Sally Beauty Holdings, Inc. Announces Fiscal 2017 First Quarter Results and Comprehensive Restructuring Plan to Drive Efficiencies
DENTON, Texas--(BUSINESS WIRE)--
Sally Beauty Holdings, Inc. (NYSE: SBH) (the “Company”) today announced
financial results for the fiscal 2017 first quarter. The Company will
hold a conference call today at 10:00 a.m. (Central) to discuss these
results and its business.
Fiscal 2017 First Quarter Highlights
Consolidated net sales were $999.6 million in the fiscal first quarter,
an increase of 0.2% from the prior year’s first quarter. Same store
sales growth of 0.4% and incremental sales from new stores were
partially offset by the unfavorable impact from foreign currency
exchange rates of $15.7 million, or approximately 1.6% of sales.
Gross margin for the quarter was 49.2%, a decline of 30 basis points
from the prior year’s first quarter due to unfavorable product and
customer mix shift, lower vendor allowances and higher promotions than
the prior year.
Selling, general and administrative expense (SG&A) during the quarter,
excluding depreciation and amortization expense, was 34.8% of sales, an
increase of 80 basis points from the prior year, driven by wage
increases for store sales associates, higher expenses due to on-going
upgrades to information technology systems and incremental expenses from
new store openings.
Operating earnings were $117.5 million, down 10.3% from $130.9 million
in the prior year quarter primarily due to an increase in cost of goods
sold and SG&A expenses outpacing the increase in sales.
Net earnings were $55.8 million, up 32.2% compared to reported net
earnings of $42.2 million in the prior year first quarter and down 14.2%
compared to the prior year first quarter adjusted net earnings of $65.1
million.
Diluted earnings per share were $0.39 compared to the prior year first
quarter reported and adjusted diluted earnings per share of $0.28 and
$0.43, respectively.
Cash flow from operations was $90.5 million in the first quarter
compared to $69.1 million, an increase of $21.3 million, over the prior
year fiscal first quarter. Operating free cash flow was a strong $62.4
million in the fiscal first quarter, an increase of $33.9 million or
118.7% compared to the prior year quarter. The Company repurchased (and
subsequently retired) a total of 2.5 million shares of common stock
during the quarter at an aggregate cost of $67.0 million. Approximately
$498.2 million authorization remains available under the current $1
billion share repurchase program.
“We had a disappointing start to fiscal 2017, as sales growth and gross
margins fell below expectations,” stated Chris Brickman, President and
Chief Executive Officer. “In our core Sally business, our financial
performance was negatively impacted by the challenging retail
environment and promotional activity that failed to drive sufficient
traffic to the stores. In response, we are today announcing a
comprehensive restructuring plan and other aggressive cost reduction
initiatives that we expect will meaningfully lower our cost structure
without compromising our ability to serve the customer and execute on
our strategic priorities. These actions should enable us to deliver
low-to-mid single digit adjusted operating income growth in fiscal 2017
despite lowering our full year same store sales outlook to a range of
flat to low-single-digit growth.
“Looking forward, the Sally team will test a new loyalty program this
spring and continue to focus on improving customer engagement and
conversion, while BSG continues to strive towards gaining channel share
and becoming the indisputable partner of choice for both stylists and
manufacturers. Over the long-term, we remain focused on evolving our
business model to better meet the needs of our customers, drive
profitable growth and create value for our shareholders.”
Additional Fiscal 2017 First Quarter Details
Interest expense for the fiscal 2017 first quarter was $26.8 million,
down $37.1 million from the fiscal 2016 first quarter. In the prior
year’s first quarter, the Company recorded in interest expense the loss
on the extinguishment of debt of $33.3 million in connection with the
December 2015 redemption of its $750 million of 6.875% Senior Notes Due
2019 and the overlapping interest expense on such senior notes of $2.1
million.
The Company’s effective tax rate in the fiscal 2017 first quarter was
38.4%, up 150 basis points compared to the prior year’s effective tax
rate in the fiscal 2016 first quarter of 36.9%. The increase in the
effective tax rate was due primarily to the absence of a prior year tax
benefit from the retroactive reinstatement of certain tax credits.
