    $38,840
                                                           ==============================

 F-16


Denominator:
  Denominator for basic EPS - weighted-average shares      $67,327     $69,640    $65,563
  Effect of dilutive securities:
    Stock options                                            1,991       1,186      4,284
                                                           ------------------------------
  Denominator for diluted EPS - weighted-average shares    $69,318     $70,826    $69,847
                                                           ==============================

Net EPS:                                                   $  0.77     $  0.39    $  0.59
  Basic EPS
                                                           ==============================
  Diluted EPS                                              $  0.74     $  0.39    $  0.56
                                                           ==============================


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
terminated 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.  During fiscal 2000,
the Board approved the issuance of 2,288 options expiring in 2010 with an
exercise price of $5.88 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 2000, options were exercised with 1,422 shares of
common stock issued to certain officers and directors for $4,408.  As a
result of the exercise of those options, the Company will receive a
compensation deduction for tax purposes of approximately $4,700.
Accordingly, a tax benefit of approximately $1,833 was credited to capital
in excess of par.

      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 received 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 received 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.

 F-17


      A summary of stock option activity is as follows:




                                                     2000                     1999                     1998
                                             ---------------------    ---------------------    ---------------------
                                                          Weighted                 Weighted                 Weighted
                                                          average                  average                  average
                                              Number      exercise     Number      exercise     Number      exercise
                                             of shares     price      of shares     price      of shares     price

                                                                                            
Outstanding at beginning of year               3,720        4.53        4,316       $ .26        4,458        $.25
Exercised                                     (1,422)       2.87       (3,596)        .26         (142)        .31
Forfeited                                        (50)
Granted                                        2,288        5.88        3,000        5.55
                                              --------------------------------------------------------------------

Outstanding at end of year                     4,536       $5.71        3,720       $4.53        4,316        $.26
                                              ====================================================================

Exercisable at end of year                     4,536       $5.71        3,650       $4.53        4,316        $.26
                                              ====================================================================

Fair value of options granted during year                  $3.64
                                                           =====


      As of September 30, 2000, the weighted average remaining contractual
life of outstanding options was 8.5 years.

      The following table summarizes information about stock options
outstanding at September 30, 2000:




                             Options Outstanding               Options Exercisable
                   --------------------------------------    -----------------------
                                                 Weighted                   Weighted
                                   Remaining     Average                    Average
    Range of          Shares      Contractual    Exercise       Shares      Exercise
Exercise Prices    Outstanding        Life        Price      Exercisable     Price

                                                              
     $0.31              120         1 year        $ .31           120        $ .31
 $4.75 - $5.88        4,416         9 years       $5.88         4,416        $5.88
                      -----                                     -----
                      4,536                                     4,536
                      =====                                     =====


      The fair value of options granted during fiscal 2000 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 70%; 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
2000 would have been reduced to the following pro forma amounts indicated.

 F-18




                                                           
Net income attributable to common stockholders as reported    $51,508
Pro forma net income                                          $46,428
Basic EPS as reported                                         $   .77
Diluted EPS as reported                                       $   .74
Pro forma basic EPS                                           $   .69
Pro forma diluted EPS                                         $   .67


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 $1,670,
$1,966 and $501 for the years ended September 30, 2000, 1999 and 1998,
respectively.

15.   Litigation

      Shareholder litigation

      A consolidated stockholder class action is pending against the
Company and certain of its officers and directors in the U.S. District
Court of the Eastern District of New York, on behalf of stockholders who
purportedly purchased shares of the Company between January 27, 2000 and
June 15, 2000 (the "Class Period").  The class action alleges that the
Company and individuals failed to disclose material facts during the Class
Period that resulted in a decline in the price of the Company's stock after
June 15, 2000.

      In addition to the pending consolidated class actions, two
stockholder derivative actions were filed in 2000 in the Chancery Court in
Delaware against certain officers and directors.  The derivative claims,
which are expected to be consolidated in the Delaware Court, are predicated
upon the stockholder class actions pending in New York.

