Sally Beauty Holdings, Inc. Announces Fourth Quarter Results
- Plan to Restructure International Operations
- Strategic Investments to Drive Growth
Sally Beauty Holdings, Inc. (NYSE: SBH) (“the Company”) today announced financial results for the fourth quarter and fiscal year
ended September 30, 2017. The Company will hold a conference call today at 7:30 a.m. (Central) to discuss these results and its
business.
Fiscal 2017 Fourth Quarter Overview
Consolidated net sales were $974.2 million in the fourth quarter, a decrease of 0.2% compared to the prior year. Same store
sales decreased 1.4% in the quarter. Hurricanes Harvey, Irma and Maria (collectively, “the Hurricanes”) resulted in a number of
store closures from late August through the end of the Company’s fiscal year. The negative impact of the Hurricanes on sales growth
and same store sales growth was approximately 80 basis points and 70 basis points, respectively. Additionally, foreign currency
translation had a favorable impact of approximately 60 basis points on reported sales growth. Reported diluted earnings per share
in the fourth quarter were $0.27, a decrease of 25.0% compared to the prior year, driven primarily by expenses related to both the
Company’s debt refinancing and 2017 Restructuring Plan. Adjusted diluted earnings per share in the fourth quarter were $0.45,
growth of 9.8% compared to the prior year. The Hurricanes negatively impacted both reported and adjusted diluted earnings per share
in the quarter by approximately $0.03.
“Even after considering the challenges created by the natural disasters in the quarter, which impacted August and September, our
revenue fell short of our expectations,” said Chris Brickman, President and Chief Executive Officer. “However, the modest decline
in consolidated net sales was offset by the successful completion of our 2017 restructuring plan, tight control of discretionary
expenses, the successful refinancing of a large portion of our long-term debt and the continued use of our strong cash flows to
acquire shares of our common stock.
“Driving revenue and earnings growth remains our top priority. To that end, today we are announcing the commencement of a
restructuring of our international operations in order to leverage the full scale of our consolidated European business and deliver
additional cost savings. At the same time, we are making investments in our e-commerce capabilities that will allow us to support
two-day delivery to more than 90% of U.S. households by the middle of fiscal 2018. In addition, we have planned a number of
exciting new product launches and improvements to our CRM, marketing and promotional strategies that we expect will build the
foundation to drive future growth.
“We believe that these changes, combined with the strength and stability of our large and growing Beauty Systems Group
distribution business, will keep us on the path to long-term earnings growth,” Brickman concluded.
Additional Fourth Quarter Financial Detail
Gross margin for the fourth quarter was 49.5%, essentially flat versus the prior year. Benefits from strategic pricing
initiatives in both segments and a customer mix shift in the Sally Beauty segment were offset by a shift in segment mix.
Reported operating earnings and operating margin in the fourth quarter were $111.8 million and 11.5%, respectively, compared to
reported operating earnings and operating margin of $110.8 million and 11.4%, respectively, in the prior year. Adjusted operating
earnings and operating margin (excluding charges related to the Company’s 2017 Restructuring Plan) were $120.2 million and 12.3%,
respectively, compared to adjusted operating earnings and operating margin of $123.5 million and 12.6%, respectively, in the prior
year. The Hurricanes negatively impacted both reported and adjusted operating earnings in the fourth quarter by approximately $7.7
million, representing both the impact of lost sales from store closures and costs related to both inventory write-offs and asset
impairments.
The Company repurchased (and subsequently retired) a total of 3.0 million shares of common stock during the fourth quarter at an
aggregate cost of $59.5 million. Share repurchases for fiscal year 2017 were approximately $346.1 million.
International Restructuring Plan
The Company successfully completed its 2017 Restructuring Plan, which was focused primarily on its North American operations.
Total charges incurred in fiscal 2017 in connection with the 2017 Restructuring Plan were $22.7 million, consisting primarily of
employee separation and facility closure costs. The Company expects annualized benefits from the 2017 Restructuring Plan of
approximately $20 million, with a benefit of approximately $10 million recorded in fiscal 2017.
The Company is today announcing the commencement of an international restructuring plan (the “International Restructuring Plan”)
focused on significantly improving the profitability of its international businesses, with particular focus on its European
operations. The Company expects to incur restructuring charges in the range of $12 million to $14 million, with approximately $10
million to be recorded in fiscal 2018, related primarily to potential employee separation costs. Additionally, the Company expects
to realize annualized benefits in the range of approximately $12 million to $14 million from the initiative, with a benefit of
approximately $8 million realized in fiscal 2018.
