Sally Beauty Holdings, Inc. (NYSE: SBH) (the “Company”) today announced
financial results for the fiscal 2014 third quarter. The Company will
hold a conference call today at 10:00 a.m. (Central) to discuss these
results and its business.
“I am pleased with the sales improvement in our Sally U.S. business as
well as solid performance in our BSG segment,” stated Gary Winterhalter,
Chairman and Chief Executive Officer. “On a consolidated basis, same
store sales grew 2.1% with sales growth of 4.1%. Although consolidated
gross margin of 50.1% was flat when compared to the prior year, it’s
only the third time in Company history that we’ve reached consolidated
gross margin above 50%. During the third quarter, we purchased $176
million, or 6.9 million shares, of our stock, which reflects our
confidence in the stability of our cash flow and financial performance.
As of the end of June, we had $155 million remaining on our current
stock repurchase authorization.”
FISCAL 2014 THIRD QUARTER FINANCIAL HIGHLIGHTS
Net Sales: For the fiscal 2014 third quarter, consolidated net
sales were $949.3 million, an increase of 4.1% from the fiscal 2013
third quarter. The fiscal 2014 third quarter sales increase is primarily
attributed to growth in same store sales and the addition of new stores.
The impact from favorable changes in foreign currency exchange rates in
the fiscal 2014 third quarter was $3.7 million. Consolidated same store
sales in the fiscal 2014 third quarter grew by 2.1% compared to growth
of 0.7% in the fiscal 2013 third quarter.
Gross Profit: Consolidated gross profit for the fiscal 2014 third
quarter was $475.7 million, an increase of 4.1% over gross profit of
$457.1 million for the fiscal 2013 third quarter. Gross profit as a
percentage of sales was 50.1%, flat when compared to the fiscal 2013
third quarter. Gross profit as a percentage of sales for the first nine
months of fiscal 2014 was 49.6%, flat when compared to the first nine
months of fiscal 2013. In light of that performance, the Company now
believes that consolidated gross profit margin for fiscal year 2014 will
be flat when compared to fiscal year 2013 versus previous expectations
of gross margin expansion of 20 to 30 basis points.
Selling, General and Administrative Expenses: For the fiscal 2014
third quarter, GAAP consolidated selling, general and administrative
(SG&A) expenses, including unallocated corporate expenses and
share-based compensation, were $320.7 million, or 33.8% of sales, a 140
basis point increase from the fiscal 2013 third quarter metric of 32.4%
of sales and total SG&A expenses of $295.7 million. Excluding the
executive management transition costs and expenses related to the
previously disclosed data security incident totaling $4.4 million
pre-tax, adjusted SG&A expenses in the fiscal 2014 third quarter, were
$316.4 million or 33.3% of sales.
Fiscal 2014 third quarter GAAP SG&A expenses increased 8.5% or $25.0
million. This increase is primarily due to expenses associated with the
opening of new stores, higher expenses associated with our self-funded
employee healthcare benefits program in the U.S., executive management
transition costs, higher advertising expense in the Sally U.S. segment
and data security incident expenses. Excluding the executive management
transition costs and expenses related to the previously disclosed data
security incident, fiscal 2014 third quarter adjusted SG&A expenses
increased 7.0% over the fiscal 2013 third quarter.
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 2014 third
quarter was $29.3 million, up $2.3 million, compared to the fiscal 2013
third quarter of $27.0 million. The increase in interest expense was
primarily due to the effect of higher principal balances on our debt
outstanding during the three months ended June 30, 2014, including the
senior notes due 2023 issued in October 2013, partially offset by lower
borrowings under our ABL facility compared to the three months ended
June 30, 2013.
Provision for Income Taxes: Income taxes were $37.9 million for
the fiscal 2014 third quarter versus $43.1 million in the fiscal 2013
third quarter. The Company’s effective tax rate in the fiscal 2014 third
quarter was 35.9% versus 37.3% in the fiscal 2013 third quarter. The
lower effective tax rate for the three months ended June 30, 2014,
compared to the three months ended June 30, 2013, was primarily due to
the reduction of uncertain tax position reserves during the quarter.
