Sally Beauty Holdings, Inc. Announces Fiscal 2016 Third Quarter Results
-
Consolidated sales of $998 million, growth of 3.1%
-
Consolidated gross margin 50.0%, up 30 bps over prior year
-
GAAP and adjusted net earnings of $67.9 million and $68.8 million,
respectively
-
GAAP diluted earnings per share of $0.46, growth of 17.9%
-
Adjusted diluted earnings per share of $0.47, growth of 14.6%
DENTON, Texas--(BUSINESS WIRE)--
Sally Beauty Holdings, Inc. (NYSE: SBH) (the “Company”) today announced
financial results for the fiscal 2016 third quarter. The Company will
hold a conference call today at 10:00 a.m. (Central) to discuss these
results and its business.
“In the fiscal 2016 third quarter we delivered solid consolidated
results including gross margin expansion and mid-teens earnings per
share growth,” said Chris Brickman, CEO. “At a segment level, BSG had
another terrific quarter with same store sales growth of 5.4% however,
our Sally North American business did not meet our expectations. Sally’s
retail traffic is clearly taking longer to return to historical levels
than we anticipated. We do believe there were a couple of tactical
marketing changes in the quarter that negatively impacted traffic growth
and we have moved quickly to address these issues. Going forward, we
remain optimistic that Sally can get back to steady, sequential sales
improvement.”
“During the quarter, we also completed several of our Sally initiatives
such as the brush category reset, the color education center rollout and
the completion of owned-brand repackaging. We are now ready to slow down
the pace of in-store change at Sally and focus our team on marketing,
product merchandising and sales initiatives designed to leverage the
improvements we’ve made to transform the customer experience.”
FISCAL 2016 THIRD QUARTER FINANCIAL HIGHLIGHTS
Net Sales: For the fiscal 2016 third quarter, consolidated net
sales were $998.2 million, an increase of 3.1% from the fiscal 2015
third quarter. The fiscal 2016 third quarter sales increase is
attributed to same store sales growth and the addition of new stores.
The unfavorable impact from changes in foreign currency exchange rates
in the fiscal 2016 third quarter was $9.1 million, or 0.9% of sales.
Consolidated same store sales growth in the fiscal 2016 third quarter
was 2.5%.
Gross Profit: Consolidated gross profit for the fiscal 2016 third
quarter was $499.0 million, an increase of 3.7% over gross profit of
$481.3 million for the fiscal 2015 third quarter. Gross profit as a
percentage of sales was 50.0%, a 30 basis point increase from the fiscal
2015 third quarter. On a segment basis, gross profit margin was up 40
basis points in Sally Beauty and up 30 basis points in BSG when compared
to the prior year quarter. Gross margin expansion for fiscal 2016 is now
expected to finish the fiscal year slightly below the low end of the
previously stated guidance range of 35 basis points to 45 basis points
expansion over the prior year.
Selling, General and Administrative Expenses: For the fiscal 2016
third quarter, GAAP consolidated selling, general and administrative
(SG&A) expenses, including unallocated corporate expenses and
share-based compensation, were $339.5 million, or 34.0% of sales, a 10
basis point increase from the fiscal 2015 third quarter metric of 33.9%
of sales and total SG&A expenses of $327.9 million. Excluding $1.4
million pre-tax of charges related to the data security incidents,
adjusted SG&A expenses in the fiscal 2016 third quarter were $338.1
million or 33.9% of sales.
Fiscal 2016 third quarter adjusted SG&A expenses increased 4.5% or $14.5
million, primarily due to expenses associated with the opening of new
stores, higher expenses related to on-going upgrades to our information
technology systems and higher credit card fees.
Unallocated expenses, excluding share-based compensation, was $33.2
million in the fiscal 2016 third quarter, down $1.5 million, or 4.2%,
from the prior year quarter. This decrease is primarily due to favorable
expense adjustments resulting from a decrease in estimated future cash
payments in connection with the Company’s self-insurance programs and
lower expenses related to the data security incidents than in the prior
year. This decrease was partially offset by higher compensation and
health benefits, ongoing upgrades to our information technology systems
and professional fees.
Note: SG&A expenses include unallocated corporate expenses, as detailed
in the Company’s segment information on schedule B.
Interest Expense: Interest expense for the fiscal 2016 third
quarter was $26.7 million, down $2.5 million from the fiscal 2015 third
quarter of $29.2 million. This decrease resulted from the Company’s
December 2015 redemption in full of its $750 million of 6.875% senior
notes due 2019 which were replaced by the issuance and sale of $750
million of 5.625% senior notes due 2025.
Provision for GAAP Income Taxes: GAAP income taxes were $39.5
million for the fiscal 2016 third quarter versus $39.2 million in the
fiscal 2015 third quarter. The Company’s effective tax rate in the
fiscal 2016 third quarter was 36.7%, down 180 basis points when compared
to the fiscal 2015 third quarter. This year over year change was
primarily due to a decrease in the losses subject to a valuation
allowance in the fiscal 2016 third quarter.
Net Earnings and Diluted Net Earnings per Share (EPS): For the
fiscal 2016 third quarter, GAAP net earnings were up 8.7% to $67.9
million, or $0.46 diluted earnings per share, from net earnings of $62.5
million, or $0.39 diluted earnings per share in the year ago quarter.
Adjusted net earnings for the fiscal 2016 third quarter were up 5.5% to
$68.8 million or $0.47 per diluted earnings per share when compared to
fiscal 2015 third quarter adjusted net earnings of $65.2 million or
$0.41 per diluted earnings per share. Adjusted net earnings for the
fiscal 2016 third quarter excludes $0.9 million, net of tax, of charges
associated with charges related to the data security incidents.