Adjusted EBITDA for the fiscal 2017 first quarter was $148.1 million, a
decrease of $11.8 million, or 7.4%, from the prior year’s first quarter.
Adjusted EBITDA margin was 14.8% in the quarter vs. 16.0% in the prior
year’s quarter.
Inventory at quarter end was $907.8 million, down $4.6 million, or 0.5%,
vs. the prior year first quarter, reflecting the Company’s aggressive
approach to inventory management during the challenging retail
environment. Capital expenditures in the fiscal first quarter were $28.0
million, primarily for information technology projects, new stores
openings and distribution facility upgrades.
Restructuring Plan and Other Cost Reduction Initiatives
On January 26, 2017, the Board of Directors of the Company approved a
comprehensive restructuring plan (the “Restructuring Plan”) for the
Company’s businesses that includes a wide range of organizational
efficiency initiatives and cost reduction opportunities.
The Company expects that it will incur total aggregate charges of
approximately $12 million to $14 million from the Restructuring Plan,
including estimated severance and related costs of approximately $7
million. The Company expects to recognize most of these charges in the
second quarter of 2017.
The Restructuring Plan is expected to generate annualized pretax
benefits in the range of $17 million to $19 million, with pretax
benefits in fiscal 2017 estimated in the range of $10 million to $12
million.
Other cost reduction initiatives, not included in the Restructuring
Plan, are expected to further reduce planned operating expenses by
approximately $20 million over the remainder of fiscal year 2017.
Revised Fiscal 2017 Guidance
-
The Company now expects full year same store sales in the range of
flat to low-single-digit growth versus prior guidance of approximately
3%.
-
Net new store openings are expected to grow in the range of 2.0% to
3.0%, unchanged from prior guidance.
-
Full year consolidated gross margin is now expected to expand in the
range of 20 to 30 basis points versus prior guidance of gross margin
expansion in the range of 30 to 40 basis points.
-
Including the Restructuring Plan and other cost reduction initiatives,
the Company now expects adjusted SG&A in the range of 34.1% to 34.4%
of sales and adjusted operating income growth in the low-to-mid single
digits in fiscal 2017.
-
Capital expenditures for the full fiscal year are expected in a range
of $115 million to $120 million versus prior guidance of approximately
$135 million.
Fiscal 2017 First Quarter Segment Results
Sally Beauty Supply (“Sally”)
-
Sales were $589.9 million, down 1.9% from $601.4 million in the fiscal
2016 first quarter. Sally’s sales performance was negatively impacted
by the challenging retail environment and promotional activity that
failed to drive sufficient traffic to the stores. Unfavorable foreign
currency exchange rates of $15.7 million, or 260 basis points of sales
growth, was partially offset by incremental sales from new store
openings. Same store sales declined 0.6% in the quarter.
-
Net store count at quarter end increased by 104 from the prior year
first quarter, to 3,815.
-
Gross margin was 55.0%, a 10 basis point increase from the prior
year’s first quarter, driven by gross margin improvements in the U.K.
and continental Europe, partially offset by the incremental
promotional environment in the U.S.
-
Operating earnings were $92.5 million, down 13.1% from the prior
year’s first quarter, driven by the sales decline, labor cost
inflation and new store opening costs, partially offset by modest
gross margin improvement.
Beauty Systems Group (“BSG”)
-
Sales were $409.8 million, up 3.3% from $396.6 million in the fiscal
2016 first quarter, driven by same store sales growth of 2.6%, new
store openings and the acquisition of Peerless Beauty in September
2016. Foreign currency exchange rates did not have a material impact
on BSG’s reported revenue growth.
-
Net store count at quarter end increased by 37 from the prior year to
1,340.
-
Gross margin declined 40 basis points from the fiscal 2016 first
quarter to 40.9%, driven by unfavorable product mix shift and higher
promotions than the prior year first quarter, and partially offset by
favorable customer mix.
-
Operating earnings were $63.6 million
, down 2.9% from the prior year’s first quarter, driven by lower gross margin and higher SG&A costs (wages, store rent and computer expense), partially offset by sales growth.
-
Total BSG distributor sales consultants at quarter end were 900 versus
930 at the end of the prior year’s first quarter.