Net Earnings and Diluted Net Earnings per Share (EPS): For the
fiscal 2014 third quarter, GAAP net earnings were down 6.5% to $67.8
million, or $0.42 per diluted earnings per share, from net earnings of
$72.5 million, or $0.42 per diluted earnings per share in the year ago
quarter. Adjusted net earnings for the fiscal 2014 third quarter were
down 2.8% to $70.4 million or $0.43 per diluted earnings per share when
compared to fiscal 2013 net earnings. Adjusted net earnings for the
fiscal 2014 third quarter excludes a $2.7 million charge, net of tax,
related to expenses associated with the executive management transition
and the previously disclosed data security incident.
Adjusted EBITDA: Adjusted EBITDA for the fiscal 2014 third
quarter was $162.4 million, a decline of 1.3% from $164.6 million in the
fiscal 2013 third quarter.
Financial Position, Capital Expenditures and Working Capital:
Cash and cash equivalents as of June 30, 2014, were $46.3 million. The
Company ended the fiscal 2014 third quarter with an outstanding balance
of $9.0 million on its asset-based loan (ABL) revolving credit facility.
The Company’s debt, excluding capital leases, totaled $1.8 billion as of
June 30, 2014.
For the first nine months of fiscal 2014, the Company’s capital
expenditures totaled $50.0 million. Capital expenditures for the fiscal
year 2014 are now expected to end the year at the low end of the
previously stated range of $85 million to $90 million, excluding
acquisitions.
Working capital (current assets less current liabilities) increased
$143.7 million to $616.8 million at June 30, 2014 compared to $473.2
million at September 30, 2013. The ratio of current assets to current
liabilities was 2.42 to 1.00 at June 30, 2014 compared to 1.87 to 1.00
at September 30, 2013.
Inventory as of June 30, 2014 was $839.8 million, an increase of $59.6
million, or growth of 7.6%, from June 30, 2013 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 Sally U.S. business.
During the three months ended June 30, 2014, the Company repurchased
(and subsequently retired) a total of 6.9 million shares of its common
stock at an aggregate cost of $176.1 million. As of June 30, 2014, the
Company has approximately $155.0 million remaining under its $700
million stock repurchase authorization announced on March 5, 2013. The
Company’s Board of Directors currently intends to authorize an
additional share repurchase program during the fiscal 2014 fourth
quarter similar in size and duration to the existing $700 million
authorization to provide the Company with the flexibility to continue
its share repurchases beyond the remaining authorization.
Business Segment Results:
Sally Beauty Supply
Fiscal 2014 Third Quarter Results for Sally Beauty Supply
-
Sales of $584.5 million, up 4.5% from $559.2 million in the fiscal
2013 third quarter. Sales growth is primarily attributed to net new
store openings and same store sales growth. The impact from favorable
changes in foreign currency exchange rates in the fiscal 2014 third
quarter was $5.2 million.
-
Same store sales increased 1.8% compared to a decline of 0.8% in the
fiscal 2013 third quarter. Same store sales performance in the fiscal
2014 third quarter was positively impacted by improved customer
traffic in the Sally U.S. business compared to fiscal 2013 third
quarter.
-
Gross margin of 55.4% a decline of 20 basis points when compared to
the record-high gross margin performance of 55.6% in the fiscal 2013
third quarter.
-
SG&A as a percentage of sales was 34.0% compared to 32.7% in the year
ago quarter.
-
Segment earnings of $114.8 million, down 2.5% when compared to $117.7
million in the fiscal 2013 third quarter.
-
Segment operating margins were 19.6% of sales, a decline of 140 basis
points from a record high of 21.0% in the fiscal 2013 third quarter.
-
Net store base increased by 141 over the fiscal 2013 third quarter for
a total store count of 3,520.
Sales growth in the fiscal 2014 third quarter is attributed to net new
store openings, same store sales growth in both domestic and
international businesses, and the favorable impact of foreign currency
exchange rates. Gross profit margin declined by 20 basis points
primarily due to difficult comparisons against record gross margin
performance in the prior year quarter. SG&A expenses were up primarily
due to higher advertising and marketing expenditures in the Sally U.S.
business versus the prior year. Segment operating earnings and margin
were negatively impacted by a decline in gross margin and increase in
SG&A expenses.
Beauty Systems Group
Fiscal 2014 Third Quarter Results for Beauty Systems Group
-
Sales of $364.8 million, up 3.4% from $353.0 million in the fiscal
2013 third quarter. Sales growth is primarily driven by same store
sales growth, acquisitions and net new store openings. The impact from
unfavorable changes in foreign currency exchange rates in the fiscal
2014 third quarter was $1.5 million.
