Sally Beauty Holdings, Inc. Reports Fourth Quarter and Full Year Results
-
Net sales in 4Q13 of $906 million; FY2013 of over $3.6 billion
-
Same store sales growth in 4Q13 and FY2013; 0.4% and 0.8%, respectively
-
4Q13 diluted earnings per share of $0.38; FY2013 diluted earnings per
share of $1.48
-
During fiscal 2013, repurchased $509.7 million, or 18.9 million shares
of common stock
DENTON, Texas--(BUSINESS WIRE)--
Sally Beauty Holdings, Inc. (NYSE: SBH) (the “Company”) today announced
financial results for the fourth quarter and fiscal year ended September
30, 2013. The Company will hold a conference call today at 10:00 a.m.
(Central) to discuss these results and its business.
“Fiscal 2013 was challenging due to comparisons against our
record-breaking growth in fiscal 2012 and soft traffic in our Sally U.S.
retail business,” stated Gary Winterhalter, Chairman, President and
Chief Executive Officer. “Nevertheless, our performance was solid and we
executed on our strategic initiatives, including our information
technology projects in the U.S. and Europe as well as the new U.K.
distribution center. For 2013, we generated $310 million in operating
cash flow and repurchased approximately $510 million, or 19 million
shares of our common stock. As we move into fiscal 2014, I believe that
we’ve embarked on the right initiatives to gradually improve retail
traffic in the Sally U.S. stores and continue the strong performance at
BSG and our International businesses.”
Fiscal 2013 Fourth Quarter and Full Year 2013 Financial Highlights
Net Sales: For the fiscal 2013 fourth quarter, consolidated net
sales were $906.4 million, an increase of 2.7% from the fiscal 2012
fourth quarter. The fiscal 2013 fourth quarter sales increase is
primarily attributed to the addition of new stores and growth in BSG’s
full service business. The impact from changes in foreign currency
exchange rates in the fiscal 2013 fourth quarter was not material.
Consolidated same store sales growth in the fiscal 2013 fourth quarter
was 0.4% compared to 4.3% in the fiscal 2012 fourth quarter.
Consolidated net sales for fiscal year 2013 were over $3.6 billion, an
increase of 2.8% from fiscal year 2012. The impact from foreign currency
exchange in the 2013 fiscal year was not material. Fiscal 2013 sales
increased primarily due to the addition of new stores and same stores
sales growth. Consolidated same store sales growth in fiscal year 2013
was 0.8% compared to 6.4% in fiscal year 2012.
Gross Profit: Consolidated gross profit for the fiscal 2013
fourth quarter was $449.4 million, an increase of 2.1% over gross profit
of $440.2 million for the fiscal 2012 fourth quarter. Gross profit as a
percentage of sales (gross profit margin) was 49.6%, a 30 basis point
decline from the fiscal 2012 fourth quarter. Consolidated gross profit
margin in the fiscal 2013 fourth quarter was down over the prior year
due to difficult comparisons against a record high gross profit margin
in BSG due to the timing of vendor allowances in the fiscal 2012 fourth
quarter.
For fiscal year 2013, consolidated gross profit was $1.8 billion, an
increase of 3.0% over fiscal 2012 gross profit. Gross profit as a
percentage of sales was 49.6%, a 10 basis point improvement from fiscal
year 2012.
In fiscal 2013, gross profit margin improved in both business segments
driven by favorable changes in product and customer mix.
Selling, General and Administrative Expenses: For the fiscal 2013
fourth quarter, consolidated selling, general and administrative (SG&A)
expenses, including unallocated corporate expenses and share-based
compensation, were $301.9 million, or 33.3% of sales, a 130 basis point
improvement from the fiscal 2012 fourth quarter metric of 34.6% of sales
and total SG&A expenses of $305.5 million. Fiscal 2012 fourth quarter
SG&A expenses include a charge of $10.2 million related to a litigation
settlement.
For fiscal year 2013, SG&A expenses, including $117.1 million of
unallocated corporate expenses and share-based compensation, were $1.2
billion, or 33.2% of sales, compared to fiscal year 2012 metric of 33.5%
of sales and total SG&A expenses of $1.2 billion. Fiscal year 2012 SG&A
expenses include a $10.2 million charge related to a litigation
settlement.
Fiscal year 2013 SG&A expenses did not increase materially over fiscal
year 2012. Although the Company continued its investments in loyalty
programs and information technology initiatives, as well as the opening
of new stores and acquisitions, during fiscal year 2013, the Company
took measures to lower costs due to softer-than-expected sales in the
Sally U.S. business.
Note: SG&A expenses include unallocated corporate expenses, as detailed
in the Company’s segment information on Schedule B.
Interest Expense: Interest expense, net of interest income, for
the fiscal 2013 fourth quarter was $27.2 million, up $2.0 million from
the fiscal 2012 fourth quarter of $25.2 million.
For fiscal year 2013, interest expense, net of interest income, was
$107.7 million, down $30.7 million from the fiscal year 2012 interest
expense of $138.4 million. Interest expense in fiscal year 2012 included
$43.2 million in charges in connection with the Company’s debt
refinancing initiatives. Detailed explanations of these charges are
provided in the Company’s non-GAAP financial measures reconciliations on
Schedule C.