      The Company and the named individuals deny all claims of wrongdoing
and intend to defend the actions vigorously, however, no determination can
be made as to the final outcome.  The Company maintains policies of
directors and officers professional liability insurance.

      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.

      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.

      In fiscal 2000, the Company received $2,511 in partial settlement of
ongoing price fixing litigation brought by the Company against certain raw
material vitamin suppliers.

 F-19


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's Pride/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's Price/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 476 Company-operated
stores.  The Retail United Kingdom segment generates revenue through the
sale of proprietary brand and third-party products in 427 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 for number of locations):




                                                  Fiscal years ended
                                                     September 30,
                                             2000        1999         1998

                                                           
Puritan's Pride/Direct Response
  Revenue                                 $ 182,693    $ 176,053    $ 187,820
  Operating income                           53,865       43,496       41,010
  Depreciation and amortization               3,682        2,074          996
  Identifiable assets                        69,513       29,926       32,404
  Capital expenditures                        1,980          320          120

Retail:
  United States
  Revenue                                 $ 149,055    $ 103,172    $  66,576
  Operating (loss) income                   (19,782)     (12,147)       5,418
  Depreciation and amortization              11,438        6,051        2,919
  Identifiable assets                        78,672       55,960       46,805
  Capital expenditures                       25,173       25,148       12,917
  Locations open at end of year                 476          352          193

 F-20


  United Kingdom
  Revenue                                 $ 248,602    $ 220,405    $ 185,833
  Operating income                           40,977       26,830        9,228
  Depreciation and amortization              12,347       12,294       11,445
  Identifiable assets                       200,373      221,817      223,742
  Capital expenditures                       13,949       11,753       13,526
  Locations open at end of year                 427          423          415

Wholesale:
  Revenue                                 $ 140,506    $ 131,264     $ 131,895
  Operating income                           29,542       18,243        29,055
  Depreciation and amortization               1,240          498           427
  Identifiable assets                        17,003       18,209        17,225
  Capital expenditures                        1,486        1,134           516

Corporate:
  Depreciation and amortization           $   9,794    $   8,311    $   6,272
  Recovery of raw material costs             (2,511)
  Litigation settlement costs                              4,952
  Merger related costs                                                  3,528
  Manufacturing identifiable assets         238,052      213,472      180,280
  Capital expenditures - manufacturing        4,439        3,627       29,611
  Capital expenditures - Other                4,759        3,828       11,354

Consolidated totals:
  Revenue                                 $ 720,856    $ 630,894    $ 572,124
  Recovery of raw material costs             (2,511)
  Litigation settlement costs                              4,952
  Operating income                           97,319       63,159       74,911
  Depreciation and amortization              38,501       29,228       22,059
  Merger related costs                                                  3,528
  Interest expense, net                      18,858       18,945       16,518
  Income taxes (a)                           31,444       18,323       23,474
  Net income                                 51,508       27,279       38,840
  Identifiable assets                       603,613      539,384      500,456
  Capital expenditures                       51,786       45,810       68,044

 F-21


Revenue by location of customer
  United States                           $ 458,543    $ 392,617    $ 369,796
  United Kingdom                            248,602      224,364      189,555
  Other foreign countries                    13,711       13,913       12,773
                                          -----------------------------------

      Consolidated totals                 $ 720,856    $ 630,894    $ 572,124
                                          ===================================

Long-lived assets
  United States                           $ 238,019    $ 167,120    $ 141,272
  United Kingdom                            148,269      163,852      177,489
                                          -----------------------------------

      Consolidated totals                 $ 386,288    $ 330,972    $ 318,761
                                          ===================================

<FN>
(a)   Reflects taxes at subchapter "S" rates for pooling of interests prior
      to April 1998.
</FN>


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 and $35 for the years ended
September 30, 1999 and 1998, respectively.