-
Same store sales growth of 2.7% versus growth of 4.6% in the fiscal
2013 third quarter.
-
Gross margin of 41.7%, a 20 basis point improvement from 41.5% in the
fiscal 2013 third quarter.
-
SG&A as a percentage of sales was 24.1% compared to 24.8% in the prior
year quarter, a 70 basis point improvement.
-
Segment earnings of $57.2 million, up 8.6% from $52.7 million in the
fiscal 2013 third quarter.
-
Segment operating margins increased by 80 basis points to 15.7% of
sales from 14.9% in the fiscal 2013 third quarter.
-
Net store count was 1,259, an increase of 36 stores over the fiscal
2013 third quarter.
-
Total BSG distributor sales consultants at the end of the fiscal 2014
third quarter were 980 versus 995 at the end of the fiscal 2013 third
quarter.
Sales growth in the fiscal 2014 third quarter was driven by same store
sales growth and net new stores. Segment operating earnings and margin
growth was primarily due to improvement in gross margin and SG&A
leverage.
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 800-230-1766
(International: 612-332-0226). 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) July 31, 2014 through August 14, 2014 by dialing
1-800-475-6701 or if international dial 320-365-3844 and reference the
conference ID number 332323. Also, a website replay will be available on investor.sallybeautyholdings.com.
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 and 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 (which includes costs related to
the Company’s executive management transition) and costs related to the
Company’s previously disclosed data security incident.
Adjusted Net Earnings, Earnings Per Share and SG&A Expenses – Adjusted
net earnings, earnings per share and SG&A expenses are GAAP net
earnings, earnings per share and SG&A expenses that exclude costs
related to the Company’s previously disclosed executive management
transition and data security incident 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.
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, Peru, 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: 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
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; a significant
data security breach, including misappropriation of our customers’ or
employees’ personal 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 attention
required to investigate and remediate a data security breach; the
ultimate determination of the extent or scope of the potential
liabilities relating to our recent data security incident; 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.
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, 2013 and our Quarterly Report on Form 10-Q for
the fiscal quarter ended March 31, 2014, in each case 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.
|
|
|
|
|
|
|
|
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
|
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
|
|
|
Nine Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2014
|
|
2013
|
|
% CHG
|
|
|
2014
|
|
2013
|
|
% CHG
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