Fiscal Year 2018 Guidance
For fiscal year 2018, the Company expects both a continued challenging retail environment in the U.S. and a lingering impact
from the Hurricanes, particularly from Hurricane Maria in Puerto Rico, in the first half of the fiscal year. As such, the Company
expects full year consolidated same store sales to be approximately flat, with more challenging comparisons in the first half of
the fiscal year versus the second half of the fiscal year. The Company also expects the number of new store openings to be offset
by strategic store closures, resulting in approximately flat net store count versus the prior year, and a minimal impact on
reported revenue from foreign currency translation.
Full year gross margin is expected to expand by approximately 10 basis points, driven by strategic pricing initiatives in both
segments, a customer mix shift in the Sally U.S. business and an increase in vendor allowances, only partially offset by a segment
mix shift and modest pricing adjustments in the Sally U.S. business -- typically on low-velocity SKU’s -- designed to support the
brand’s value proposition.
Full year SG&A (including depreciation and amortization expense) is expected to be
approximately 37.7% versus 37.2% in fiscal year 2017, reflecting the operating expense impact of key investments to accelerate
e-commerce growth, investments in both a new inventory merchandising and planning system to support the U.S. and Canadian
businesses and a new point-of sale system for our BSG business, continued inflation in both store and distribution center wages and
the expectation of normalized levels of incentive compensation expense in fiscal 2018, partially offset by benefits from both the
2017 Restructuring Plan and the newly-announced International Restructuring Plan.
Reported operating earnings are expected to increase slightly, due primarily to lower restructuring costs in fiscal year 2018.
Adjusted operating earnings, including the impact of the Hurricanes in both years, are expected to decline slightly due to the
strategic investments noted above. However, the Company expects full year benefits from its recent debt refinancing and lower
average share count to result in solid growth in both full year reported diluted earnings per share and full year adjusted diluted
earnings per share.
Fiscal 2017 Full Year Financial Highlights
For the full fiscal year, consolidated net sales were $3.94 billion, a decrease of 0.4%, and same store sales declined 0.7%. The
Hurricanes negatively impacted both full year sales growth and full year same store sales growth by approximately 20 basis points.
Foreign currency translation had a negative impact of approximately 80 basis points on full year consolidated sales growth. In
addition, an extra day of selling in fiscal year 2016, which was a leap year, negatively impacted consolidated same store sales
growth in fiscal year 2017 by approximately 40 basis points.
Full year gross margin increased 20 basis points to 49.9%, driven primarily by strategic pricing initiatives in both segments
and customer mix in the Sally Beauty segment.
Reported operating earnings and operating margin for the full fiscal year were $478.6 million and 12.2%, respectively, compared
to reported operating earnings and operating margin of $498.3 million and 12.6%, respectively, in the prior year. Adjusted
operating earnings and operating margin (excluding charges related to the Company’s 2017 Restructuring Plan) were $501.3 million
and 12.7%, respectively, compared to adjusted operating earnings and operating margin of $515.5 million and 13.0%, respectively, in
the prior fiscal year.
Reported diluted earnings per share for the full fiscal year were $1.56, growth of 4.0% compared to the prior year. Adjusted
diluted earnings per share in fiscal 2017 were $1.80, growth of 4.7% compared to the prior year. The Hurricanes negatively impacted
both reported and adjusted diluted earnings per share in the fiscal year by approximately $0.03.
Additional Fiscal 2017 Fourth Quarter and Full Year Details
Adjusted EBITDA in the fourth quarter was $150.4 million, a decrease of 1.8% from the prior year, and Adjusted EBITDA margin was
15.4%, a decline of approximately 30 basis points from the prior year. Full year Adjusted EBITDA was $624.1 million, a decrease of
0.6% from the prior year, and Adjusted EBITDA margin was 15.8%, a decline of approximately 10 basis points from the prior year.
Inventory at quarter end was $930.9 million, up 2.6% from the prior year. The increase was due primarily to new store growth,
the addition of new brands and foreign currency translation.
Capital expenditures in the quarter were $23.1 million, and full year capital expenditures were $89.6 million, primarily for
information technology projects, new stores openings and distribution facility upgrades.
Fiscal 2017 Fourth Quarter Segment Results
Sally Beauty Supply (“Sally”)
- Net sales were $584.4 million in the quarter, a decrease of 0.8% versus the prior year. Foreign
currency translation boosted the segment’s revenue growth in the quarter by 80 basis points. Same store sales decreased
2.5%, with the Hurricanes contributing approximately 90 basis points of the decline.
- Net store count at year-end was 3,782, an increase of one from the prior fiscal year-end.
- Gross margin increased 10 basis points to 55.1% in the quarter. Gross margin benefitted from
strategic pricing initiatives and a shift in customer mix between retail and professional.
- Reported operating earnings were $91.2 million in the quarter, a decrease of 7.0% versus the prior
year. Reported operating earnings were negatively impacted by the sales decline and inventory write-off and repairs related to
the Hurricanes. Reported operating margin was 15.6%, a 100 basis point decrease from the prior year.