Adjusted (Non-GAAP) EBITDA(1): Adjusted
EBITDA for the fiscal 2016 third quarter was $163.7 million, an increase
of 1.9% from $160.6 million for the fiscal 2015 third quarter.
Financial Position, Capital Expenditures and Working Capital:
Cash and cash equivalents as of June 30, 2016 were $91.0 million. The
Company’s asset-based loan (ABL) revolving credit facility ended the
fiscal 2016 third quarter with no outstanding borrowings. The Company’s
debt, excluding capital leases, totaled $1.8 billion as of June 30, 2016.
For fiscal 2016 year-to-date, the Company’s capital expenditures totaled
$106.1 million. Capital expenditures for the fiscal year 2016 are
projected to be at the high end of the previously stated range of $125
million to $135 million, excluding acquisitions.
Working capital (current assets less current liabilities) decreased $4.9
million to $690.6 million at June 30, 2016 compared to $695.4 million at
September 30, 2015. Borrowing capacity on the ABL facility was
approximately $478 million at the end of the fiscal 2016 third quarter.
The ratio of current assets to current liabilities was 2.47 to 1.00 at
June 30, 2016 compared to 2.41 to 1.00 at September 30, 2015.
Inventory as of June 30, 2016 was $909.3 million, an increase of $34.7
million or growth of 4.0% from June 30, 2015 inventory. This increase is
primarily due to sales growth from existing stores, additional inventory
from new store openings and the introduction of new brands in the BSG
and Sally businesses.
Business Segment Results:
Sally Beauty Supply
Fiscal 2016 Third Quarter Results for Sally Beauty Supply
-
Sales of $597.1 million, up 1.4% from $588.6 million in the fiscal
2015 third quarter. Sales growth was from net new store openings and
same store sales growth. The unfavorable impact of foreign currency
exchange on sales was $7.4 million, or 1.3%.
-
Same store sales growth of 1.3% versus growth of 2.0% in the fiscal
2015 third quarter.
-
Gross margin of 55.3%, expansion of 40 basis points when compared to
the prior year quarter.
-
Segment earnings of $104.8 million, down 2.3% from $107.3 million in
the fiscal 2015 third quarter.
-
Segment operating margin was 17.6%, down 60 basis points when compared
to the fiscal 2015 third quarter.
-
Net store count increased by 95 over the fiscal 2015 third quarter for
total store count of 3,750.
Sales growth in the fiscal 2016 third quarter was driven by net new
store openings and same store sales growth; this growth was partially
offset by the unfavorable impact of foreign currency exchange. Gross
profit margin in the quarter was up primarily as a result of selective
price increases in certain geographical areas of the U.S., fewer
promotions than the prior year and a favorable shift in product mix.
Segment operating earnings and margin were negatively impacted by higher
SG&A expenses including compensation related expenses, higher
depreciation expense (principally associated with recent store openings
and remodels) and higher expenses related to on-going upgrades to our
information technology systems.
Beauty Systems Group
Fiscal 2016 Third Quarter Results for Beauty Systems Group
-
Sales of $401.1 million, up 5.7% from $379.3 million in the fiscal
2015 third quarter. Sales growth was primarily from same store sales
growth, sales growth from the sales consultant business and new store
openings. The unfavorable impact of foreign currency exchange on sales
was $1.8 million, or 0.5%.
-
Same store sales growth of 5.4% versus 5.6% in the fiscal 2015 third
quarter.
-
Gross margin of 42.1%, a 30 basis point increase from 41.8% in the
fiscal 2015 third quarter.
-
Segment earnings of $65.3 million, up 6.9% from $61.1 million in the
fiscal 2015 third quarter.
-
Segment operating margin increased by 20 basis points to 16.3% of
sales from 16.1% in the fiscal 2015 third quarter.
-
Net store count was 1,322, an increase of 36 stores over the fiscal
2015 third quarter.
-
Total BSG distributor sales consultants at the end of the fiscal 2016
third quarter were 947 versus 952 at the end of the fiscal 2015 third
quarter.
Sales growth for the Beauty Systems Group was primarily driven by growth
in same store sales, growth in the sales consultant business and new
store openings; this growth was slightly offset by the unfavorable
impact of foreign currency exchange. Growth in segment operating
earnings and margin expansion was primarily due to gross margin
expansion.
(1)A detailed table reconciling 2016 and 2015 adjusted EBITDA
is included in Supplemental Schedule C.