Provision for Income Taxes: For the fiscal 2013 fourth quarter,
income taxes were $36.1 million. The effective tax rate for the fiscal
2013 fourth quarter was 35.8% compared to 29.2% for the fiscal 2012
fourth quarter. In the fiscal 2012 fourth quarter, a limited
restructuring occurred for U.S. income tax purposes. This tax planning
opportunity resulted in the recognition of $10.3 million in income tax
benefits.
For fiscal year 2013, income taxes were $151.5 million versus $127.9
million in fiscal 2012. The Company’s effective tax rate for fiscal year
2013 was 36.7% compared to 35.4% for fiscal 2012.
Net Earnings and Diluted Net Earnings Per Share (EPS) (1):
Net earnings were $64.8 million in the fiscal 2013 fourth quarter,
compared to fiscal 2012 fourth quarter GAAP net earnings of $65.6
million and adjusted net earnings of $72.2 million, down 1.2% and down
10.2%, respectively. Adjusted net earnings for the fiscal 2012 fourth
quarter excluded a $10.2 million charge, before taxes, related to a
litigation settlement.
Diluted earnings per share for the fiscal 2013 fourth quarter were $0.38
compared to fiscal 2012 fourth quarter GAAP diluted earnings per share
of $0.35 and adjusted diluted earnings per share of $0.39, an increase
of 8.6% and a decrease of 2.6%, respectively.
Net earnings were $261.2 million in fiscal year 2013, compared to fiscal
year 2012 GAAP net earnings of $233.1 million and adjusted net earnings
of $267.2 million, an increase of 12.1% and a decrease of 2.3%,
respectively.
Diluted earnings per share in fiscal year 2013 were $1.48 compared to
fiscal year 2012 GAAP diluted earnings per share of $1.24 and adjusted
diluted earnings per share of $1.42, an increase of 19.4% and 4.2%,
respectively.
Fiscal year 2012 adjusted net earnings includes adjustments of $34.2
million, net of tax, and are described in detail on Schedule C.
Adjusted (Non-GAAP) EBITDA(1): Adjusted
EBITDA for the fiscal 2013 fourth quarter was $151.1 million, an
increase of 2.1% from $148.0 million for the fiscal 2012 fourth quarter.
Fiscal year 2013 Adjusted EBITDA was $611.8 million, an increase of 3.5%
from $591.1 million in fiscal 2012.
(1)A detailed table reconciling 2013 and 2012 GAAP net
earnings to adjusted net earnings, adjusted EPS and adjusted EBITDA is
included in Supplemental Schedule C.
Financial Position, Capital Expenditures and Working Capital:
Cash and cash equivalents as of September 30, 2013, were $47.1 million.
The Company ended fiscal year 2013 with a $76.0 million balance on its
asset-based loan (ABL) revolving credit facility. Borrowing capacity on
the ABL facility was approximately $382.3 million at the end of
fiscal year 2013. The Company’s debt, excluding capital leases, totaled
$1.686 billion as of September 30, 2013. Net cash provided by operating
activities for fiscal year 2013 was $310.5 million.
During the fiscal 2013 fourth quarter, the Company repurchased (and
subsequently retired) a total of 3.8 million shares of its common stock
at an aggregate cost of $102.5 million.
For the fiscal 2013 year, the Company repurchased (and subsequently
retired) a total of 18.9 million shares of its common stock at an
aggregate cost of $509.7 million. As of September 30, 2013, the Company
has approximately $457 million remaining under its $700 million stock
repurchase plan authorization announced on March 5, 2013.
For the full year ended September 30, 2013, the Company’s capital
expenditures, excluding acquisitions, totaled $84.9 million.
Working capital (current assets less current liabilities) decreased
$213.4 million to $473.2 million at September 30, 2013, compared to
$686.5 million at September 30, 2012. Working capital in fiscal year
2012 includes $150 million of cash from debt issuance on September 5,
2012. The ratio of current assets to current liabilities was 1.87 to
1.00 at September 30, 2013, compared to 2.44 to 1.00 at September 30,
2012.
Inventory as of September 30, 2013 was $808.3 million, an increase of
$73.0 million or growth of 9.9% from September 30, 2012 inventory. This
increase is primarily due to sales growth from new store openings and
new product offerings.
Business Segment Results:
Sally Beauty Supply
Fiscal 2013 Fourth Quarter Results for Sally Beauty Supply
-
Sales of $556.1 million, up 0.2% from $554.7 million in the fiscal
2012 fourth quarter. The favorable impact of foreign currency exchange
on net sales was $1.0 million, or 0.2% of sales.
-
Same store sales declined 1.5% versus growth of 3.8% in the fiscal
2012 fourth quarter.
-
Gross margin of 54.9%, a 10 basis point improvement from 54.8% in the
fiscal 2012 fourth quarter.
-
Segment operating earnings of $107.3 million, up 7.8% from $99.5
million in the fiscal 2012 fourth quarter. Segment operating margins
increased 140 basis points to 19.3% of sales from 17.9% in the fiscal
2012 fourth quarter. In the fiscal 2012 fourth quarter, segment
operating results were negatively impacted by a $10.2 million charge
related to a litigation settlement.
Sales growth in the fiscal 2013 fourth quarter was driven by new store
openings and growth in the international business which were largely
offset by a same store sales decline in the Sally U.S. business. Gross
profit margin expansion of 10 basis points resulted from improvement in
the international business.