949,275
|
|
|
$
|
912,101
|
|
|
4.1
|
%
|
|
|
$
|
2,809,210
|
|
|
$
|
2,715,781
|
|
|
3.4
|
%
|
Cost of products sold and distribution expenses
|
|
|
|
473,564
|
|
|
|
455,018
|
|
|
4.1
|
%
|
|
|
|
1,416,578
|
|
|
|
1,369,876
|
|
|
3.4
|
%
|
Gross profit
|
|
|
|
475,711
|
|
|
|
457,083
|
|
|
4.1
|
%
|
|
|
|
1,392,632
|
|
|
|
1,345,905
|
|
|
3.5
|
%
|
Selling, general and administrative expenses (1)(2)
|
|
|
|
320,726
|
|
|
|
295,719
|
|
|
8.5
|
%
|
|
|
|
953,016
|
|
|
|
900,778
|
|
|
5.8
|
%
|
Depreciation and amortization
|
|
|
|
19,989
|
|
|
|
18,798
|
|
|
6.3
|
%
|
|
|
|
58,739
|
|
|
|
52,853
|
|
|
11.1
|
%
|
Operating earnings
|
|
|
|
134,996
|
|
|
|
142,566
|
|
|
-5.3
|
%
|
|
|
|
380,877
|
|
|
|
392,274
|
|
|
-2.9
|
%
|
Interest expense
|
|
|
|
29,308
|
|
|
|
27,006
|
|
|
8.5
|
%
|
|
|
|
87,055
|
|
|
|
80,510
|
|
|
8.1
|
%
|
Earnings before provision for income taxes
|
|
|
|
105,688
|
|
|
|
115,560
|
|
|
-8.5
|
%
|
|
|
|
293,822
|
|
|
|
311,764
|
|
|
-5.8
|
%
|
Provision for income taxes
|
|
|
|
37,932
|
|
|
|
43,094
|
|
|
-12.0
|
%
|
|
|
|
109,579
|
|
|
|
115,426
|
|
|
-5.1
|
%
|
Net earnings
|
|
|
$
|
67,756
|
|
|
$
|
72,466
|
|
|
-6.5
|
%
|
|
|
$
|
184,243
|
|
|
$
|
196,338
|
|
|
-6.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.43
|
|
|
$
|
0.43
|
|
|
0.0
|
%
|
|
|
$
|
1.14
|
|
|
$
|
1.13
|
|
|
0.9
|
%
|
Diluted
|
|
|
$
|
0.42
|
|
|
$
|
0.42
|
|
|
0.0
|
%
|
|
|
$
|
1.11
|
|
|
$
|
1.10
|
|
|
0.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
158,950
|
|
|
|
168,725
|
|
|
|
|
|
|
161,700
|
|
|
|
173,528
|
|
|
|
Diluted
|
|
|
|
162,524
|
|
|
|
173,762
|
|
|
|
|
|
|
165,389
|
|
|
|
178,278
|
|
|
|
|
|
|
|
|
|
|
Basis Pt Chg
|
|
|
|
|
|
|
Basis Pt Chg
|
Comparison as a % of Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sally Beauty Supply Segment Gross Profit Margin
|
|
|
|
55.4
|
%
|
|
|
55.6
|
%
|
|
(20
|
)
|
|
|
|
54.8
|
%
|
|
|
54.8
|
%
|
|
0
|
|
BSG Segment Gross Profit Margin
|
|
|
|
41.7
|
%
|
|
|
41.5
|
%
|
|
20
|
|
|
|
|
41.2
|
%
|
|
|
41.1
|
%
|
|
10
|
|
Consolidated Gross Profit Margin
|
|
|
|
50.1
|
%
|
|
|
50.1
|
%
|
|
0
|
|
|
|
|
49.6
|
%
|
|
|
49.6
|
%
|
|
0
|
|
Selling, general and administrative expenses
|
|
|
|
33.8
|
%
|
|
|
32.4
|
%
|
|
140
|
|
|
|
|
33.9
|
%
|
|
|
33.2
|
%
|
|
70
|
|
Consolidated Operating Profit Margin
|
|
|
|
14.2
|
%
|
|
|
15.6
|
%
|
|
(140
|
)
|
|
|
|
13.6
|
%
|
|
|
14.4
|
%
|
|
(80
|
)
|
Net Earnings Margin
|
|
|
|
7.1
|
%
|
|
|
7.9
|
%
|
|
(80
|
)
|
|
|
|
6.6
|
%
|
|
|
7.2
|
%
|
|
(60
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective Tax Rate
|
|
|
|
35.9
|
%
|
|
|
37.3
|
%
|
|
(140
|
)
|
|
|
|
37.3
|
%
|
|
|
37.0
|
%
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Selling, general and administrative expenses include share-based
compensation expenses of $6.5 million and $3.2 million for the three
months ended June 30, 2014 and 2013, respectively; and $18.3 million
and $15.5 million for the nine months ended June 30, 2014 and 2013,
respectively, including a non-recurring charge of $3.5 million in
connection with the executive management transition plan disclosed
in May 2014.