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) 230-1096(International: (612)
332-0345). 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 to this conference
call, the replay will be available at about 12:00 p.m. (Central) August
4, 2016 through August 18, 2016 by dialing 1-800-475-6701 or if
international dial 320-365-3844 and reference the conference ID number
398712. 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 $3.8 billion annually. Through the Sally Beauty Supply and Beauty
Systems Group businesses, the Company sells and distributes through over
5,000 stores, including approximately 180 franchised units throughout
the United States, the United Kingdom, Belgium, Chile, Peru, Colombia,
France, the Netherlands, Canada, Puerto Rico, Mexico, Ireland, Spain and
Germany. Sally Beauty Supply stores offer 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:
anticipating and effectively responding to changes in consumer and
professional stylist preferences and buying trends in a timely manner;
the success of our strategic initiatives including our store refresh
program and increased marketing efforts, to enhance the customer
experience, attract new customers, drive brand awareness and improve
customer loyalty; the highly competitive nature of, and the increasing
consolidation of, the beauty products distribution industry; the timing
and acceptance of new product introductions; shifts in product mix sold
during any period; 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; our
dependence upon manufacturers who have developed or could develop their
own distribution businesses which compete directly with ours; the
possibility of material interruptions in the supply of products by our
third-party manufacturers or distributors or increases in the prices of
products we purchase from our third-party manufacturers or distributors;
products sold by us being found to be defective in labeling or content;
compliance with current laws and regulations or becoming subject to
additional or more stringent laws and regulations; the success of our
e-commerce businesses; diversion of professional products sold by Beauty
Systems Group to mass retailers or other unauthorized resellers; the
operational and financial performance of our franchise-based business;
successfully identifying acquisition candidates and successfully
completing desirable acquisitions; integrating acquired businesses; the
success of our initiatives to expand into new geographies; the success
of our existing stores, and our ability to increase sales at existing
stores; opening and operating new stores profitably; the volume of
traffic to our stores; the impact of the health of the economy upon our
business; conducting business outside the United States; the impact of
Britain’s vote to leave the European Union and related or other
disruptive events in the European Union or other geographies in which we
conduct business; the success of our cost control plans; rising labor
and rental costs; protecting our intellectual property rights,
particularly our trademarks; the risk that our products may infringe on
the intellectual property of others or that we may be required to defend
our intellectual property rights; successfully updating and integrating
our information technology systems; disruption in our information
technology systems; a significant data security breach, including
misappropriation of our customers’, or employees’ or suppliers’
confidential information, and the potential costs related thereto; the
negative impact on our reputation and loss of confidence of our
customers, suppliers and others arising from a significant data security
breach; the costs and diversion of management’s attention required to
investigate and remediate a data security breach and to continuously
upgrade our information technology security systems to address evolving
cyber security threats; the ultimate determination of the extent or
scope of the potential liabilities relating to our past or any future
data security incidents; our ability to attract or retain highly skilled
management and other personnel; 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 existing financial reporting system;
being a holding company, with no operations of our own, and depending on
our subsidiaries for cash; our ability to execute and implement our
common stock repurchase program; 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; and the costs and effects of litigation.
Additional factors that could cause actual events or results to differ
materially from the events or results described in the forward-looking
statements can be found in our filings with the Securities and Exchange
Commission, including our most recent Annual Report on Form 10-K for the
year ended September 30, 2015, as filed with the Securities and Exchange
Commission. Consequently, all forward-looking statements in this release
are qualified by the factors, risks and uncertainties contained therein.
We assume no obligation to publicly update or revise any forward-looking
statements.
Use of Non-GAAP Financial Measures
This news release and the schedules hereto include the following
financial measures that have not been calculated in accordance with
accounting principles generally accepted in the U.S., or GAAP, and are
therefore referred to as non-GAAP financial measures: (1) Adjusted
EBITDA; (2) Adjusted net earnings, earnings per share and diluted
earnings per share; and (3) Adjusted SG&A expenses. We have provided
definitions below for these non-GAAP financial measures and have
provided tables in the schedules hereto to reconcile these non-GAAP
financial measures to the comparable GAAP financial measures.
Adjusted EBITDA - We define the measure Adjusted EBITDA as GAAP
net earnings before depreciation and amortization, interest expense,
income taxes, share-based compensation, costs related to the Company’s
previously disclosed data security incidents, management transition
plan, asset impairment charges and expenses from the loss on
extinguishment of debt and overlapping interest expense.
Adjusted Net Earnings, Earnings Per Share, Diluted Earnings Per Share
and SG&A Expenses – Adjusted net earnings, earnings per share,
diluted earnings per share and SG&A expenses are GAAP net earnings,
earnings per share, diluted earnings per share and SG&A expenses that
exclude costs related to the Company’s previously disclosed management
transition plan, data security incidents, asset impairment charges and
the loss on extinguishment of debt and overlapping interest expense for
the relevant time periods as indicated in the accompanying non-GAAP
reconciliations to the comparable GAAP financial measures.
We have provided these non-GAAP financial measures as supplemental
information to our GAAP financial measures and believe these non-GAAP
measures provide investors with additional meaningful financial
information regarding our operating performance. Our management and
Board of Directors also use these non-GAAP measures as supplemental
measures in the evaluation of our businesses and believe that these
non-GAAP measures provide a meaningful measure to evaluate our
historical and prospective financial performance. These non-GAAP
measures should not be considered a substitute for or superior to GAAP
results. Furthermore, the non-GAAP measures presented by us may not be
comparable to similarly titled measures of other companies.