Fiscal 2013 Results for Sally Beauty Supply
-
Sales of $2.2 billion, up 1.4% over fiscal year 2012. The impact of
foreign currency exchange was not material for the year.
-
Same store sales declined 0.6% versus growth of 6.5% in fiscal year
2012.
-
Sales from international locations (Mexico, Canada, the United
Kingdom, Ireland, Belgium, the Netherlands,France, Germany,
Spain and Chile) represented 23% of segment sales versus 22% in fiscal
2012.
-
Gross margin of 54.9%, up 30 bps from 54.6% in fiscal 2012.
-
Segment operating earnings of $437.0 million, up 1.7% from $429.5
million in fiscal 2012. Segment operating margins increased 10 basis
points to 19.6% of sales from 19.5% in fiscal 2012.
-
Net store base increased by 115 or 3.5% for total store count of
3,424. Store growth in the U.S. business was 2.7% while store growth
in the international business was 6.4%.
Sales growth in fiscal 2013 was driven by new store openings and growth
in the international business while partially offset by a same store
sales decline in the Sally U.S. business. Gross profit margin
improvement of 30 bps resulted from the favorable shift in product and
customer mix and low-cost sourcing initiatives in the U.S. business and
improvement in the international business.
Beauty Systems Group
Fiscal 2013 Fourth Quarter Results for Beauty Systems Group
-
Sales of $350.3 million, up 6.9% from $327.8 million in the fiscal
2012 fourth quarter. The impact of unfavorable foreign currency
exchange on net sales was $1.5 million, or 0.4% of sales.
-
Same store sales growth of 5.2% versus 5.5% in the fiscal 2012 fourth
quarter.
-
Gross margin of 41.1%, down 50 basis points from 41.6% in the fiscal
2012 fourth quarter.
-
Segment operating earnings of $49.2 million, up 4.4% from $47.1
million in the fiscal 2012 fourth quarter.
-
Segment operating margins declined by 40 basis points to 14.0% of
sales from 14.4% in the fiscal 2012 fourth quarter.
Sales growth for Beauty Systems Group was driven by growth in same store
sales, new store openings and the full service business. Consolidated
gross profit margin in the fiscal 2013 fourth quarter was down over the
prior year due to difficult comparisons against a record high gross
profit margin in BSG due to the timing of vendor allowances in the
fiscal 2012 fourth quarter. Segment operating earnings growth is
primarily due to sales growth and SG&A leverage. Segment operating
margins are down primarily due to a decline in gross margin.
Fiscal 2013 Results for Beauty Systems Group
-
Sales of $1.4 billion, up 5.1% from $1.3 billion in fiscal 2012. The
impact of foreign currency exchange on net sales was not material for
the year.
-
Same store sales growth of 4.2% versus 6.1% in fiscal 2012.
-
Gross margin of 41.1%, up from 41.0% in fiscal 2012, a 10 basis point
improvement.
-
Segment operating earnings of $200.5 million, up 9.7% from $182.7
million in fiscal 2012.
-
Segment operating margins increased to 14.4% of sales from 13.8% in
fiscal 2012, a 60 basis point improvement.
-
Net store base increased by 55 or 4.6% for total store count of 1,245,
including 161 franchised locations.
-
Total BSG distributor sales consultants at the end of fiscal 2013 were
982 versus 1,044 at the end of fiscal 2012.
Sales growth in fiscal year 2013 for the Beauty Systems Group was
primarily due to same store sales growth and new store openings. Gross
margin expansion was primarily due to improved sales and product mix,
and expansion in new and existing territories. Segment earnings growth
is primarily due to sales growth, gross profit improvement and SG&A
leverage.
Fiscal Year 2014 Outlook
-
Fiscal year 2014 consolidated same store sales growth is expected to
be in the range of 1% to 3%, and assumes a gradual sales improvement
in the Sally U.S. retail business throughout fiscal year 2014.
-
Consolidated gross profit margin expansion is expected to be in the
range of 30 bps to 40 bps and assumes a gradual sales improvement in
the Sally U.S. retail business throughout fiscal year 2014.
-
Fiscal year 2014 unallocated corporate expenses, including
approximately $19 million in share-based compensation, are expected to
be in the range of $135 million to $140 million.
-
Consolidated SG&A as a percent of sales is expected to be in the range
of 33.3% to 33.5%, higher than fiscal 2013 due to investments made to
enter new countries, higher compensation due in part to expanding
Sally’s marketing staff and continued investments in marketing
initiatives.
-
The effective tax rate for fiscal year 2014 is expected to be in the
range of 36.5% to 37.5%.
-
Capital expenditures for fiscal year 2014 are projected to be in the
range of $85 million to $90 million.
-
Consolidated organic store growth of 3% to 4%.
Conference Call and Where You Can Find Additional Information
As previously announced, at approximately 10:00 a.m. (Central) today the
Company will hold a conference call and audio webcast to discuss its
financial results and its business. During the conference call, the
Company may discuss and answer one or more questions concerning business
and financial matters and trends affecting the Company. The Company’s
responses to these questions, as well as other matters discussed during
the conference call, may contain or constitute material information that
has not been previously disclosed. Simultaneous to the conference call,
an audio webcast of the call will be available via a link on the
Company’s website, investor.sallybeautyholdings.com.