|
|
|
|
(2)
|
|
For the three and nine months ended June 30, 2014, selling, general
and administrative expenses include non-recurring expenses of $0.9
million and $2.0 million, respectively, incurred in connection with
the data security incident disclosed in March 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
|
Segment Information
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2014
|
|
2013
|
|
% CHG
|
|
|
2014
|
|
2013
|
|
% CHG
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sally Beauty Supply
|
|
|
$
|
584,500
|
|
|
$
|
559,150
|
|
|
4.5
|
%
|
|
|
$
|
1,727,473
|
|
|
$
|
1,673,942
|
|
|
3.2
|
%
|
Beauty Systems Group
|
|
|
|
364,775
|
|
|
|
352,951
|
|
|
3.4
|
%
|
|
|
|
1,081,737
|
|
|
|
1,041,839
|
|
|
3.8
|
%
|
Total net sales
|
|
|
$
|
949,275
|
|
|
$
|
912,101
|
|
|
4.1
|
%
|
|
|
$
|
2,809,210
|
|
|
$
|
2,715,781
|
|
|
3.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sally Beauty Supply
|
|
|
$
|
114,773
|
|
|
$
|
117,672
|
|
|
-2.5
|
%
|
|
|
$
|
323,790
|
|
|
$
|
329,715
|
|
|
-1.8
|
%
|
Beauty Systems Group
|
|
|
|
57,247
|
|
|
|
52,734
|
|
|
8.6
|
%
|
|
|
|
162,964
|
|
|
|
151,307
|
|
|
7.7
|
%
|
Segment operating earnings
|
|
|
|
172,020
|
|
|
|
170,406
|
|
|
0.9
|
%
|
|
|
|
486,754
|
|
|
|
481,022
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated corporate expenses (1)
|
|
|
|
(30,517
|
)
|
|
|
(24,650
|
)
|
|
23.8
|
%
|
|
|
|
(87,580
|
)
|
|
|
(73,245
|
)
|
|
19.6
|
%
|
Share-based compensation (2)
|
|
|
|
(6,507
|
)
|
|
|
(3,190
|
)
|
|
104.0
|
%
|
|
|
|
(18,297
|
)
|
|
|
(15,503
|
)
|
|
18.0
|
%
|
Interest expense
|
|
|
|
(29,308
|
)
|
|
|
(27,006
|
)
|
|
8.5
|
%
|
|
|
|
(87,055
|
)
|
|
|
(80,510
|
)
|
|
8.1
|
%
|
Earnings before provision for income taxes
|
|
|
$
|
105,688
|
|
|
$
|
115,560
|
|
|
-8.5
|
%
|
|
|
$
|
293,822
|
|
|
$
|
311,764
|
|
|
-5.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating profit margin:
|
|
|
|
|
|
|
Basis Pt Chg
|
|
|
|
|
|
|
Basis Pt Chg
|
Sally Beauty Supply
|
|
|
|
19.6
|
%
|
|
|
21.0
|
%
|
|
(140
|
)
|
|
|
|
18.7
|
%
|
|
|
19.7
|
%
|
|
(100
|
)
|
Beauty Systems Group
|
|
|
|
15.7
|
%
|
|
|
14.9
|
%
|
|
80
|
|
|
|
|
15.1
|
%
|
|
|
14.5
|
%
|
|
60
|
|
Consolidated operating profit margin
|
|
|
|
14.2
|
%
|
|
|
15.6
|
%
|
|
(140
|
)
|
|
|
|
13.6
|
%
|
|
|
14.4
|
%
|
|
(80
|
)
|
|
|
|
(1)
|
|
Unallocated expenses consist of corporate and shared costs.
|
|
|
|
(2)
|
|
For the three and the nine months ended June 30, 2014, share-based
compensation expense includes a non-recurring charge of $3.5
million in connection with the executive management transition
plan disclosed in May 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
2014
|
|
2013
|
|
% CHG
|
|
|
2014
|
|
2013
|
|
% CHG
|
Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (per GAAP)
|
|
|
$
|
67,756
|
|
$
|
72,466
|
|
-6.5
|
%
|
|
|
$
|
184,243
|
|
$
|
196,338
|
|
-6.2
|
%
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
19,989
|
|
|
18,798
|
|
6.3
|
%
|
|
|
|
58,739
|
|
|
52,853
|
|
11.1
|
%
|
Share-based compensation (1)
|
|
|
|
6,507
|
|
|
3,190
|
|
104.0
|
%
|
|
|
|
18,297
|
|
|
15,503
|
|
18.0
|
%
|
Expenses from data security incident (2)
|
|
|
|
864
|
|
|
-
|
|
-
|
|
|
|
|
1,974
|
|
|
-
|
|
-
|
|
Interest expense
|
|
|
|
29,308
|
|
|
27,006
|
|
8.5
|
%
|
|
|
|
87,055
|
|
|
80,510
|
|
8.1
|
%
|
Provision for income taxes
|
|
|
|
37,932
|
|
|
43,094
|
|
-12.0
|
%
|
|
|
|
109,579
|
|
|
115,426
|
|
-5.1
|
%
|
Adjusted EBITDA (Non-GAAP)
|
|
|
$
|
162,356
|
|
$
|
164,554
|
|
-1.3
|
%
|
|
|
$
|
459,887
|
|
$
|
460,630
|
|
-0.2
|
%
|
|
|
|
(1)
|
|
For the three months ended June 30, 2014 and 2013, share-based
compensation includes $3.5 million and $0.0 million, respectively,
of accelerated expense related to certain retirement-eligible
employees who are eligible to continue vesting awards upon
retirement; and $8.8 million and $5.9 million for the nine months
ended June 30, 2014 and 2013, respectively, including a
non-recurring charge of $3.5 million in connection with the
executive management transition plan disclosed in May 2014.