|
Supplemental Schedules
|
|
Consolidated Statement of Earnings
|
|
|
A
|
Segment Information
| | |
B
|
Non-GAAP Financial Measures Reconciliations (Adjusted EBITDA)
| | |
C
|
Non-GAAP Financial Measures Reconciliations (Continued)
| | |
D, E
|
Store Count and Same Store Sales
| | |
F
|
Selected Financial Data and Debt
| | |
G
|
| | |
|
|
| | |
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | |
Supplemental Schedule A
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Consolidated Statements of Earnings
|
(In thousands, except per share data)
|
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | |
Three Months Ended
| | |
Nine Months Ended
|
| | | | | | | | |
June 30,
| | |
June 30,
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
% CHG
|
|
|
2016
|
|
|
2015
|
|
|
% CHG
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Net sales
| | | | | |
$
|
998,161
| | | |
$
|
967,890
| | | |
3.1
|
%
| | |
$
|
2,976,260
| | | |
$
|
2,870,112
| | | |
3.7
|
%
|
Cost of products sold and distribution expenses
|
|
|
|
|
499,185
|
|
|
|
|
486,571
|
|
|
|
2.6
|
%
|
|
|
|
1,495,761
|
|
|
|
|
1,447,572
|
|
|
|
3.3
|
%
|
Gross profit
| | | | |
498,976
| | | | |
481,319
| | | |
3.7
|
%
| | | |
1,480,499
| | | | |
1,422,540
| | | |
4.1
|
%
|
Selling, general and administrative expenses (1) | | | | |
339,459
| | | | |
327,870
| | | |
3.5
|
%
| | | |
1,020,497
| | | | |
982,279
| | | |
3.9
|
%
|
Depreciation and amortization
|
|
|
|
|
25,433
|
|
|
|
|
22,600
|
|
|
|
12.5
|
%
|
|
|
|
72,524
|
|
|
|
|
64,168
|
|
|
|
13.0
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Operating earnings
| | | | |
134,084
| | | | |
130,849
| | | |
2.5
|
%
| | | |
387,478
| | | | |
376,093
| | | |
3.0
|
%
|
Interest expense (2) |
|
|
|
|
26,703
|
|
|
|
|
29,221
|
|
|
|
-8.6
|
%
|
|
|
|
117,617
|
|
|
|
|
87,690
|
|
|
|
34.1
|
%
|
Earnings before provision for income taxes
| | | | |
107,381
| | | | |
101,628
| | | |
5.7
|
%
| | | |
269,861
| | | | |
288,403
| | | |
-6.4
|
%
|
Provision for income taxes
|
|
|
|
|
39,462
|
|
|
|
|
39,165
|
|
|
|
0.8
|
%
|
|
|
|
99,540
|
|
|
|
|
109,496
|
|
|
|
-9.1
|
%
|
Net earnings
|
|
|
|
$
|
67,919
|
|
|
|
$
|
62,463
|
|
|
|
8.7
|
%
|
|
|
$
|
170,321
|
|
|
|
$
|
178,907
|
|
|
|
-4.8
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Earnings per share:
| | | | | | | | | | | | | | | | | | | |
Basic
| | |
| | | |
$
|
0.47
| | | |
$
|
0.40
| | | |
17.5
|
%
| | |
$
|
1.15
| | | |
$
|
1.14
| | | |
0.9
|
%
|
Diluted
| | | | | |
$
|
0.46
| | | |
$
|
0.39
| | | |
17.9
|
%
| | |
$
|
1.14
| | | |
$
|
1.13
| | | |
0.9
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares:
| | | | | | | | | | | | | | | | | | | |
Basic
| | | | | | | |
145,957
| | | | |
157,110
| | | | | | | |
147,741
| | | | |
156,901
| | | | |
Diluted
|
|
|
|
|
|
|
147,837
|
|
|
|
|
159,120
|
|
|
|
|
|
|
|
149,476
|
|
|
|
|
158,875
|
|
|
|
|
| | | | | | | | | | | | | | | Basis Pt Chg | | | | | | | Basis Pt Chg |
Comparison as a % of Net sales | | | | | | | | | | | | | | | | | | | |
Sally Beauty Supply Segment Gross Profit Margin
| | | | |
55.3
|
%
| | | |
54.9
|
%
| | |
40
| | | | |
55.2
|
%
| | | |
54.9
|
%
| | |
30
| |
BSG Segment Gross Profit Margin
| | | | |
42.1
|
%
| | | |
41.8
|
%
| | |
30
| | | | |
41.6
|
%
| | | |
41.3
|
%
| | |
30
| |
Consolidated Gross Profit Margin
| | | | |
50.0
|
%
| | | |
49.7
|
%
| | |
30
| | | | |
49.7
|
%
| | | |
49.6
|
%
| | |
10
| |
Selling, general and administrative expenses
| | | | |
34.0
|
%
| | | |
33.9
|
%
| | |
10
| | | | |
34.3
|
%
| | | |
34.2
|
%
| | |
10
| |
Consolidated Operating Profit Margin
| | | | |
13.4
|
%
| | | |
13.5
|
%
| | |
(10
|
)
| | | |
13.0
|
%
| | | |
13.1
|
%
| | |
(10
|
)
|
Net Earnings Margin
| | | | |
6.8
|
%
| | | |
6.5
|
%
| | |
30
| | | | |
5.7
|
%
| | | |
6.2
|
%
| | |
(50
|
)
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Effective Tax Rate | | | | |
36.7
|
%
| | | |
38.5
|
%
| | |
(180
|
)
| | | |
36.9
|
%
| | | |
38.0
|
%
| | |
(110
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | |
|
(1) |
|
For the three months ended June 30, 2016 and 2015, selling, general
and administrative expenses include share-based compensation
expenses of $2.8 million and $2.9 million, respectively, and
expenses incurred in connection with the data security incidents
disclosed earlier of $1.4 million and $3.2 million, respectively.
For the nine months ended June 30, 2016 and 2015, selling, general
and administrative expenses include share-based compensation
expenses of $10.0 million and $13.5 million, respectively, and
expenses incurred in connection with the data security incidents
disclosed earlier of $2.6 million and $5.0 million, respectively;
and, for the nine months ended June 30, 2016, $1.3 million of
expenses incurred in connection with the management transition plan
disclosed earlier.
|
| |
|
(2) | |
For the nine months ended June 30, 2016, interest expense includes
loss on extinguishment of debt of $33.3 million in connection with
the Company's December 2015 redemption of its senior notes due 2019.