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 800-398-9386 (International: 612-332-0819).
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)
February 2, 2017 through February 16, 2017 by dialing 800-475-6701 or if
international dial 320-365-3844 and reference the conference ID number
416018. 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 $4.0 billion annually. Through the Sally Beauty Supply and Beauty
Systems Group businesses, the Company sells and distributes through over
5,000 stores, including approximately 182 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 9,000 products for hair,
skin, and nails through professional lines such as Clairol, L’Oreal, OPI
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; our ability to efficiently manage and control our
costs and the success of our cost control plans, including our recently
announced restructuring plan; our ability to implement our restructuring
plan in various jurisdictions; our ability to manage the effects of our
cost reduction plans on our employees and other operations costs;
charges related to the restructuring plan; possible changes in the size
and components of the expected costs and charges associated with the
restructuring plan; our ability to realize the anticipated cost savings
from the restructuring plan within the anticipated time frame, if at
all; 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; rising labor and rental costs; protecting our
intellectual property rights, particularly our trademarks; the risk that
our products may infringe on the intellectual property rights of others;
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 our liquidity needs; 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, 2016, 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, basic and diluted earnings per share;
(3) Adjusted SG&A expenses; and (4) Operating Free Cash Flow. 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, executive separation expenses and asset impairment charges.
Adjusted Net Earnings, Basic and Diluted Earnings Per Share and SG&A
Expenses – Adjusted net earnings, basic and diluted earnings per
share, operating earnings and SG&A expenses are GAAP net earnings,
earnings per share, diluted earnings per share, operating earnings and
SG&A expenses that exclude costs related to the Company’s previously
disclosed management transition plan, executive separation expenses,
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 are unable to reconcile forecasted adjusted SG&A, as a percent to
sales, and adjusted operating income growth to U.S. GAAP measures
without unreasonable efforts because a forecast of certain charges, such
as restructuring charges and costs related to data security incidents,
is not practical.
We believe that Adjusted EBITDA and Adjusted Net Earnings, Basic and
Diluted Earnings Per Share and SG&A Expenses provide valuable
information regarding our earnings and business trends by excluding
specific items that we believe are not indicative of the ongoing
operating results of our businesses, providing a useful way for
investors to make a comparison of our performance over time and against
other companies in our industry.
Operating Free Cash Flow – We define the measure Operating Free
Cash Flow as GAAP net cash provided by operating activities less capital
expenditures. We believe Operating Free Cash Flow is an important
liquidity measure that provides useful information to investors about
the amount of cash generated from operations after taking into account
capital expenditures.
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 and cash flow. Our
management and Board of Directors also use these non-GAAP measures as
supplemental measures to evaluate our businesses and the performance of
management, including the determination of performance-based
compensation, to make operating and strategic decisions, and to allocate
financial resources. We believe that these non-GAAP measures also
provide meaningful information for investors and securities analysts to
evaluate our historical and prospective financial performance and cash
flow. 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 Statements of Earnings
|
|
|
|
|
|
A
|
Segment Information
| | | | | |
B
|
Non-GAAP Financial Measures Reconciliations (Adjusted EBITDA)
| | | | | |
C
|
Non-GAAP Financial Measures Reconciliations (Continued)
| | | | | |