|
|
|
|
(2)
|
|
For the three and nine months ended June 30, 2014, selling, general
and administrative expenses include non-recurring expenses of $0.9
million and $2.0 million, respectively, incurred in connection with
the data security incident disclosed in March 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule D
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
|
Non-GAAP Financial Measures Reconciliations, Continued
|
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2014
|
|
|
|
As Reported
|
|
Management Transition Costs (1)
|
|
Expenses from Data Security Incident (2)
|
|
As Adjusted (Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
$
|
320,726
|
|
|
$
|
(3,500
|
)
|
|
$
|
(864
|
)
|
|
$
|
316,362
|
|
SG&A expenses, as a percentage of sales
|
|
|
|
33.8
|
%
|
|
|
|
|
|
|
33.3
|
%
|
Operating earnings
|
|
|
|
134,996
|
|
|
|
3,500
|
|
|
|
864
|
|
|
|
139,360
|
|
Operating Profit Margin
|
|
|
|
14.2
|
%
|
|
|
|
|
|
|
14.7
|
%
|
Earnings before provision for income taxes
|
|
|
|
105,688
|
|
|
|
3,500
|
|
|
|
864
|
|
|
|
110,052
|
|
Provision for income taxes (3)
|
|
|
|
37,932
|
|
|
|
1,365
|
|
|
|
337
|
|
|
|
39,634
|
|
Net earnings
|
|
|
$
|
67,756
|
|
|
$
|
2,135
|
|
|
$
|
527
|
|
|
$
|
70,418
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.43
|
|
|
$
|
0.01
|
|
|
$
|
-
|
|
|
$
|
0.44
|
|
Diluted
|
|
|
$
|
0.42
|
|
|
$
|
0.01
|
|
|
$
|
-
|
|
|
$
|
0.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, 2014
|
|
|
|
As Reported
|
|
Management Transition Costs (1)
|
|
Expenses from Data Security Incident (2)
|
|
As Adjusted (Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
$
|
953,016
|
|
|
$
|
(3,500
|
)
|
|
$
|
(1,974
|
)
|
|
$
|
947,542
|
|
SG&A expenses, as a percentage of sales
|
|
|
|
33.9
|
%
|
|
|
|
|
|
|
33.7
|
%
|
Operating earnings
|
|
|
|
380,877
|
|
|
|
3,500
|
|
|
|
1,974
|
|
|
|
386,351
|
|
Operating Profit Margin
|
|
|
|
13.6
|
%
|
|
|
|
|
|
|
13.8
|
%
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Earnings before provision for income taxes
|
|
|
|
293,822
|
|
|
|
3,500
|
|
|
|
1,974
|
|
|
|
299,296
|
|
Provision for income taxes (3)
|
|
|
|
109,579
|
|
|
|
1,365
|
|
|
|
770
|
|
|
|
111,714
|
|
Net earnings
|
|
|
$
|
184,243
|
|
|
$
|
2,135
|
|
|
$
|
1,204
|
|
|
$
|
187,582
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
1.14
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
1.16
|
|
Diluted
|
|
|
$
|
1.11
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
1.13
|
|
|
|
|
(1)
|
|
For the three and nine months ended June 30, 2014, selling, general
and administrative expenses include a non-recurring share-based
compensation charge of $3.5 million in connection with the executive
management transition plan disclosed in May 2014.
|
|
|
|
(2)
|
|
For the three and nine months ended June 30, 2014, selling, general
and administrative expenses include non-recurring expenses of $0.9
million and $2.0 million, respectively, incurred in connection with
the data security incident disclosed in March 2014.