The conference call can be accessed by dialing 800-230-1092
(International: 612-332-0107). The teleconference will be held in a
“listen-only” mode for all participants other than the Company’s current
sell-side and buy-side investment professionals. If you are unable to
listen in this conference call, the replay will be available at about
12:00 p.m. (Central) November 14, 2013 through November 28, 2013 by
dialing 1-800-475-6701 or if international dial 320-365-3844 and
reference the conference ID number 307628. Also, a website replay will
be available on investor.sallybeautyholdings.com.
About Sally Beauty Holdings, Inc.
Sally Beauty Holdings, Inc. (NYSE: SBH) is an international specialty
retailer and distributor of professional beauty supplies with revenues
of $3.6 billion annually. Through the Sally Beauty Supply and Beauty
Systems Group businesses, the Company sells and distributes through
4,700 stores, including approximately 200 franchised units, throughout
the United States, the United Kingdom, Belgium, Chile, France, the
Netherlands, Canada, Puerto Rico, Mexico, Ireland, Spain and Germany.
Sally Beauty Supply stores offers up to 10,000 products for hair, skin,
and nails through professional lines such as Clairol, L’Oreal, Wella and
Conair, as well as an extensive selection of proprietary merchandise.
Beauty Systems Group stores, branded as CosmoProf or Armstrong McCall
stores, along with its outside sales consultants, sell up to 10,000
professionally branded products including Paul Mitchell, Wella,
Sebastian, Goldwell, Joico, and Aquage which are targeted exclusively
for professional and salon use and resale to their customers. For more
information about Sally Beauty Holdings, Inc., please visit sallybeautyholdings.com.
Cautionary Notice Regarding Forward-Looking Statements
Statements in this news release and the schedules hereto which are not
purely historical facts or which depend upon future events may be
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended. Words such as “anticipate,” “believe,”
“estimate,” “expect,” “intend,” “plan,” “project,” “target,” “can,”
“could,” “may,” “should,” “will,” “would,” or similar expressions may
also identify such forward-looking statements.
Readers are cautioned not to place undue reliance on forward-looking
statements as such statements speak only as of the date they were made.
Any forward-looking statements involve risks and uncertainties that
could cause actual events or results to differ materially from the
events or results described in the forward-looking statements,
including, but not limited to, risks and uncertainties related to: the
highly competitive nature of, and the increasing consolidation of, the
beauty products distribution industry; anticipating changes in consumer
preferences and buying trends and managing our product lines and
inventory; potential fluctuation in our same store sales and quarterly
financial performance; our dependence upon manufacturers who may be
unwilling or unable to continue to supply products to us; the
possibility of material interruptions in the supply of beauty supply
products by our manufacturers or third-party distributors; products sold
by us being found to be defective in labeling or content; compliance
with laws and regulations or becoming subject to additional or more
stringent laws and regulations; product diversion; the operational and
financial performance of our franchise-based business; the success of
our e-commerce business; successfully identifying acquisition candidates
and successfully completing desirable acquisitions; integrating acquired
businesses; opening and operating new stores profitably; the impact of
in the health of the economy upon our business; the success of our cost
control plans; protecting our intellectual property rights, particularly
our trademarks; the risk that our products may infringe on the
intellectual property of others; conducting business outside the United
States; disruption in our information technology systems; severe
weather, natural disasters or acts of violence or terrorism; the
preparedness of our accounting and other management systems to meet
financial reporting and other requirements and the upgrade of our
financial reporting system; being a holding company, with no operations
of our own, and depending on our subsidiaries for cash; our substantial
indebtedness; the possibility that we may incur substantial additional
debt, including secured debt, in the future; restrictions and
limitations in the agreements and instruments governing our debt;
generating the significant amount of cash needed to service all of our
debt and refinancing all or a portion of our indebtedness or obtaining
additional financing; changes in interest rates increasing the cost of
servicing our debt; the potential impact on us if the financial
institutions we deal with become impaired; and the costs and effects of
litigation.
Note Concerning Non-GAAP Measurement Tools
We have provided detailed explanations of our non-GAAP financial
measures in our Form 8-K filed this morning, which is available on our
website.