D
|
Store Count and Same Store Sales
| | | | | |
E
|
Selected Financial Data and Debt
| | | | | |
F
|
|
|
| |
|
| |
|
| |
| | | | | | | | |
|
Supplemental Schedule A
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Consolidated Statements of Earnings
|
(In thousands, except per share data)
|
(Unaudited)
|
| | | | | | | | |
|
| | |
Three Months Ended
|
| | |
December 31,
|
| | |
2016
|
|
|
2015 (1) |
|
|
% Chg
|
| | | | | | | | |
|
Net sales
| | |
$
|
999,609
| | | |
$
|
998,032
| | | |
0.2
|
%
|
Cost of products sold and distribution expenses
|
|
|
|
507,901
|
|
|
|
|
503,983
|
|
|
|
0.8
|
%
|
Gross profit
| | | |
491,708
| | | | |
494,049
| | | |
-0.5
|
%
|
Selling, general and administrative expenses (2) | | | |
347,412
| | | | |
339,728
| | | |
2.3
|
%
|
Depreciation and amortization
|
|
|
|
26,839
|
|
|
|
|
23,386
|
|
|
|
14.8
|
%
|
Operating earnings
| | | |
117,457
| | | | |
130,935
| | | |
-10.3
|
%
|
Interest expense (3) |
|
|
|
26,799
|
|
|
|
|
63,943
|
|
|
|
-58.1
|
%
|
Earnings before provision for income taxes
| | | |
90,658
| | | | |
66,992
| | | |
35.3
|
%
|
Provision for income taxes
|
|
|
|
34,832
|
|
|
|
|
24,749
|
|
|
|
40.7
|
%
|
Net earnings
|
|
|
$
|
55,826
|
|
|
|
$
|
42,243
|
|
|
|
32.2
|
%
|
| | | | | | | | |
|
Earnings per share:
| | | | | | | | | |
Basic
| | |
$
|
0.39
| | | |
$
|
0.28
| | | |
39.3
|
%
|
Diluted
| | |
$
|
0.39
| | | |
$
|
0.28
| | | |
39.3
|
%
|
| | | | | | | | |
|
Weighted average shares:
| | | | | | | | | |
Basic
| | | |
143,631
| | | | |
150,786
| | | | |
Diluted
|
|
|
|
144,860
|
|
|
|
|
152,426
|
|
|
|
|
| | | | | | | | | Basis Pt Chg |
Comparison as a % of Net sales | | | | | | | | | |
Sally Beauty Supply Segment Gross Margin
| | | |
55.0
|
%
| | | |
54.9
|
%
| | |
10
| |
BSG Segment Gross Margin
| | | |
40.9
|
%
| | | |
41.3
|
%
| | |
(40
|
)
|
Consolidated Gross Margin
| | | |
49.2
|
%
| | | |
49.5
|
%
| | |
(30
|
)
|
Selling, general and administrative expenses
| | | |
34.8
|
%
| | | |
34.0
|
%
| | |
80
| |
Consolidated Operating Margin
| | | |
11.8
|
%
| | | |
13.1
|
%
| | |
(130
|
)
|
| | | | | | | | |
|
Effective Tax Rate | | | |
38.4
|
%
| | | |
36.9
|
%
| | |
150
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
(1) | |
Certain amounts for the prior fiscal period have been reclassified
to conform to the current period presentation.
|
| |
|
(2) | |
For the three months ended December 31, 2016 and 2015, selling,
general and administrative expenses include share-based compensation
expense of $3.8 million and $4.2 million, respectively. In addition,
for the three months ended December 31, 2015, selling, general and
administrative expenses include pre-tax expenses incurred in
connection with the data security incidents disclosed earlier of
$0.5 million and pre-tax expenses incurred in connection with
management transition plans disclosed earlier of $0.9 million.
|
| |
|
(3) | |
For the three months ended December 31, 2015, interest expense
includes a 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
|
| | |
December 31,
|
| | |
2016
|
|
|
2015 (1) |
|
|
%
|
Net sales:
| | | | | | | | | |
Sally Beauty Supply
| | |
$
|
589,859
| | | |
$
|
601,439
| | | |
-1.9
|
%
|
Beauty Systems Group
|
|
|
|
409,750
|
|
|
|
|
396,593
|
|
|
|
3.3
|
%
|
Total net sales
|
|
|
$
|
999,609
|
|
|
|
$
|
998,032
|
|
|
|
0.2
|
%
|
| | | | | | | | |
|
Operating earnings:
| | | | | | | | | |
Sally Beauty Supply
| | |
$
|
92,526
| | | |
$
|
106,464
| | | |
-13.1
|
%
|
Beauty Systems Group
|
|
|
|
63,600
|
|
|
|
|
65,493
|
|
|
|
-2.9
|
%
|
Segment operating earnings
| | | |
156,126
| | | | |
171,957
| | | |
-9.2
|
%
|
| | | | | | | | |
|
Unallocated expenses (2) | | | |
(34,855
|
)
| | | |
(36,834
|
)
| | |
-5.4
|
%
|
Share-based compensation
| | | |
(3,814
|
)
| | | |
(4,188
|
)
| | |
-8.9
|
%
|
Interest expense (3) |
|
|
|
(26,799
|
)
|
|
|
|
(63,943
|
)
|
|
|
-58.1
|
%
|
Earnings before provision for income taxes
|
|
|
$
|
90,658
|
|
|
|
$
|
66,992
|
|
|
|
35.3
|
%
|
| | | | | | | | |
|
Segment operating margin:
| | | | | | | | | Basis Pt Chg |
Sally Beauty Supply
| | | |
15.7
|
%
| | | |
17.7
|
%
| | |
(200
|
)
|
Beauty Systems Group
| | | |
15.5
|
%
| | | |
16.5
|
%
| | |
(100
|
)
|
Consolidated operating margin
|
|
|
|
11.8
|
%
|
|
|
|
13.1
|
%
|
|
|
(130
|
)
|
|
| |
(1)
| |
Certain amounts for the prior fiscal period have been reclassified
to conform to the current period presentation.