|
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | |
Supplemental Schedule B
|
| | | | | | | | | | | | | | | | |
|
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Segment Information
|
(In thousands)
|
(Unaudited)
|
| | | | | | | | | | | | | | | | | | |
|
| | | |
Three Months Ended
| | |
Nine Months Ended
|
| | | |
June 30,
| | |
June 30,
|
|
|
|
|
2016
|
|
|
2015
|
|
|
% CHG
|
|
|
2016
|
|
|
2015
|
|
|
% CHG
|
Net sales:
| | | | | | | | | | | | | | | | | | | |
Sally Beauty Supply
| | | |
$
|
597,086
| | | |
$
|
588,593
| | | |
1.4
|
%
| | |
$
|
1,780,674
| | | |
$
|
1,747,222
| | | |
1.9
|
%
|
Beauty Systems Group
|
|
|
|
|
401,075
|
|
|
|
|
379,297
|
|
|
|
5.7
|
%
|
|
|
|
1,195,586
|
|
|
|
|
1,122,890
|
|
|
|
6.5
|
%
|
Total net sales
|
|
|
|
$
|
998,161
|
|
|
|
$
|
967,890
|
|
|
|
3.1
|
%
|
|
|
$
|
2,976,260
|
|
|
|
$
|
2,870,112
|
|
|
|
3.7
|
%
|
| | | | | | | | | | | | | | | | | | |
|
Operating earnings:
| | | | | | | | | | | | | | | | | | | |
Sally Beauty Supply
| | | |
$
|
104,797
| | | |
$
|
107,264
| | | |
-2.3
|
%
| | |
$
|
312,849
| | | |
$
|
314,532
| | | |
-0.5
|
%
|
Beauty Systems Group
|
|
|
|
|
65,307
|
|
|
|
|
61,094
|
|
|
|
6.9
|
%
|
|
|
|
192,592
|
|
|
|
|
173,290
|
|
|
|
11.1
|
%
|
Segment operating earnings
|
|
|
|
$
|
170,104
|
|
|
|
$
|
168,358
|
|
|
|
1.0
|
%
|
|
|
$
|
505,441
|
|
|
|
$
|
487,822
|
|
|
|
3.6
|
%
|
| | | | | | | | | | | | | | | | | | |
|
Unallocated expenses (1) | | | | |
(33,182
|
)
| | | |
(34,643
|
)
| | |
-4.2
|
%
| | | |
(107,952
|
)
| | | |
(98,263
|
)
| | |
9.9
|
%
|
Share-based compensation
| | | | |
(2,838
|
)
| | | |
(2,866
|
)
| | |
-1.0
|
%
| | | |
(10,011
|
)
| | | |
(13,466
|
)
| | |
-25.7
|
%
|
Interest expense (2) |
|
|
|
|
(26,703
|
)
|
|
|
|
(29,221
|
)
|
|
|
-8.6
|
%
|
|
|
|
(117,617
|
)
|
|
|
|
(87,690
|
)
|
|
|
34.1
|
%
|
Earnings before provision for income taxes
|
|
|
|
$
|
107,381
|
|
|
|
$
|
101,628
|
|
|
|
5.7
|
%
|
|
|
$
|
269,861
|
|
|
|
$
|
288,403
|
|
|
|
-6.4
|
%
|
| | | | | | | | | | | | | | | | | | |
|
Segment operating profit margin:
| | | | | | | | | | Basis Pt Chg | | | | | | | | | Basis Pt Chg |
Sally Beauty Supply
| | | | |
17.6
|
%
| | | |
18.2
|
%
| | |
(60
|
)
| | | |
17.6
|
%
| | | |
18.0
|
%
| | |
(40
|
)
|
Beauty Systems Group
| | | | |
16.3
|
%
| | | |
16.1
|
%
| | |
20
| | | | |
16.1
|
%
| | | |
15.4
|
%
| | |
70
| |
Consolidated operating profit margin
|
|
|
|
|
13.4
|
%
|
|
|
|
13.5
|
%
|
|
|
(10
|
)
|
|
|
|
13.0
|
%
|
|
|
|
13.1
|
%
|
|
|
(10
|
)
|
| | | | | | | | | | | | | | | | | | |
|
(1)
|
|
Unallocated expenses consist of corporate and shared costs, and are
included in selling, general and administrative expenses. For the
three months ended June 30, 2016 and 2015, unallocated expenses
include $1.4 million and $3.2 million, respectively, of expenses
incurred in connection with the data security incidents disclosed
earlier. For the nine months ended June 30, 2016 and 2015,
unallocated expenses include $2.6 million and $5.0 million,
respectively, of expenses incurred in connection with such data
security incidents and, for the nine months ended June 30, 2016,
$1.3 million of expenses incurred in connection with the management
transition plan disclosed earlier.
|
| |
|
(2)
| |
For the nine months ended June 30, 2016, interest expense includes
loss on extinguishment of debt of $33.3 million in connection with
the Company's December 2015 redemption of its senior notes due 2019.
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
|
Supplemental Schedule C
|
| | | | | | | | | | | | | | | | | |
|
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Non-GAAP Financial Measures Reconciliations
|
(In thousands)
|
(Unaudited)
|
|
| | | | |
Three Months Ended
| | |
Nine Months Ended
|
| | | | |
June 30,
| | |
June 30,
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
% CHG
|
|
|
2016
|
|
|
2015
|
|
|
% CHG
|
Adjusted EBITDA:
| | | | | | | | | | | | | | | | | | | |
Net earnings (per GAAP)
| | | |
$
|
67,919
| | |
$
|
62,463
| | |
8.7
|
%
| | |
$
|
170,321
| | |
$
|
178,907
| | |
-4.8
|
%
|
Add:
| | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
| | | | |
25,433
| | | |
22,600
| | |
12.5
|
%
| | | |
72,524
| | | |
64,168
| | |
13.0
|
%
|
Share-based compensation (1) | | | | |
2,838
| | | |
2,866
| | |
-1.0
|
%
| | | |
10,011
| | | |
13,466
| | |
-25.7
|
%
|
Loss from data security incidents (2) | | | | |
1,375
| | | |
3,204
| | |
-57.1
|
%
| | | |
2,621
| | | |
4,960
| | |
-47.2
|
%
|
Management transition expenses (2) | | | | |
-
| | | |
-
| | |
0.0
|
%
| | | |
1,318
| | | |
-
| | |
100.0
|
%
|
Asset impairment charges (3) | | | | |
-
| | | |
1,118
| | |
-100.0
|
%
| | | |
571
| | | |
1,118
| | |
-48.9
|
%
|
Interest expense (4) | | | | |
26,703
| | | |
29,221
| | |
-8.6
|
%
| | | |
117,617
| | | |
87,690
| | |
34.1
|
%
|
Provision for income taxes
|
|
|
|
|
39,462
|
|
|
|
39,165
|
|
|
0.8
|
%
|
|
|
|
99,540
|
|
|
|
109,496
|
|
|
-9.1
|
%
|
Adjusted EBITDA (Non-GAAP)
|
|
|
|
$
|
163,730
|
|
|
$
|
160,637
|
|
|
1.9
|
%
|
|
|
$
|
474,523
|
|
|
$
|
459,805
|
|
|
3.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(1)
|
|
For the nine months ended June 30, 2016 and 2015, share-based
compensation includes $1.3 million and $4.8 million, respectively,
of accelerated expense related to certain retirement-eligible
employees who are eligible to continue vesting awards upon
retirement.