Supplemental Schedules
|
|
|
|
|
| |
Consolidated Statement of Earnings
| | | | |
A
|
Segment Information
| | | | |
B
|
Non-GAAP Financial Measures Reconciliations
| | | | |
C
|
Store Count and Same Store Sales
| | | | |
D
|
Selected Financial Data and Debt
| | | | |
E
|
| | | | |
|
|
Supplemental Schedule A
|
|
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Consolidated Statements of Earnings
|
(In thousands, except per share data)
|
(Unaudited)
|
| | | | | | | | | | | | | | | | | | |
|
| | |
Three Months Ended
| | | |
Twelve Months Ended
|
| | |
September 30,
| | | |
September 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
% CHG
|
|
|
|
2013
|
|
|
2012
|
|
|
% CHG
|
| | | | | | | | | | | | | | | | | | |
|
Net sales
| | |
$
|
906,435
| | | |
$
|
882,557
| | | |
2.7
|
%
| | | |
$
|
3,622,216
| | | |
$
|
3,523,644
| | | |
2.8
|
%
|
Cost of products sold and distribution expenses
|
|
|
|
457,077
|
|
|
|
|
442,321
|
|
|
|
3.3
|
%
|
|
|
|
|
1,826,953
|
|
|
|
|
1,780,385
|
|
|
|
2.6
|
%
|
Gross profit
| | | |
449,358
| | | | |
440,236
| | | |
2.1
|
%
| | | | |
1,795,263
| | | | |
1,743,259
| | | |
3.0
|
%
|
Selling, general and administrative expenses (1) | | | |
301,931
| | | | |
305,469
| | | |
-1.2
|
%
| | | | |
1,202,709
| | | | |
1,179,206
| | | |
2.0
|
%
|
Depreciation and amortization
|
|
|
|
19,340
|
|
|
|
|
16,906
|
|
|
|
14.4
|
%
|
|
|
|
|
72,192
|
|
|
|
|
64,698
|
|
|
|
11.6
|
%
|
Operating earnings
| | | |
128,087
| | | | |
117,861
| | | |
8.7
|
%
| | | | |
520,362
| | | | |
499,355
| | | |
4.2
|
%
|
Interest expense (2) |
|
|
|
27,185
|
|
|
|
|
25,172
|
|
|
|
8.0
|
%
|
|
|
|
|
107,695
|
|
|
|
|
138,412
|
|
|
|
-22.2
|
%
|
Earnings before provision for income taxes
| | | |
100,902
| | | | |
92,689
| | | |
8.9
|
%
| | | | |
412,667
| | | | |
360,943
| | | |
14.3
|
%
|
Provision for income taxes
|
|
|
|
36,090
|
|
|
|
|
27,059
|
|
|
|
33.4
|
%
|
|
|
|
|
151,516
|
|
|
|
|
127,879
|
|
|
|
18.5
|
%
|
Net earnings
|
|
|
$
|
64,812
|
|
|
|
$
|
65,630
|
|
|
|
-1.2
|
%
|
|
|
|
$
|
261,151
|
|
|
|
$
|
233,064
|
|
|
|
12.1
|
%
|
| | | | | | | | | | | | | | | | | | |
|
Net earnings per share:
| | | | | | | | | | | | | | | | | | | |
Basic
| | |
$
|
0.39
| | | |
$
|
0.36
| | | |
8.3
|
%
| | | |
$
|
1.52
| | | |
$
|
1.27
| | | |
19.7
|
%
|
Diluted
| | |
$
|
0.38
| | | |
$
|
0.35
| | | |
8.6
|
%
| | | |
$
|
1.48
| | | |
$
|
1.24
| | | |
19.4
|
%
|
| | | | | | | | | | | | | | | | | | |
|
Weighted average shares:
| | | | | | | | | | | | | | | | | | | |
Basic
| | | |
166,204
| | | | |
179,911
| | | | | | | | |
171,682
| | | | |
183,420
| | | | |
Diluted
|
|
|
|
170,734
|
|
|
|
|
185,425
|
|
|
|
|
|
|
|
|
176,159
|
|
|
|
|
188,610
|
|
|
|
|
| | | | | | | | | Basis Pt Chg | | | | | | | | Basis Pt Chg |
Comparison as a % of Net sales | | | | | | | | | | | | | | | | | | | |
Sally Beauty Supply Segment Gross Profit Margin
| | | |
54.9
|
%
| | | |
54.8
|
%
| | |
10
| | | | | |
54.9
|
%
| | | |
54.6
|
%
| | |
30
| |
BSG Segment Gross Profit Margin
| | | |
41.1
|
%
| | | |
41.6
|
%
| | |
(50
|
)
| | | | |
41.1
|
%
| | | |
41.0
|
%
| | |
10
| |
Consolidated Gross Profit Margin
| | | |
49.6
|
%
| | | |
49.9
|
%
| | |
(30
|
)
| | | | |
49.6
|
%
| | | |
49.5
|
%
| | |
10
| |
Selling, general and administrative expenses
| | | |
33.3
|
%
| | | |
34.6
|
%
| | |
(130
|
)
| | | | |
33.2
|
%
| | | |
33.5
|
%
| | |
(30
|
)
|
Consolidated Operating Profit Margin
| | | |
14.1
|
%
| | | |
13.4
|
%
| | |
70
| | | | | |
14.4
|
%
| | | |
14.2
|
%
| | |
20
| |
Net Earnings Margin
| | | |
7.2
|
%
| | | |
7.4
|
%
| | |
(20
|
)
| | | | |
7.2
|
%
| | | |
6.6
|
%
| | |
60
| |
| | | | | | | | | | | | | | | | | | |
|
Effective Tax Rate | | | |
35.8
|
%
| | | |
29.2
|
%
| | |
660
| | | | | |
36.7
|
%
| | | |
35.4
|
%
| | |
130
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) |
|
Selling, general and administrative expenses include share-based
compensation of $3.7 million and $3.1 million for the three months
ended September 30, 2013 and 2012; and $19.2 million and $16.9
million for the twelve months ended September 30, 2013 and 2012,
respectively.
|
| |
|
(2) | |
Interest expense is net of interest income of $0.2 million for the
twelve months ended September 30, 2013 and 2012. For the twelve
months ended September 30, 2012, interest expense includes losses on
extinguishment of debt aggregating $37.8 million in connection with
the Company's December 2011 redemption of outstanding notes and its
May 2012 repayment in full of a senior term loan.