Beauty Systems Group (“BSG”)
- Net sales were $389.8 million in the quarter, an increase of 0.7% vs. the prior year, driven by
growth in same store sales, incremental sales from acquisitions and an increase in net new stores, partially offset by the
negative impact from the Hurricanes. Foreign currency translation increased BSG’s revenue growth by approximately 30 basis
points. Same store sales grew 1.0%, with a 40 basis point negative impact from the Hurricanes.
- Net store count at year-end was 1,368, up 30 from the prior fiscal year-end.
- Gross margin increased 10 basis points, to 41.2%, in the quarter.
- Reported operating earnings were $61.1 million in the quarter, an increase of 0.4% versus the prior
year, driven by the modest revenue growth and gross margin improvement. Reported operating margin in the quarter was 15.7%,
essentially flat to the prior year.
- Total distributor sales consultants at quarter end were 829 versus 914 at the end of the prior year.
This decrease is due primarily to a decline in the number of distributor sales consultants employed by BSG’s Armstrong McCall
franchise business.
Fiscal 2017 Full Year Segment Results
Sally Beauty Supply (“Sally”)
- Net sales were $2.35 billion in fiscal year 2017, a decrease of 1.7% versus the prior fiscal year.
Foreign currency translation negatively impacted full year revenue growth by 130 basis points. Same store sales decreased 1.6%,
including a 20 basis point negative impact from the Hurricanes and a 30 basis point negative impact from fiscal 2016 being a leap
year.
- Gross margin increased 50 basis points to 55.6% in fiscal year 2017. Gross margin benefitted from
strategic pricing initiatives and a shift in customer mix between retail and professional.
- Reported operating earnings were $385.4 million in fiscal year 2017, a decrease of 6.4% versus the
prior fiscal year. Reported operating earnings were negatively impacted by the sales decline and inventory write-off and repairs
related to the Hurricanes. Reported operating margin was 16.4%, a 90 basis point decrease from the prior fiscal year.
Beauty Systems Group (“BSG”)
- Net sales were $1.59 billion in fiscal year 2017, an increase of 1.7% vs. the prior year fiscal year,
driven by growth in same store sales, incremental sales from acquisitions and net new stores. Foreign currency translation had
essentially no impact on revenue growth. Same store sales growth was 1.3%, including a 10 basis point negative impact from the
Hurricanes and a 40 basis point negative impact from the fiscal 2016 being a leap year.
- Gross margin increased 10 basis points to 41.5% in fiscal year 2017.
- Reported operating earnings were $254.7 million in fiscal year 2017, an increase of 0.9% versus the
prior fiscal year, driven by the modest revenue growth and gross margin expansion. Reported operating margin was 16.0%, a decline
of approximately 10 basis points from the prior fiscal year.
Conference Call and Where You Can Find Additional Information
The Company will hold a conference call and audio webcast today to discuss its financial results and its business at
approximately 7:30 a.m. (Central). 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 877-531-2988 (International: 612-332-0720). 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 9:30 a.m.
(Central) November 15, 2017, through November 22, 2017, by dialing 800-475-6701 or if international dial 320-365-3844 and reference
the conference ID number 430498. 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 approximately $3.9 billion annually. Through the Sally Beauty Supply and Beauty Systems Group businesses, the
Company sells and distributes through 5,150 stores, including approximately 187 franchised units, and has operations 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 8,000 products for hair, skin, and nails through professional lines such
as OPI®, China Glaze®, Wella®, Clairol®, Conair® and Hot Shot
Tools®, 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 10,500 professionally branded products including
Paul Mitchell®, Wella®, Matrix®, Schwarzkopf®, Kenra®, Goldwell®,
Joico® and Aquage®, intended for use in salons and for resale by salons to retail consumers. 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 the mix of product 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 general economic conditions upon our business; the challenges of conducting business outside the United States; the impact of
Britain’s recent decision 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, 2017, 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 United States, or GAAP, and are therefore referred to as non-GAAP financial
measures: (1) Adjusted EBITDA and EBITDA margin; (2) adjusted operating earnings and operating margin; (3) adjusted diluted
earnings per share 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 and EBITDA Margin - We define the measure Adjusted EBITDA as GAAP net earnings before depreciation and
amortization, interest expense, income taxes, share-based compensation, and costs related to the Company’s previously announced
Restructuring Plan, data security incidents, management transition plan, executive separation expenses and asset impairment for the
relevant time periods as indicated in the accompanying non-GAAP reconciliations to the comparable GAAP financial measures. Adjusted
EBITDA Margin is Adjusted EBITDA as a percentage of net sales.