|
| |
|
(2)
| |
For the three months ended June 30, 2016 and 2015, selling, general
and administrative expenses include $1.4 million and $3.2 million,
respectively, of expenses incurred in connection with the data
security incidents disclosed earlier. For the nine months ended June
30, 2016 and 2015, selling, general and administrative expenses
include $2.6 million and $5.0 million, respectively, of expenses
incurred in connection with such data security incidents and, for
the nine months ended June 30, 2016, $1.3 million of expenses
incurred in connection with the management transition plan disclosed
earlier.
|
| |
|
(3)
| |
For the nine months ended June 30, 2016, selling, general and
administrative expenses reflect an intangible asset impairment
charge of $0.6 million. For the three and nine months ended June 30,
2015, selling, general and administrative expenses reflect $1.1
million of expenses (principally asset impairment charges) resulting
from a restructuring of the Company's operations in Germany.
|
| |
|
(4)
| |
For the nine months ended June 30, 2016, interest expense includes
loss on extinguishment of debt of $33.3 million in connection with
the Company's December 2015 redemption of its senior notes due 2019.
|
| |
|
|
|
|
| |
|
| |
| | |
| | | | | | | | |
Supplemental Schedule D
|
| | | | | | | | | |
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Non-GAAP Financial Measures Reconciliations, Continued
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | |
Three Months Ended June 30, 2016
|
|
|
|
|
As Reported
|
|
|
Charges from Data Security Incidents (1) |
|
|
As Adjusted (Non-GAAP)
|
| | | | | | | | | | |
|
Selling, general and administrative expenses
| | | |
$
|
339,459
| | | |
$
|
(1,375
|
)
| | | |
$
|
338,084
| |
SG&A expenses, as a percentage of sales
| | | | |
34.0
|
%
| | | | | | | |
33.9
|
%
|
Operating earnings
| | | | |
134,084
| | | | |
1,375
| | | | | |
135,459
| |
Operating Profit Margin
| | | | |
13.4
|
%
| | | | | | | |
13.6
|
%
|
| | | | | | | | | | | |
-
| |
Earnings before provision for income taxes
| | | | |
107,381
| | | | |
1,375
| | | | | |
108,756
| |
Provision for income taxes (3) |
|
|
|
|
39,462
|
|
|
|
|
523
|
|
|
|
|
|
39,985
|
|
Net earnings
|
|
|
|
$
|
67,919
|
|
|
|
$
|
852
|
|
|
|
|
$
|
68,771
|
|
| | | | | | | | | | |
|
Earnings per share:
| | | | | | | | | | | |
Basic
| | | |
$
|
0.47
| | | |
$
|
0.01
| | | | |
$
|
0.47
| |
Diluted
| | | |
$
|
0.46
| | | |
$
|
0.01
| | | | |
$
|
0.47
| |
|
|
|
|
|
|
|
|
|
|
|
|
| | | |
Three Months Ended June 30, 2015
|
|
|
|
|
As Reported
|
|
|
Charges from Data Security Incidents (1) |
|
Asset Impairment Charges (2) |
|
As Adjusted (Non-GAAP)
|
| | | | | | | | | | |
|
Selling, general and administrative expenses
| | | |
$
|
327,870
| | | |
$
|
(3,204
|
)
| |
$
|
(1,118
|
)
| |
$
|
323,548
| |
SG&A expenses, as a percentage of sales
| | | | |
33.9
|
%
| | | | | | | |
33.4
|
%
|
Operating earnings
| | | | |
130,849
| | | | |
3,204
| | | |
1,118
| | | |
135,171
| |
Operating Profit Margin
| | | | |
13.5
|
%
| | | | | | | |
14.0
|
%
|
| | | | | | | | | | | |
-
| |
Earnings before provision for income taxes
| | | | |
101,628
| | | | |
3,204
| | | |
1,118
| | | |
105,950
| |
Provision for income taxes (3) |
|
|
|
|
39,165
|
|
|
|
|
1,185
|
|
|
|
414
|
|
|
|
40,764
|
|
Net earnings
|
|
|
|
$
|
62,463
|
|
|
|
$
|
2,019
|
|
|
$
|
704
|
|
|
$
|
65,186
|
|
| | | | | | | | | | |
|
Earnings per share:
| | | | | | | | | | | |
Basic
| | | |
$
|
0.40
| | | |
$
|
0.01
| | |
$
|
0.00
| | |
$
|
0.41
| |
Diluted
| | | |
$
|
0.39
| | | |
$
|
0.01
| | |
$
|
0.00
| | |
$
|
0.41
| |
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | |
|
(1)
|
|
For the three months ended June 30, 2016 and 2015, selling, general
and administrative expenses include $1.4 million and $3.2 million,
respectively, of expenses incurred in connection with the data
security incidents disclosed earlier.