|
|
|
|
(3)
|
|
The tax provision for the adjustment to net earnings was calculated
using an estimated effective tax rate of 39.0%.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule E
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
|
Store Count and Same Store Sales
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30,
|
|
|
|
|
|
2014
|
|
2013
|
|
CHG
|
|
|
|
|
|
|
|
|
Number of retail stores (end of period):
|
|
|
|
|
|
|
|
Sally Beauty Supply:
|
|
|
|
|
|
|
|
Company-operated stores
|
|
|
3,499
|
|
|
3,358
|
|
|
141
|
|
Franchise stores
|
|
|
21
|
|
|
21
|
|
|
-
|
|
Total Sally Beauty Supply
|
|
|
3,520
|
|
|
3,379
|
|
|
141
|
|
|
|
|
|
|
|
|
|
Beauty Systems Group:
|
|
|
|
|
|
|
|
Company-operated stores
|
|
|
1,098
|
|
|
1,063
|
|
|
35
|
|
Franchise stores
|
|
|
161
|
|
|
160
|
|
|
1
|
|
Total Beauty System Group
|
|
|
1,259
|
|
|
1,223
|
|
|
36
|
|
Total
|
|
|
4,779
|
|
|
4,602
|
|
|
177
|
|
|
|
|
|
|
|
|
|
BSG distributor sales consultants (end of period) (1)
|
|
|
980
|
|
|
995
|
|
|
(15
|
)
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
|
Third quarter company-operated same store sales growth (decline) (2)
|
|
|
|
|
|
|
Basis Pt Chg
|
Sally Beauty Supply
|
|
|
1.8
|
%
|
|
-0.8
|
%
|
|
260
|
|
Beauty Systems Group
|
|
|
2.7
|
%
|
|
4.6
|
%
|
|
(190
|
)
|
Consolidated
|
|
|
2.1
|
%
|
|
0.7
|
%
|
|
140
|
|
|
|
|
|
|
|
|
|
Nine months ended June 30 company-operated same store sales growth
(decline) (2)
|
|
|
|
|
|
|
Basis Pt Chg
|
Sally Beauty Supply
|
|
|
1.1
|
%
|
|
-0.3
|
%
|
|
140
|
|
Beauty Systems Group
|
|
|
3.4
|
%
|
|
3.8
|
%
|
|
(40
|
)
|
Consolidated
|
|
|
1.7
|
%
|
|
0.9
|
%
|
|
80
|
|
|
|
|
(1)
|
|
Includes 335 and 329 distributor sales consultants as reported by
our franchisees at June 30, 2014 and 2013, 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)
|
|
|
|
|
June 30, 2014
|
|
September 30, 2013
|
Financial condition information (at period end):
|
|
|
|
|
|
Working capital
|
|
|
$
|
616,836
|
|
|
$
|
473,164
|
|
Cash and cash equivalents
|
|
|
|
46,329
|
|
|
|
47,115
|
|
Property and equipment, net
|
|
|
|
233,366
|
|
|
|
229,540
|
|
Total assets
|
|
|
|
1,983,612
|
|
|
|
1,950,086
|
|
Total debt, including capital leases
|
|
|
|
1,821,715
|
|
|
|
1,690,703
|
|
Total stockholders' (deficit) equity
|
|
|
|
($362,794
|
)
|
|
|
($303,479
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
|
June 30, 2014
|
|
Interest Rates
|
Debt position excluding capital leases (at period end):
|
|
|
|
|
|
Revolving ABL facility
|
|
|
$
|
9,000
|
|
|
(i) Prime + 0.50-0.75% or (ii) LIBOR + 1.50-1.75%
|
Senior notes due 2019
|
|
|
|
750,000
|
|
|
6.875%
|
Senior notes due 2022 (1)
|
|
|
|
857,681
|
|
|
5.750%
|
Senior notes due 2023
|
|
|
|
200,000
|
|
|
5.500%
|
Other (2)
|
|
|
|
410
|
|
|
4.93% to 5.79%
|
Total debt
|
|
|
$
|
1,817,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturities, excluding capital leases
|
|
|
|
|
|
Twelve months ending June 30,
|
|
|
|
|
|
2015
|
|
|
$
|
9,410
|
|
|
|
2016-2019
|
|
|
|
-
|
|
|
|
Thereafter (1)
|
|
|
|
1,807,681
|
|
|
|
Total debt
|
|
|
$
|
1,817,091
|
|
|
|
|
|
|
(1)
|
|
Amount includes unamortized premium of $7.7 million related to notes
in an aggregate principal amount of $150.0 million. The 5.75%
interest rate relates to notes in an aggregate principal amount of
$850.0 million.
|
|
|
|
(2)
|
|
Represents pre-acquisition debt of businesses acquired.
|
Copyright Business Wire 2014