Adjusted Operating Earnings and Operating Margin – Adjusted operating earnings are GAAP operating earnings that excludes
costs related to the Company’s previously announced Restructuring Plan, data security incidents, management transition plan,
executive separation expenses and asset impairment charges for the relevant time periods as indicated in the accompanying non-GAAP
reconciliations to the comparable GAAP financial measures. Adjusted Operating Margin is Adjusted Operating Earnings as a percentage
of net sales.
Adjusted Diluted Net Earnings Per Share – Adjusted diluted net earnings per share is GAAP diluted earnings per share that
exclude costs related to the Company’s previously announced Restructuring Plan, loss on debt extinguishment and related interest
overlap, data security incidents, management transition plan, executive separation expenses and asset impairment as indicated in
the accompanying non-GAAP reconciliations to the comparable GAAP financial measures.
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 believe that these non-GAAP financial measures 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.
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
flows. 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. 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 |
|
Segment Information |
1 |
Non-GAAP Financial Measures Reconciliations |
2-3 |
Non-GAAP Financial Measures Reconciliations Continued; Adjusted EBITDA and |
|
Operating Free Cash Flow |
4 |
Store Count and Same Store Sales |
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Consolidated Statements of Earnings |
(In thousands, except per share data) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Twelve Months Ended September 30, |
|
|
|
|
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
Percentage
Change
|
|
|
2017 |
|
|
|
2016 |
|
|
Percentage
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
|
$ |
974,195 |
|
|
$ |
976,358 |
|
|
-0.2 |
% |
|
$ |
3,938,317 |
|
|
$ |
3,952,618 |
|
|
-0.4 |
% |
Cost of products sold |
|
|
491,753 |
|
|
|
492,917 |
|
|
-0.2 |
% |
|
|
1,973,422 |
|
|
|
1,988,678 |
|
|
-0.8 |
% |
|
Gross profit |
|
|
482,442 |
|
|
|
483,441 |
|
|
-0.2 |
% |
|
|
1,964,895 |
|
|
|
1,963,940 |
|
|
0.0 |
% |
Selling, general and administrative expenses (1) |
|
|
333,913 |
|
|
|
345,489 |
|
|
-3.4 |
% |
|
|
1,351,296 |
|
|
|
1,365,986 |
|
|
-1.1 |
% |
Depreciation and amortization |
|
|
28,352 |
|
|
|
27,133 |
|
|
4.5 |
% |
|
|
112,323 |
|
|
|
99,657 |
|
|
12.7 |
% |
Restructuring charges |
|
|
8,414 |
|
|
|
- |
|
|
100.0 |
% |
|
|
22,679 |
|
|
|
- |
|
|
100.0 |
% |
|
Operating earnings |
|
|
111,763 |
|
|
|
110,819 |
|
|
0.9 |
% |
|
|
478,597 |
|
|
|
498,297 |
|
|
-4.0 |
% |
Interest expense (2) |
|
|
52,283 |
|
|
|
26,620 |
|
|
96.4 |
% |
|
|
132,899 |
|
|
|
144,237 |
|
|
-7.9 |
% |
|
Earnings before provision for income taxes |
|
|
59,480 |
|
|
|
84,199 |
|
|
-29.4 |
% |
|
|
345,698 |
|
|
|
354,060 |
|
|
-2.4 |
% |
Provision for income taxes |
|
|
23,761 |
|
|
|
31,578 |
|
|
-24.8 |
% |
|
|
130,622 |
|
|
|
131,118 |
|
|
-0.4 |
% |
|
Net earnings |
|
$ |
35,719 |
|
|
$ |
52,621 |
|
|
-32.1 |
% |
|
$ |
215,076 |
|
|
$ |
222,942 |
|
|
-3.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
$ |
0.27 |
|
|
$ |
0.36 |
|
|
-25.0 |
% |
|
$ |
1.56 |
|
|
$ |
1.51 |
|
|
3.3 |
% |
|
Diluted |
|
|
|
$ |
0.27 |
|
|
$ |
0.36 |
|
|
-25.0 |
% |
|
$ |
1.56 |
|
|
$ |
1.50 |
|
|
4.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
130,543 |
|
|
|
145,504 |
|
|
|
|
|
137,533 |
|
|
|
147,179 |
|
|
|
|
Diluted |
|
|
|
|
131,163 |
|
|
|
147,118 |
|
|
|
|
|
138,176 |
|
|
|
148,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis Point
Change
|
|
|
|
|
|
Basis Point
Change
|
Comparison as a percentage of net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated gross margin |
|
|
49.5 |
% |
|
|
49.5 |
% |
|
0 |
|
|
|
49.9 |
% |
|
|
49.7 |
% |
|
20 |
|
|
Selling, general and administrative expenses |
|
|
34.3 |
% |
|
|
35.4 |
% |
|
(110 |
) |
|
|
34.3 |
% |
|
|
34.6 |
% |
|
(30 |
) |
|
Consolidated operating margin |
|
|
11.5 |
% |
|
|
11.4 |
% |
|
10 |
|
|
|
12.2 |
% |
|
|
12.6 |
% |
|
(40 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
|
39.9 |
% |
|
|
37.5 |
% |
|
240 |
|
|
|
37.8 |
% |
|
|
37.0 |
% |
|
80 |
|
|
|
|
(1) For the three months ended September 30, 2016, selling, general and
administrative expenses include $12.0 million of expenses incurred in connection with the data security incidents. For the
twelve months ended September 30, 2016, expenses incurred in connection with the data security incidents were $14.6 million,
and selling, general and administrative expenses also include $1.3 million of expenses related to the management transition
plan disclosed in the fiscal year 2016. |
|
|
|
(2) For the three and twelve months ended September 30, 2017, interest expense includes a loss on
extinguishment of debt of $28.0 million in connection with our July 2017 redemption of our senior notes due 2022 and, for the
twelve months ended September 30, 2016, a loss on extinguishment of debt of $33.3 million in connection with our December
2015 redemption of our senior notes due 2019.