|
| |
|
|
|
Supplemental Schedule B
|
|
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Segment Information
|
(In thousands)
|
(Unaudited)
|
| | | | | | | | | | | | | | | | | | |
|
| | |
Three Months Ended
| | | |
Twelve Months Ended
|
| | |
September 30,
| | | |
September 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
% CHG
|
|
|
|
2013
|
|
|
2012
|
|
|
% CHG
|
Net sales:
| | | | | | | | | | | | | | | | | | | |
Sally Beauty Supply
| | |
$
|
556,086
| | | |
$
|
554,719
| | | |
0.2
|
%
| | | |
$
|
2,230,028
| | | |
$
|
2,198,468
| | | |
1.4
|
%
|
Beauty Systems Group
|
|
|
|
350,349
|
|
|
|
|
327,838
|
|
|
|
6.9
|
%
|
|
|
|
|
1,392,188
|
|
|
|
|
1,325,176
|
|
|
|
5.1
|
%
|
Total net sales
|
|
|
$
|
906,435
|
|
|
|
$
|
882,557
|
|
|
|
2.7
|
%
|
|
|
|
$
|
3,622,216
|
|
|
|
$
|
3,523,644
|
|
|
|
2.8
|
%
|
| | | | | | | | | | | | | | | | | | |
|
Operating earnings:
| | | | | | | | | | | | | | | | | | | |
Sally Beauty Supply (1) | | |
$
|
107,303
| | | |
$
|
99,497
| | | |
7.8
|
%
| | | |
$
|
437,018
| | | |
$
|
429,520
| | | |
1.7
|
%
|
Beauty Systems Group
|
|
|
|
49,185
|
|
|
|
|
47,108
|
|
|
|
4.4
|
%
|
|
|
|
|
200,492
|
|
|
|
|
182,699
|
|
|
|
9.7
|
%
|
Segment operating earnings
|
|
|
$
|
156,488
|
|
|
|
$
|
146,605
|
|
|
|
6.7
|
%
|
|
|
|
$
|
637,510
|
|
|
|
$
|
612,219
|
|
|
|
4.1
|
%
|
| | | | | | | | | | | | | | | | | | |
|
Unallocated corporate expenses (2) | | | |
(24,702
|
)
| | | |
(25,694
|
)
| | |
-3.9
|
%
| | | | |
(97,947
|
)
| | | |
(96,012
|
)
| | |
2.0
|
%
|
Share-based compensation
| | | |
(3,699
|
)
| | | |
(3,050
|
)
| | |
21.3
|
%
| | | | |
(19,201
|
)
| | | |
(16,852
|
)
| | |
13.9
|
%
|
Interest expense (3) |
|
|
|
(27,185
|
)
|
|
|
|
(25,172
|
)
|
|
|
8.0
|
%
|
|
|
|
|
(107,695
|
)
|
|
|
|
(138,412
|
)
|
|
|
-22.2
|
%
|
Earnings before provision for income taxes
|
|
|
$
|
100,902
|
|
|
|
$
|
92,689
|
|
|
|
8.9
|
%
|
|
|
|
$
|
412,667
|
|
|
|
$
|
360,943
|
|
|
|
14.3
|
%
|
| | | | | | | | | | | | | | | | | | |
|
Segment operating profit margin:
| | | | | | | | | Basis Pt Chg | | | | | | | Basis Pt Chg |
Sally Beauty Supply
| | | |
19.3
|
%
| | | |
17.9
|
%
| | |
140
| | | | | |
19.6
|
%
| | | |
19.5
|
%
| | |
10
| |
Beauty Systems Group
| | | |
14.0
|
%
| | | |
14.4
|
%
| | |
(40
|
)
| | | | |
14.4
|
%
| | | |
13.8
|
%
| | |
60
| |
Consolidated operating profit margin
|
|
|
|
14.1
|
%
|
|
|
|
13.4
|
%
|
|
|
70
|
|
|
|
|
|
14.4
|
%
|
|
|
|
14.2
|
%
|
|
|
20
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) |
|
For the twelve months ended September 30, 2012, the Sally Beauty
Supply segment reflect a $10.2 million charge from a litigation
settlement.
|
| |
|
(2) | |
Unallocated expenses consist of corporate and shared costs.
|
| |
|
(3) | |
For the twelve months ended September 30, 2012, interest expense
includes losses on extinguishment of debt aggregating $37.8 million
in connection with the Company's December 2011 redemption
outstanding notes and its May 2012 repayment in full of a senior
term loan.