|
| |
|
(2)
| |
Unallocated expenses consist of corporate and shared costs, and are
included in selling, general and administrative expenses. For the
three months ended December 31, 2015, unallocated expenses include
pre-tax expenses incurred in connection with the data security
incidents disclosed earlier of $0.5 million and pre-tax expenses
incurred in connection with management transition plans disclosed
earlier of $0.9 million.
|
| |
|
(3)
| |
For the three months ended December 31, 2015, interest expense
includes a 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
|
| | |
December 31,
|
Adjusted EBITDA:
| | |
2016
|
|
|
2015
|
|
|
%
|
| | | | | | | | |
|
Net earnings (per GAAP)
| | |
$
|
55,826
| | | |
$
|
42,243
| | | |
32.2
|
%
|
Add:
| | | | | | | | | |
Depreciation and amortization
| | | |
26,839
| | | | |
23,386
| | | |
14.8
|
%
|
Share-based compensation (1) | | | |
3,814
| | | | |
4,188
| | | |
-8.9
|
%
|
Loss from data security incidents (2) | | | |
-
| | | | |
478
| | | |
-100.0
|
%
|
Management transition expenses (2) | | | |
-
| | | | |
879
| | | |
-100.0
|
%
|
Interest expense (3) | | | |
26,799
| | | | |
63,943
| | | |
-58.1
|
%
|
Provision for income taxes
|
|
|
|
34,832
|
|
|
|
|
24,749
|
|
|
|
40.7
|
%
|
Adjusted EBITDA (Non-GAAP)
|
|
|
$
|
148,110
|
|
|
|
$
|
159,866
|
|
|
|
-7.4
|
%
|
| | | | | | | | |
|
| | | | | | | | | Basis Pt Chg |
Comparison as a % of Net Sales | | | | | | | | | |
Adjusted EBITDA Margin
|
|
|
|
14.8
|
%
|
|
|
|
16.0
|
%
|
|
|
(120
|
)
|
| | | | | | | | |
|
| | | | | | | | |
|
Operating Free Cash Flow
|
|
|
2016
|
|
|
2015
|
|
|
%
|
Net cash provided by operating activities (per GAAP)
| | |
$
|
90,453
| | | |
$
|
69,129
| | | |
30.8
|
%
|
Less:
| | | | | | | | | |
Capital expenditures
|
|
|
|
(28,008
|
)
|
|
|
|
(40,575
|
)
|
|
|
-31.0
|
%
|
Operating Free Cash Flow (Non-GAAP)
|
|
|
$
|
62,445
|
|
|
|
$
|
28,554
|
|
|
|
118.7
|
%
|
|
| |
(1)
| |
For the three months ended December 31, 2016 and 2015, share-based
compensation includes $1.1 million and $1.3 million, respectively,
of accelerated expense related to certain retirement-eligible
employees who are eligible to continue vesting awards upon
retirement.
|
| |
|
(2)
| |
Results for the three months ended December 31, 2015 reflect $0.5
million of pre-tax expenses incurred in connection with the data
security incidents disclosed earlier and $0.9 million of pre-tax
expenses incurred in connection with management transition plans
disclosed earlier.