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
|
|
|
Condensed Consolidated Balance Sheets |
|
|
|
(In thousands) |
|
|
|
(Unaudited) |
|
|
|
|
|
|
As of September 30, |
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
63,759 |
|
|
$ |
86,622 |
|
|
|
Trade and other accounts receivable |
|
92,241 |
|
|
|
83,983 |
|
|
|
Inventory |
|
930,855 |
|
|
|
907,337 |
|
|
|
Other current assets |
|
55,223 |
|
|
|
54,861 |
|
|
|
Deferred income tax assets |
|
28,425 |
|
|
|
40,024 |
|
|
|
Total current assets |
|
1,170,503 |
|
|
|
1,172,827 |
|
|
|
Property and equipment, net |
|
313,717 |
|
|
|
319,558 |
|
|
|
Goodwill and other intangible assets |
|
618,096 |
|
|
|
625,677 |
|
|
|
Other assets |
|
20,777 |
|
|
|
14,001 |
|
|
|
Total assets |
$ |
2,123,093 |
|
|
$ |
2,132,063 |
|
|
|
|
|
|
|
|
|
Current maturities of long-term debt |
$ |
96,082 |
|
|
$ |
716 |
|
|
|
Accounts payable |
|
307,752 |
|
|
|
271,376 |
|
|
|
Accrued liabilities |
|
168,498 |
|
|
|
214,584 |
|
|
|
Income taxes payable |
|
2,233 |
|
|
|
1,989 |
|
|
|
Total current liabilities |
|
574,565 |
|
|
|
488,665 |
|
|
|
Long-term debt, including capital leases |
|
1,771,853 |
|
|
|
1,783,294 |
|
|
|
Other liabilities |
|
20,140 |
|
|
|
21,614 |
|
|
|
Deferred income tax liabilities |
|
120,151 |
|
|
|
114,656 |
|
|
|
Total liabilities |
|
2,486,709 |
|
|
|
2,408,229 |
|
|
|
Total stockholders' deficit |
|
(363,616 |
) |
|
|
(276,166 |
) |
|
|
Total liabilities and stockholders' deficit |
$ |
2,123,093 |
|
|
$ |
2,132,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Segment Information |
(In thousands) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Twelve Months Ended September 30, |
|
|
|
|
|
2017 |
|
|
|
2016 (1)
|
|
|
Percentage
Change
|
|
|
2017 |
|
|
|
2016 (1)
|
|
|
Percentage
Change
|
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sally Beauty Supply ("SBS") |
|
$ |
584,384 |
|
|
$ |
589,269 |
|
|
-0.8 |
% |
|
$ |
2,345,116 |
|
|
$ |
2,386,337 |
|
|
-1.7 |
% |
|
|
Beauty Systems Group ("BSG") |
|
|
389,811 |
|
|
|
387,089 |
|
|
0.7 |
% |
|
|
1,593,201 |
|
|
|
1,566,281 |
|
|
1.7 |
% |
|
Total net sales |
|
$ |
974,195 |
|
|
$ |
976,358 |
|
|
-0.2 |
% |
|
$ |
3,938,317 |
|
|
$ |
3,952,618 |
|
|
-0.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SBS |
|
$ |
91,162 |
|
|
$ |
98,032 |
|
|
-7.0 |
% |
|
$ |
385,407 |
|
|
$ |
411,824 |
|
|
-6.4 |
% |
|
|
BSG |
|
|
61,061 |
|
|
|
60,794 |
|
|
0.4 |
% |
|
|
254,691 |
|
|
|
252,442 |
|
|
0.9 |
% |
|
Segment operating earnings |
|
|
152,223 |
|
|
|
158,826 |
|
|
-4.2 |
% |
|
|
640,098 |