|
| |
|
|
Supplemental Schedule C
|
|
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Non-GAAP Financial Measures Reconciliations
|
(In thousands, except per share data)
|
(Unaudited)
|
| | | | | | | | | | | | | | | | | | |
|
| | |
Three Months Ended
| | | |
Twelve Months Ended
|
| | |
September 30,
| | | |
September 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
% CHG
|
|
|
|
2013
|
|
|
2012
|
|
|
% CHG
|
Adjusted EBITDA:
| | | | | | | | | | | | | | | | | | | |
Net earnings (per GAAP)
| | |
$
|
64,812
| | |
$
|
65,630
| | | |
-1.2
|
%
| | | |
$
|
261,151
| | |
$
|
233,064
| | | |
12.1
|
%
|
Add:
| | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
| | | |
19,340
| | | |
16,906
| | | |
14.4
|
%
| | | | |
72,192
| | | |
64,698
| | | |
11.6
|
%
|
Share-based compensation (1) | | | |
3,699
| | | |
3,050
| | | |
21.3
|
%
| | | | |
19,201
| | | |
16,852
| | | |
13.9
|
%
|
Interest expense (2)(3) | | | |
27,185
| | | |
25,172
| | | |
8.0
|
%
| | | | |
107,695
| | | |
138,412
| | | |
-22.2
|
%
|
Litigation settlement (4) | | | |
-
| | | |
10,194
| | | |
N/A
| | | | | |
-
| | | |
10,194
| | | |
N/A
| |
Provision for income taxes
|
|
|
|
36,090
|
|
|
|
27,059
|
|
|
|
33.4
|
%
|
|
|
|
|
151,516
|
|
|
|
127,879
|
|
|
|
18.5
|
%
|
Adjusted EBITDA (Non-GAAP)
|
|
|
$
|
151,126
|
|
|
$
|
148,011
|
|
|
|
2.1
|
%
|
|
|
|
$
|
611,755
|
|
|
$
|
591,099
|
|
|
|
3.5
|
%
|
| | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | |
|
Net earnings (per GAAP)
| | |
$
|
64,812
| | |
$
|
65,630
| | | | | | | |
$
|
261,151
| | |
$
|
233,064
| | | | |
Add (Less):
| | | | | | | | | | | | | | | | | | | |
Losses on extinguishment of debt (2) | | | |
-
| | | |
-
| | | | | | | | |
-
| | | |
37,789
| | | | |
Interest expense on redeemed debt (3) | | | |
-
| | | |
-
| | | | | | | | |
-
| | | |
5,149
| | | | |
Amortization of deferred financing costs
| | | |
-
| | | |
-
| | | | | | | | |
-
| | | |
229
| | | | |
Litigation settlement (4) | | | |
-
| | | |
10,194
| | | | | | | | |
-
| | | |
10,194
| | | | |
Tax provision for the adjustments to net earnings (5) |
|
|
|
-
|
|
|
|
(3,670
|
)
|
|
|
|
|
|
|
|
-
|
|
|
|
(19,210
|
)
|
|
|
|
Adjusted net earnings, excluding non-recurring items (Non-GAAP)
|
|
|
$
|
64,812
|
|
|
$
|
72,154
|
|
|
|
-10.2
|
%
|
|
|
|
$
|
261,151
|
|
|
$
|
267,215
|
|
|
|
-2.3
|
%
|
| | | | | | | | | | | | | | | | | | |
|
Adjusted net earnings per share (Non-GAAP):
| | | | | | | | | | | | | | | | | | | |
Basic
| | |
$
|
0.39
| | |
$
|
0.40
| | | |
-2.5
|
%
| | | |
$
|
1.52
| | |
$
|
1.46
| | | |
4.1
|
%
|
Diluted
| | |
$
|
0.38
| | |
$
|
0.39
| | | |
-2.6
|
%
| | | |
$
|
1.48
| | |
$
|
1.42
| | | |
4.2
|
%
|
| | | | | | | | | | | | | | | | | | |
|
Weighted average shares:
| | | | | | | | | | | | | | | | | | | |
Basic
| | | |
166,204
| | | |
179,911
| | | | | | | | |
171,682
| | | |
183,420
| | | | |
Diluted
| | | |
170,734
| | | |
185,425
| | | | | | | | |
176,159
| | | |
188,610
| | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) |
|
Share-based compensation for the twelve months ended September 30,
2013 and 2012 includes $5.9 million and $5.3 million, respectively,
of accelerated expense related to certain retirement-eligible
employees who are eligible to continue vesting awards upon
retirement.
|
| |
|
(2) | |
For the twelve months ended September 30, 2012, interest expense
includes losses on extinguishment of debt aggregating $37.8 million
in connection with the Company's December 2011 redemption of
outstanding notes and its May 2012 repayment in full of a senior
term loan. This amount includes a premium paid to redeem the notes,
as well as unamortized deferred financing costs expensed in
connection with the notes redeemed and the loan repaid.
|
| |
|
(3) | |
For the twelve months ended September 30, 2012, interest expense
includes interest of $5.1 million on outstanding notes after
November 8, 2011 and until their redemption in full, as well as
interest on the Company's new senior notes due 2019 issued on that
date. This pro-forma adjustment assumes the notes were redeemed on
November 8, 2011.
|
| |
|
(4) | |
Results for the twelve months ended September 30, 2012, reflect a
$10.2 million charge from a litigation settlement.
|
| |
|
(5) | |
The tax provisions for the adjustments to net earnings were
calculated using an estimated effective tax rate of 36.0% in the
twelve months ended September 30, 2012.