|
| |
|
(3)
| |
For the three months ended December 31, 2015, interest expense
includes a loss on extinguishment of debt of $33.3 million
(including call premiums of $25.8 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 December 31, 2016
|
| | |
As Reported
|
|
|
Loss on Extinguishment of Debt (1) |
|
|
Overlapping Interest Expense (1) |
|
|
Charges from Data Security Incidents (2) |
|
|
Management Transition Expenses (2) |
|
|
As Adjusted (Non-GAAP)
|
| | | | | | | | | | | | | | | | | |
|
Selling, general and administrative expenses
| | | |
347,412
| | | | | | | | | | | | | | | | |
347,412
| |
SG&A expenses, as a percentage of sales
| | | |
34.8
|
%
| | | | | | | | | | | | | | | |
34.8
|
%
|
Operating earnings
| | | |
117,457
| | | | | | | | | | | | | | | | |
117,457
| |
Operating Margin
| | | |
11.8
|
%
| | | | | | | | | | | | | | | |
11.8
|
%
|
Earnings before provision for income taxes
| | | |
90,658
| | | | | | | | | | | | | | | | |
90,658
| |
Provision for income taxes (3) |
|
|
|
34,832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,832
|
|
Net earnings
|
|
|
$
|
55,826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
55,826
|
|
| | | | | | | | | | | | | | | | | |
|
Earnings per share:
| | | | | | | | | | | | | | | | | | |
Basic
| | |
$
|
0.39
| | | | | | | | | | | | | | | |
$
|
0.39
| |
Diluted
| | |
$
|
0.39
| | | | | | | | | | | | | | | |
$
|
0.39
| |
| | | | | | | | | | | | | | | | | |
|
| | |
Three Months Ended December 31, 2015
|
| | |
As Reported
|
|
|
Loss on Extinguishment of Debt (1) |
|
|
Overlapping Interest Expense (1) |
|
|
Charges from Data Security Incidents (2) |
|
|
Management Transition Expenses (2) |
|
|
As Adjusted (Non-GAAP)
|
| | | | | | | | | | | | | | | | | |
|
Selling, general and administrative expenses
| | | |
339,728
| | | | | | | | | |
$
|
(478
|
)
| | |
$
|
(879
|
)
| | | |
338,371
| |
SG&A expenses, as a percentage of sales
| | | |
34.0
|
%
| | | | | | | | | | | | | | | |
33.9
|
%
|
Operating earnings
| | | |
130,935
| | | | | | | | | | |
478
| | | | |
879
| | | | |
132,292
| |
Operating Margin
| | | |
13.1
|
%
| | | | | | | | | | | | | | | |
13.3
|
%
|
Earnings before provision for income taxes
| | | |
66,992
| | | |
$
|
33,296
| | |
$
|
2,148
| | | |
478
| | | | |
879
| | | | |
103,793
| |
Provision for income taxes (3) |
|
|
|
24,749
|
|
|
|
|
12,652
|
|
|
|
816
|
|
|
|
182
|
|
|
|
|
334
|
|
|
|
|
38,733
|
|
Net earnings
|
|
|
$
|
42,243
|
|
|
|
$
|
20,644
|
|
|
$
|
1,332
|
|
|
$
|
296
|
|
|
|
$
|
545
|
|
|
|
$
|
65,060
|
|
| | | | | | | | | | | | | | | | | |
|
Earnings per share:
| | | | | | | | | | | | | | | | | | |
Basic
| | |
$
|
0.28
| | | |
$
|
0.14
| | |
$
|
0.01
| | |
$
|
0.00
| | | |
$
|
0.00
| | | |
$
|
0.43
| |
Diluted
| | |
$
|
0.28
| | | |
$
|
0.14
| | |
$
|
0.01
| | |
$
|
0.00
| | | |
$
|
0.00
| | | |
$
|
0.43
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
(1)
| |
For the three months ended December 31, 2015, interest expense
includes a 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, 2015. These pro-forma adjustments assume the senior
notes due 2019 were redeemed on December 3, 2015.