|
|
|
664,266 |
|
|
-3.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated expenses (2) |
|
|
(32,046 |
) |
|
|
(48,007 |
) |
|
-33.2 |
% |
|
|
(138,822 |
) |
|
|
(165,969 |
) |
|
-16.4 |
% |
|
Restructuring charges |
|
|
(8,414 |
) |
|
|
- |
|
|
100.0 |
% |
|
|
(22,679 |
) |
|
|
- |
|
|
100.0 |
% |
|
Interest expense (3) |
|
|
(52,283 |
) |
|
|
(26,620 |
) |
|
96.4 |
% |
|
|
(132,899 |
) |
|
|
(144,237 |
) |
|
-7.9 |
% |
|
Earnings before provision for income taxes |
|
$ |
59,480 |
|
|
$ |
84,199 |
|
|
-29.4 |
% |
|
$ |
345,698 |
|
|
$ |
354,060 |
|
|
-2.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment gross margin: |
|
|
2017 |
|
|
|
2016 (1)
|
|
|
Basis Point
Change
|
|
|
2017 |
|
|
|
2016 (1)
|
|
|
Basis Point
Change
|
|
|
SBS |
|
|
55.1 |
% |
|
|
55.0 |
% |
|
10 |
|
|
|
55.6 |
% |
|
|
55.1 |
% |
|
50 |
|
|
|
BSG |
|
|
41.2 |
% |
|
|
41.1 |
% |
|
10 |
|
|
|
41.5 |
% |
|
|
41.4 |
% |
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating margin: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SBS |
|
|
15.6 |
% |
|
|
16.6 |
% |
|
(100 |
) |
|
|
16.4 |
% |
|
|
17.3 |
% |
|
(90 |
) |
|
|
BSG |
|
|
15.7 |
% |
|
|
15.7 |
% |
|
0 |
|
|
|
16.0 |
% |
|
|
16.1 |
% |
|
(10 |
) |
|
Consolidated operating margin |
|
|
11.5 |
% |
|
|
11.4 |
% |
|
10 |
|
|
|
12.2 |
% |
|
|
12.6 |
% |
|
(40 |
) |
|
|
|
(1) Certain amounts for the prior fiscal periods have been reclassified to conform to
the current period presentation in connection with the realignment of a business unit from the BSG segment to the SBS
segment. |
|
|
|
(2) Unallocated expenses, including share-based compensation expenses, consist of
corporate and shared costs and are included in selling, general and administrative expenses. For the three months ended
September 30, 2016, unallocated expenses include $12.0 million of expenses incurred in connection with the data security
incidents. For the twelve months ended September 30, 2016, expenses incurred in connection with the data security incidents
were $14.6 million, and unallocated expenses also include $1.3 million of expenses related to the management transition plan
disclosed in the fiscal year 2016. |
|
|
|
(3) For the three and twelve months ended September 30, 2017, interest expense includes a loss on
extinguishment of debt of $28.0 million in connection with our July 2017 redemption of our senior notes due 2022 and, for the
twelve months ended September 30, 2016, a loss on extinguishment of debt of $33.3 million in connection with our December
2015 redemption of our senior notes due 2019.