|
| |
|
|
Supplemental Schedule D
|
|
|
| |
|
| |
|
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Store Count and Same Store Sales
|
(Unaudited)
|
| | | | | | | | |
|
| | |
As of September 30,
|
|
|
|
| | |
2013
|
|
|
2012
|
|
|
CHG
|
| | | | | | | | |
|
Number of retail stores (end of period):
| | | | | | | | | |
Sally Beauty Supply:
| | | | | | | | | |
Company-operated stores
| | |
3,403
| | | |
3,284
| | | |
119
| |
Franchise stores
| | |
21
|
| | |
25
|
| | |
(4
|
)
|
Total Sally Beauty Supply
| | |
3,424
| | | |
3,309
| | | |
115
| |
Beauty Systems Group:
| | | | | | | | | |
Company-operated stores
| | |
1,084
| | | |
1,031
| | | |
53
| |
Franchise stores
| | |
161
|
| | |
159
|
| | |
2
|
|
Total Beauty System Group
| | |
1,245
|
| | |
1,190
|
| | |
55
|
|
Total
| | |
4,669
|
| | |
4,499
|
| | |
170
|
|
| | | | | | | | |
|
BSG distributor sales consultants (end of period) (1) | | |
982
| | | |
1,044
| | | |
(62
|
)
|
|
|
|
|
|
|
|
|
|
|
| | |
2013
|
|
|
2012
| | | |
Fourth quarter company-operated same store sales growth (decline) (2) | | | | | | | | | Basis Pt Chg |
Sally Beauty Supply
| | |
-1.5
|
%
| | |
3.8
|
%
| | |
(530
|
)
|
Beauty Systems Group
| | |
5.2
|
%
| | |
5.5
|
%
| | |
(30
|
)
|
Consolidated
| | |
0.4
|
%
| | |
4.3
|
%
| | |
(390
|
)
|
| | | | | | | | |
|
Fiscal year ended September 30 company-operated same store sales
growth (decline) (2) | | | | | | | | | Basis Pt Chg |
Sally Beauty Supply
| | |
-0.6
|
%
| | |
6.5
|
%
| | |
(710
|
)
|
Beauty Systems Group
| | |
4.2
|
%
| | |
6.1
|
%
| | |
(190
|
)
|
Consolidated
| | |
0.8
|
%
| | |
6.4
|
%
| | |
(560
|
)
|
| | | | | | | | | | | |
|
(1) |
|
Includes 321 and 356 distributor sales consultants as reported by
our franchisees at September 30, 2013 and 2012, respectively.
|
| |
|
(2) | |
For the purpose of calculating our same store sales metrics, we
compare the current period sales for stores open for 14 months or
longer as of the last day of a month with the sales for these stores
for the comparable period in the prior fiscal year. Our same store
sales are calculated in constant U.S. dollars and include
internet-based sales and the effect of store expansions, if
applicable, but do not generally include the sales of stores
relocated until 14 months after the relocation. The sales of stores
acquired are excluded from our same store sales calculation until 14
months after the acquisition.
|
| |
|
|
Supplemental Schedule E
|
|
|
| |
|
| |
|
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Selected Financial Data and Debt
|
(In thousands)
|
(Unaudited)
|
| | | | | | | | |
|
| | | | | |
As of September 30,
|
| | | | | |
2013
| | |
2012
|
Financial condition information (at period end):
| | | | | | | | | |
Working capital
| | | | | |
$
|
473,164
| | | |
$
|
686,519
| |
Cash and cash equivalents
| | | | | | |
47,115
| | | | |
240,220
| |
Property and equipment, net
| | | | | | |
229,540
| | | | |
202,661
| |
Total assets
| | | | | | |
1,950,086
| | | | |
2,065,800
| |
Total debt, including capital leases
| | | | | | |
1,690,703
| | | | |
1,617,230
| |
Total stockholders' (deficit) equity
| | | | | | |
($303,479 |
)
| | | |
($115,085 |
)
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |
|
Debt position excluding capital leases:
| | | | | |
At September 30,
| | | |
| | |
Interest Rates
| | |
2013
| | | |
| | | | | | | | |
|
Revolving ABL facility
| | |
(i) Prime + 0.50-0.75% or (ii) LIBOR + 1.50-1.75%
| | |
$
|
76,000
| | | | |
Senior notes due 2019
| | |
6.875%
| | | |
750,000
| | | | |
Senior notes due 2022 (1) | | |
5.750% (1) | | | |
858,381
| | | | |
Other (2) | | |
4.93% to 5.79%
| | |
|
1,310
|
| | | |
Total debt
| | | | | |
$
|
1,685,691
|
| | | |
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |
|
Debt maturities excluding capital leases:
| | | | | | | | | |
Twelve months ending September 30,
| | | | | | | | | |
2014
| | | | | |
$
|
77,203
| | | | |
2015
| | | | | | |
107
| | | | |
2016-2018
| | | | | | |
-
| | | | |
Thereafter (1) | | | | | |
|
1,608,381
|
| | | |
Total debt
| | | | | |
$
|
1,685,691
|
| | | |
| | | | | | | | | | |
|
(1) |
|
Includes unamortized premium of $8.4 million related to notes issued
in September 2012 with an aggregate principal amount of $150.0
million. The 5.75% interest rate relates to notes in the aggregate
principal amount of $850.0 million.
|
| |
|
(2) | |
Represents pre-acquisition debt of businesses acquired.
|

Sally Beauty Holdings, Inc.
Karen Fugate, 940-297-3877
Investor
Relations
Source: Sally Beauty Holdings, Inc.