      For the year ended September 30, 1998, Nutrition Headquarters Group
provided distributions to its stockholders in the aggregate amount of
$8,050.

      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 for
the year ended September 30, 1998.

      In addition, an entity owned by a relative of an officer received
sales commissions of $520, $472 and $474 in 2000, 1999 and 1998,
respectively, and had trade receivable balances approximating $2,529 and
$2,200 at September 30, 2000 and 1999, respectively.

 F-22


18.   Quarterly Results of Operations (Unaudited)

      The following is a summary of the unaudited quarterly results of
operations for fiscal 2000 and 1999:




                                                      Quarter ended
                                  ------------------------------------------------------
                                  December 31,    March 31,    June 30,    September 30,

                                                                
2000:
  Net sales                         $171,172      $200,107     $172,102     $177,475
  Gross profit                        90,229       115,954       98,082      103,631
  Income before income taxes          14,028        30,105       20,094       18,725(a)
  Net income                           8,417        18,063       12,057       12,971
  Net income per diluted share      $    .12      $    .26     $    .17     $    .19

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

<FN>
(a)   Year-end adjustments resulting in an increase to pre-tax income of
      approximately $5,400 in both 2000 and  1999, 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.
</FN>


 F-23


NBTY, INC. AND SUBSIDIARIES
Valuation and Qualifying Accounts
for the years ended September 30, 2000, 1999 and 1998

(Dollars in thousands)




             Column A                     Column B                   Column C                   Column D      Column E
                                                                    Additions
                                         Balance at                                                          Balance at
                                         beginning         Charged to          Charged to                      end of
             Description                 of period     costs and expenses    other accounts    Deductions      period
             -----------                 ----------    ------------------    --------------    ----------    ----------

                                                                                                
Fiscal year ended September 30, 2000:
  Allowance for doubtful accounts          $1,248             $  6                              $(27)(a)       $1,227

Fiscal year ended September 30, 1999:
  Allowance for doubtful accounts          $1,045             $278                              $(75)(a)       $1,248

Fiscal year ended September 30, 1998:
  Allowance for doubtful accounts          $1,116             $ 15                              $(86)(a)       $1,045


(a)   Uncollectable accounts written off.

 S-1


                                 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  22, 2000              By: /s/ Scott Rudolph
                                           -----------------
                                               Scott Rudolph
                                               President, Chief Executive
                                               Officer

Dated: December  22, 2000              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  22, 2000              By: /s/ Scott Rudolph
                                           -------------------------------
                                               Scott Rudolph
                                               Chairman, President and
                                               Chief Executive Officer

Dated: December  22, 2000              By: /s/ Arthur Rudolph
                                           -------------------------------
                                               Arthur Rudolph, Director

Dated: December  22, 2000              By: /s/ Aram Garabedian
                                           -------------------------------
                                               Aram Garabedian, Director

Dated: December  22, 2000              By: /s/ Bernard G. Owen
                                           -------------------------------
                                               Bernard G. Owen, Director




Dated: December  22, 2000              By: /s/ Alfred Sacks
                                           -------------------------------
                                               Alfred Sacks, Director

Dated: December  22, 2000              By: /s/ Murray Daly
                                           -------------------------------
                                               Murray Daly, Director

Dated: December  22, 2000              By: /s/ Glenn Cohen
                                           -------------------------------
                                               Glenn Cohen, Director

Dated: December  22, 2000              By: /s/ Bud Solk
                                           -------------------------------
                                               Bud Solk, Director

Dated: December  22, 2000              By: /s/ Nathan Rosenblatt
                                           -------------------------------
                                               Nathan Rosenblatt, Director

Dated: December  22, 2000              By: /s/ Michael L. Ashner
                                           -------------------------------
                                               Michael L. Ashner, Director

Dated: December  22, 2000              By: /s/ Michael Slade
                                           -------------------------------
                                               Michael Slade, Director