|
| |
|
(2)
| |
For the three months ended June 30, 2015, selling, general and
administrative expenses reflect $1.1 million of expenses
(principally asset impairment charges) resulting from a
restructuring of the Company's operations in Germany.
|
| |
|
(3)
| |
The tax provision for the adjustments to net earnings was calculated
using an effective tax rate of 38.0% and 37.0% for the three months
ended June 30, 2016 and 2015, respectively.
|
| |
|
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
| | | | | | | | | | | | | | | | | | |
Supplemental Schedule E
|
| | | | | | | | | | | | | | | | | | | | |
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Non-GAAP Financial Measures Reconciliations, Continued
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | |
Nine Months Ended June 30, 2016
|
|
|
|
|
As Reported
|
|
|
Loss on Extinguishment of Debt (1) |
|
|
Overlapping Interest Expense (1) |
|
|
Management Transition Expenses (2) |
|
|
Charges from Data Security Incidents (2) |
|
|
Asset Impairment Charges (3) |
|
|
As Adjusted (Non-GAAP)
|
| | | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative expenses
| | | |
$
|
1,020,497
| | | | | | | | | |
$
|
(1,318
|
)
| | |
$
|
(2,621
|
)
| | |
$
|
(571
|
)
| | |
$
|
1,015,987
| |
SG&A expenses, as a percentage of sales
| | | | |
34.3
|
%
| | | | | | | | | | | | | | | | | | |
34.1
|
%
|
Operating earnings
| | | | |
387,478
| | | | | | | | | | |
1,318
| | | | |
2,621
| | | | |
571
| | | | |
391,988
| |
Operating Profit Margin
| | | | |
13.0
|
%
| | | | | | | | | | | | | | | | | | |
13.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
-
| |
Earnings before provision for income taxes
| | | | |
269,861
| | | |
$
|
33,296
| | |
$
|
2,148
| | | |
1,318
| | | | |
2,621
| | | | |
571
| | | | |
309,815
| |
Provision for income taxes (4) |
|
|
|
|
99,540
|
|
|
|
|
12,652
|
|
|
|
816
|
|
|
|
501
|
|
|
|
|
996
|
|
|
|
|
217
|
|
|
|
|
114,722
|
|
Net earnings
|
|
|
|
$
|
170,321
|
|
|
|
$
|
20,644
|
|
|
$
|
1,332
|
|
|
$
|
817
|
|
|
|
$
|
1,625
|
|
|
|
$
|
354
|
|
|
|
$
|
195,093
|
|
| | | | | | | | | | | | | | | | | | | | | |
|
Earnings per share:
| | | | | | | | | | | | | | | | | | | | | | |
Basic
| | | |
$
|
1.15
| | | |
$
|
0.14
| | |
$
|
0.01
| | |
$
|
0.01
| | | |
$
|
0.01
| | | |
$
|
0.00
| | | |
$
|
1.32
| |
Diluted
| | | |
$
|
1.14
| | | |
$
|
0.14
| | |
$
|
0.01
| | |
$
|
0.01
| | | |
$
|
0.01
| | | |
$
|
0.00
| | | |
$
|
1.31
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | |
Nine Months Ended June 30, 2015
|
|
|
|
|
As Reported
|
|
|
|
|
|
|
|
|
|
|
|
Charges from Data Security Incidents (2) |
|
|
Asset Impairment Charges (3) |
|
|
As Adjusted (Non-GAAP)
|
| | | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative expenses
| | | |
$
|
982,279
| | | | | | | | | | | | |
$
|
(4,960
|
)
| | |
$
|
(1,118
|
)
| | |
$
|
976,201
| |
SG&A expenses, as a percentage of sales
| | | | |
34.2
|
%
| | | | | | | | | | | | | | | | | | |
34.0
|
%
|
Operating earnings
| | | | |
376,093
| | | | | | | | | | | | | |
4,960
| | | | |
1,118
| | | | |
382,171
| |
Operating Profit Margin
| | | | |
13.1
|
%
| | | | | | | | | | | | | | | | | | |
13.3
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
-
| |
Earnings before provision for income taxes
| | | | |
288,403
| | | | | | | | | | | | | |
4,960
| | | | |
1,118
| | | | |
294,481
| |
Provision for income taxes (4) |
|
|
|
|
109,496
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,835
|
|
|
|
|
414
|
|
|
|
|
111,745
|
|
Net earnings
|
|
|
|
$
|
178,907
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
3,125
|
|
|
|
$
|
704
|
|
|
|
$
|
182,736
|
|
| | | | | | | | | | | | | | | | | | | | | |
|
Earnings per share:
| | | | | | | | | | | | | | | | | | | | | | |
Basic
| | | |
$
|
1.14
| | | | | | | | | | | | |
$
|
0.02
| | | |
$
|
0.00
| | | |
$
|
1.16
| |
Diluted
| | | |
$
|
1.13
| | | | | | | | | | | | |
$
|
0.02
| | | |
$
|
0.00
| | | |
$
|
1.15
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | | | |
|
(1)
|
|
For the nine months ended June 30, 2016, interest expense includes
loss on extinguishment of debt of $33.3 million in connection with
the Company's December 2015 redemption of its senior notes due 2019
and interest in the amount of $2.1 million on such senior notes
after December 3, 2015 and until their redemption, as well as
interest on the Company's senior notes due 2025 issued on December
3. This pro-forma adjustment assumes the senior notes due 2019 were
redeemed on December 3, 2015.
|
| |
|
(2)
| |
For the nine months ended June 30, 2016 and 2015, selling, general
and administrative expenses include $2.6 million and $5.0 million,
respectively, of expenses incurred in connection with the data
security incidents disclosed earlier and, for the nine months ended
June 30, 2016, $1.3 million of expenses incurred in connection with
the management transition plan disclosed earlier.