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
|
Non-GAAP Financial Measures Reconciliations |
|
(In thousands, except per share data) |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2017 |
|
|
|
|
|
As Reported |
|
Loss on
Extinguishment
of Debt (1)
|
|
Restructuring
Charges (2)(4)
|
|
|
|
|
|
As Adjusted
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
$ |
333,913 |
|
|
|
|
|
|
|
|
|
|
$ |
333,913 |
|
|
|
SG&A expenses, as a percentage of net sales |
|
|
34.3 |
% |
|
|
|
|
|
|
|
|
|
|
34.3 |
% |
|
|
Operating earnings |
|
|
111,763 |
|
|
|
|
$ |
8,414 |
|
|
|
|
|
|
120,177 |
|
|
|
Operating margin |
|
|
11.5 |
% |
|
|
|
|
|
|
|
|
|
|
12.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
Earnings before provision for income taxes |
|
|
59,480 |
|
|
$ |
27,981 |
|
|
8,414 |
|
|
|
|
|
|
95,875 |
|
|
|
Provision for income taxes (4) |
|
|
23,761 |
|
|
|
10,633 |
|
|
2,440 |
|
|
|
|
|
|
36,834 |
|
|
|
Net earnings |
|
$ |
35,719 |
|
|
$ |
17,348 |
|
$ |
5,974 |
|
|
|
|
|
$ |
59,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.27 |
|
|
$ |
0.13 |
|
$ |
0.05 |
|
|
|
|
|
$ |
0.45 |
|
|
|
|
Diluted |
|
$ |
0.27 |
|
|
$ |
0.13 |
|
$ |
0.05 |
|
|
|
|
|
$ |
0.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2016 |
|
|
|
|
|
As Reported |
|
|
|
|
Charges from
Data Security
Incidents (3)
|
|
Executive
Separation
Expenses
|
|
As Adjusted
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
$ |
345,489 |
|
|
|
|
|
|
$ |
(11,995 |
) |
|
$ |
(679 |
) |
|
$ |
332,815 |
|
|
|
SG&A expenses, as a percentage of net sales |
|
|
35.4 |
% |
|
|
|
|
|
|
|
|
|
|
34.1 |
% |
|
|
Operating earnings |
|
|
110,819 |
|
|
|
|
|
|
|
11,995 |
|
|
|
679 |
|
|
|
123,493 |
|
|
|
Operating margin |
|
|
11.4 |
% |
|
|
|
|
|
|
|
|
|
|
12.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
Earnings before provision for income taxes |
|
|
84,199 |
|
|
|
|
|
|
|
11,995 |
|
|
|
679 |
|
|
|
96,873 |
|
|
|
Provision for income taxes (4) |
|
|
31,578 |
|
|
|
|
|
|
|
4,558 |
|
|
|
258 |
|
|
|
36,394 |
|
|
|
Net earnings |
|
$ |
52,621 |
|
|
|
|
|
|
$ |
7,437 |
|
|
$ |
421 |
|
|
$ |
60,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.36 |
|
|
|
|
|
|
$ |
0.05 |
|
|
$ |
0.00 |
|
|
$ |
0.42 |
|
|
|
|
Diluted |
|
$ |
0.36 |
|
|
|
|
|
|
$ |
0.05 |
|
|
$ |
0.00 |
|
|
$ |
0.41 |
|
|
|
(1) Loss on extinguishment of debt is included in interest expense and
represents call premiums and other expenses incurred in connection with our July 2017 redemption of our senior notes due
2022. |
|
|
(2) Restructuring charges represent costs and expenses incurred in
connection with the restructuring plan disclosed earlier this year. |
|
|
(3) Charges from data security incidents are included in selling, general
and administrative expenses and represent expenses (including assessments by credit card networks, remediation costs, and other
costs and expenses) incurred in connection with the data security incidents disclosed earlier. |
|
|
(4) Unless otherwise indicated, the income tax provision associated with
fiscal year 2017 and 2016 adjustments to net earnings was calculated using an effective tax rate of 38.0%. The income tax
provision associated with the restructuring charges was calculated using a 29% tax rate since realization of a tax benefit for
portions of this expense is currently not deemed probable. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
Non-GAAP Financial Measures Reconciliations, Continued |
(In thousands, except per share data) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended September 30, 2017 |
|
|
|
|
As Reported |
|
Loss on
Extinguishment
of Debt (1)
|
|
Restructuring
Charges (2)(4)
|
|
|
|
|
|
|
|
|
|
As Adjusted
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
$ |
1,351,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,351,296 |
|
|
|
SG&A expenses, as a percentage of net sales |
|
|
34.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34.3 |
% |
|
Operating earnings |
|
|
478,597 |
|
|
|
|
$ |
22,679 |
|
|
|
|
|
|
|
|
|
|
501,276 |
|
|
|
Operating margin |
|
|
12.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.7 |
% |
|
Earnings before provision for income taxes |
|
|
345,698 |
|
|
$ |
27,981 |
|
|
22,679 |
|
|
|
|
|
|
|
|
|
|
396,358 |
|
|
Provision for income taxes (4) |
|
|
130,622 |
|
|
|
10,633 |
|
|
6,917 |
|
|
|
|
|
|
|
|
|
|
148,172 |
|
|
Net earnings |
|
$ |
215,076 |
|
|
$ |
17,348 |
|
$ |
15,762 |
|
|
|
|
|
|
|
|
|
$ |
248,186 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.56 |