|
| |
|
(2)
| |
For the three months ended December 31, 2015, selling, general and
administrative expenses include pre-tax expenses incurred in
connection with the data security incidents disclosed earlier of
$0.5 million and pre-tax expenses incurred in connection with
management transition plans disclosed earlier of $0.9 million.
|
| |
|
(3)
| |
The tax provision associated with the adjustments to net earnings
was calculated using an effective tax rate of 38.0%.
|
|
|
| |
|
| |
|
| |
| | | | | | | | |
|
Supplemental Schedule E
|
| | | | | | | | |
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Store Count and Same Store Sales
|
(Unaudited)
|
| | | | | | | | |
|
| | | | | | | | |
|
| | |
As of December 31,
| | | |
| | |
2016
| | |
2015
| | |
Chg
|
| | | | | | | | |
|
Number of stores (at end of period):
| | | | | | | | | |
Sally Beauty Supply:
| | | | | | | | | |
Company-operated stores
| | |
3,797
| | | |
3,693
| | | |
104
| |
Franchise stores
| | |
18
|
| | |
18
|
| | |
-
|
|
Total Sally Beauty Supply
| | |
3,815
| | | |
3,711
| | | |
104
| |
| | | | | | | | |
|
Beauty Systems Group:
| | | | | | | | | |
Company-operated stores
| | |
1,177
| | | |
1,141
| | | |
36
| |
Franchise stores
| | |
163
|
| | |
162
|
| | |
1
|
|
Total Beauty System Group
| | |
1,340
|
| | |
1,303
|
| | |
37
|
|
Total
| | |
5,155
|
| | |
5,014
|
| | |
141
|
|
| | | | | | | | |
|
BSG distributor sales consultants (end of period) (1) | | |
900
| | | |
930
| | | |
(30
|
)
|
|
|
|
|
|
|
|
|
|
|
| | |
2016
|
|
|
2015
| | | |
First quarter company-operated same store sales growth (decline) (2) | | | | | | | | | Basis Pt Chg |
Sally Beauty Supply
| | |
-0.6
|
%
| | |
2.4
|
%
| | |
(300
|
)
|
Beauty Systems Group
| | |
2.6
|
%
| | |
7.2
|
%
| | |
(460
|
)
|
Consolidated
| | |
0.4
|
%
| | |
3.9
|
%
| | |
(350
|
)
|
|
| |
(1) | |
Includes 301 and 316 distributor sales consultants as reported by
our franchisees at December 31, 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 F
|
| | | |
|
| |
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Selected Financial Data and Debt
|
(In thousands)
|
(Unaudited)
|
| | | | | |
|
| | |
December 31, 2016
| | |
September 30, 2016
|
Financial condition information (at period end):
| | | | | | |
Working capital
| | |
$
|
687,424
| | | |
$
|
684,162
| |
Cash and cash equivalents
| | | |
94,410
| | | | |
86,622
| |
Property and equipment, net
| | | |
318,260
| | | | |
319,558
| |
Total assets
| | | |
2,109,859
| | | | |
2,132,063
| |
Total debt, including capital leases (1) | | | |
1,784,287
| | | | |
1,784,010
| |
Total stockholders' deficit
| | | |
($288,976 |
)
| | | |
($276,166 |
)
|
|
|
|
|
|
|
|
| | | | | |
|
| | |
As of December 31, 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 December 31,
| | | | | | |
2017-2021
| | |
$
|
-
| | | | |
Thereafter
| | |
|
1,800,000
|
| | | |
Total debt, excluding capital leases (3) | | |
$
|
1,800,000
|
| | | |
|
| |
(1) | |
Total debt, including capital leases, is reported net of unamortized
debt issuance costs of $22.9 million at December 31, 2016 and $23.7
million at September 30, 2016.
|
| |
|
(2) | |
Interest rates shown represent the coupon or contractual rates
related to each indebtedness.
|
| |
|
(3) | |
Amounts do not include capital lease obligations of $1.8 million,
unamortized premium of $5.3 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 $22.9 million in
connection with the Company's senior notes.
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170202005178/en/
Sally Beauty Holdings, Inc.
Karen Fugate, 940-297-3877
Investor
Relations
Source: Sally Beauty Holdings, Inc.