|
| |
|
(3)
| |
For the nine months ended June 30, 2016, selling, general and
administrative expenses reflect an intangible asset impairment
charge of $0.6 million. For the nine months ended June 30, 2015,
selling, general and administrative expenses reflect $1.1 million of
expenses (principally asset impairment charges) resulting from a
restructuring of the Company's operations in Germany.
|
| |
|
(4)
| |
The tax provision for the adjustments to net earnings was calculated
using an effective tax rate of 38.0% and 37.0% for the nine months
ended June 30, 2016 and 2015, respectively.
|
| |
|
|
|
|
| |
|
|
Supplemental Schedule F
|
| | | | | | | |
|
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Store Count and Same Store Sales
|
(Unaudited)
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| | | |
As of June 30,
|
|
|
|
| | | |
2016
|
|
|
2015
|
|
|
CHG
|
| | | | | | | | | |
|
Number of stores (at end of period):
| | | | | | | | | | |
Sally Beauty Supply:
| | | | | | | | | | |
Company-operated stores
| | | |
3,732
| | | |
3,636
| | | |
96
| |
Franchise stores
| | | |
18
|
| | |
19
|
| | |
(1
|
)
|
Total Sally Beauty Supply
| | | |
3,750
| | | |
3,655
| | | |
95
| |
Beauty Systems Group:
| | | | | | | | | | |
Company-operated stores
| | | |
1,157
| | | |
1,118
| | | |
39
| |
Franchise stores
| | | |
165
|
| | |
168
|
| | |
(3
|
)
|
Total Beauty System Group
| | | |
1,322
|
| | |
1,286
|
| | |
36
|
|
Total
| | | |
5,072
|
| | |
4,941
|
| | |
131
|
|
| | | | | | | | | |
|
BSG distributor sales consultants (end of period) (1) | | | |
947
| | | |
952
| | | |
(5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
| | | |
2016
|
|
|
2015
| | | |
Third quarter company-operated same store sales growth (2) | | | | | | | | | | Basis Pt Chg |
Sally Beauty Supply
| | | |
1.3
|
%
| | |
2.0
|
%
| | |
(70
|
)
|
Beauty Systems Group
| | | |
5.4
|
%
| | |
5.6
|
%
| | |
(20
|
)
|
Consolidated
| | | |
2.5
|
%
| | |
3.1
|
%
| | |
(60
|
)
|
| | | | | | | | | |
|
Nine months ended June 30 company-operated same store sales growth (2) | | | | | | | | | | |
Sally Beauty Supply
| | | |
2.0
|
%
| | |
1.7
|
%
| | |
30
| |
Beauty Systems Group
| | | |
6.8
|
%
| | |
5.1
|
%
| | |
170
| |
Consolidated
| | | |
3.5
|
%
| | |
2.7
|
%
| | |
80
| |
| | | | | | | | | |
|
(1) |
|
Includes 318 and 320 distributor sales consultants as reported by
our franchisees at June 30, 2016 and 2015, 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 G
|
| | | | |
|
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Selected Financial Data and Debt
|
(In thousands)
|
(Unaudited)
|
| | | | | | |
|
| | | |
As of June 30, 2016
| | |
As of September 30, 2015
|
Financial condition information (at period end):
| | | | | | | |
Working capital
| | | |
$
|
690,553
| | | |
$
|
695,403
|
Cash and cash equivalents
| | | | |
90,997
| | | | |
140,038
|
Property and equipment, net
| | | | |
307,823
| | | | |
270,847
|
Total assets
| | | | |
2,091,096
| | | | |
2,094,351
|
Total debt, including capital leases (1) | | | | |
1,783,604
| | | | |
1,787,594
|
Total stockholders' (deficit) equity
| | | | |
($282,905 |
)
| | | |
($297,821)
|
|
|
|
|
|
|
|
|
| | | | | | |
|
| | | | | | |
|
| | | |
As of June 30, 2016
| | |
Interest Rates (2) |
Debt position, excluding capital leases:
| | | | | | | |
Revolving ABL facility
| | | |
$
|
-
| | | |
(i) Prime + 0.50-0.75% or (ii) LIBOR + 1.50-1.75%
|
Senior notes due 2022
| | | | |
850,000
| | | |
5.750%
|
Senior notes due 2023
| | | | |
200,000
| | | |
5.500%
|
Senior notes due 2025
| | | | |
750,000
| | | |
5.625%
|
| | | |
| | | |
Total debt, excluding capital leases (3) | | | |
$
|
1,800,000
|
| | | |
|
|
|
|
|
|
|
|
| | | | | | |
|
Debt maturities, excluding capital leases:
| | | | | | | |
Twelve months ending June 30,
| | | | | | | |
2017-2021
| | | |
$
|
-
| | | | |
Thereafter
| | | |
|
1,800,000
|
| | | |
Total debt, excluding capital leases (3) | | | |
$
|
1,800,000
|
| | | |
| | | | | | |
|
(1) |
|
Total debt, including capital leases, is net of unamortized debt
issuance costs of $24.5 million at June 30, 2016 and $21.8 million
at September 30, 2015.
|
| |
|
(2) | |
Interest rates shown represent the coupon or contractual rates
related to each indebtedness.
|
| |
|
(3) | |
Amounts do not reflect capital lease obligations of $2.3 million,
unamortized premium of $5.8 million related to senior notes due 2022
in an aggregate principal amount of $150.0 million, or unamortized
debt issuance costs in the aggregate amount of $24.5 million in
connection with the senior notes due 2022, 2023 and 2025.
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20160804005319/en/
Sally Beauty Holdings, Inc.
Karen Fugate, 940-297-3877
Investor
Relations
Source: Sally Beauty Holdings, Inc.