|
|
$ |
0.13 |
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
$ |
1.80 |
|
|
|
Diluted |
|
$ |
1.56 |
|
|
$ |
0.13 |
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
$ |
1.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended September 30, 2016 |
|
|
|
|
As Reported |
|
Loss on
Extinguishment
of Debt (1)
|
|
Overlapping
Interest
Expense (1)
|
|
Charges from
Data Security
Incidents (3)
|
|
Management
Transition
Expenses (3)
|
|
Executive
Separation
Expenses
|
|
Asset
Impairment
Charge
|
|
As Adjusted
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
$ |
1,365,986 |
|
|
|
|
|
|
$ |
(14,615 |
) |
|
$ |
(1,318 |
) |
|
$ |
(679 |
) |
|
$ |
(571 |
) |
|
$ |
1,348,803 |
|
|
|
SG&A expenses, as a percentage of net sales |
|
|
34.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34.1 |
% |
|
Operating earnings |
|
|
498,297 |
|
|
|
|
|
|
|
14,615 |
|
|
|
1,318 |
|
|
|
679 |
|
|
|
571 |
|
|
|
515,480 |
|
|
|
Operating margin |
|
|
12.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.0 |
% |
|
Earnings before provision for income taxes |
|
|
354,060 |
|
|
$ |
33,296 |
|
$ |
2,148 |
|
|
14,615 |
|
|
|
1,318 |
|
|
|
679 |
|
|
|
571 |
|
|
|
406,687 |
|
|
Provision for income taxes (4) |
|
|
131,118 |
|
|
|
12,652 |
|
|
816 |
|
|
5,554 |
|
|
|
501 |
|
|
|
258 |
|
|
|
217 |
|
|
|
151,116 |
|
|
Net earnings |
|
$ |
222,942 |
|
|
$ |
20,644 |
|
$ |
1,332 |
|
$ |
9,061 |
|
|
$ |
817 |
|
|
$ |
421 |
|
|
$ |
354 |
|
|
$ |
255,571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.51 |
|
|
$ |
0.14 |
|
$ |
0.01 |
|
$ |
0.06 |
|
|
$ |
0.01 |
|
|
$ |
0.00 |
|
|
$ |
0.00 |
|
|
$ |
1.74 |
|
|
|
Diluted |
|
$ |
1.50 |
|
|
$ |
0.14 |
|
$ |
0.01 |
|
$ |
0.06 |
|
|
$ |
0.01 |
|
|
$ |
0.00 |
|
|
$ |
0.00 |
|
|
$ |
1.72 |
|
|
(1) Loss on extinguishment of debt is included in interest expense and,
for the fiscal year 2017, represents call premiums and other expenses of $28.0 million incurred in connection with our July
2017 redemption of our senior notes due 2022. For the twelve months ended September 30, 2016, loss on extinguishment of debt in
connection with our December 2015 redemption of our senior notes due 2019 was $33.3 million. In addition, interest expense of
$2.1 million was incurred on the senior notes due 2019 after December 3, 2015 and until their redemption, as well as interest
on our 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) Restructuring charges represent costs and expenses incurred in
connection with the restructuring plan disclosed earlier in 2017. |
|
|
(3) Charges from data security incidents are included in selling, general
and administrative expenses and represent expenses, including assessments by credit card networks and other costs and expenses,
incurred in connection with the data security incidents disclosed earlier. For the twelve months ended September 30, 2016,
selling, general and administrative expenses also include expenses of $1.3 million incurred in connection with management
transition plan disclosed in the fiscal year 2016. |
|
|
(4) Unless otherwise indicated, the income tax provision associated with
fiscal year 2017 and 2016 adjustments to net earnings was calculated using an effective tax rate of 38.0%. The income tax
provision associated with the restructuring charges was calculated using a 30.5% tax rate since realization of a tax benefit
for portions of this expense is currently not deemed probable. |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
|
Non-GAAP Financial Measures Reconciliations, Continued |
|
(In thousands) |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Twelve Months Ended September 30, |
|
|
Adjusted EBITDA: |
|
|
2017 |
|
|
|
2016 |
|
|
Percentage
Change
|
|
|
2017 |
|
|
|
2016 |
|
|
Percentage
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings |
|
$ |
35,719 |
|
|
$ |
52,621 |
|
|
-32.1 |
% |
|
$ |
215,076 |
|
|
$ |
222,942 |
|
|
-3.5 |
% |
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
28,352 |
|
|
|
27,133 |
|
|
4.5 |
% |
|
|
112,323 |
|
|
|
99,657 |
|
|
12.7 |
% |
|
|
|
Interest expense (1) |
|
|
52,283 |
|
|
|
26,620 |
|
|
96.4 |
% |
|
|
132,899 |
|
|
|
144,237 |
|
|
-7.9 |
% |
|
|
|
Provision for income taxes |
|
|
23,761 |
|
|
|
31,578 |
|
|
-24.8 |
% |
|
|
130,622 |
|
|
|
131,118 |
|
|
-0.4 |
% |
|
|
EBITDA (non-GAAP) |
|
|
140,115 |
|
|
|
137,952 |
|
|
1.6 |
% |
|
|
590,920 |
|
|
|
597,954 |
|
|
-1.2 |
% |
|
|
|
Share-based compensation |
|
|
1,918 |
|
|
|
2,570 |
|
|
-25.4 |
% |
|
|
10,507 |
|
|
|
12,580 |
|
|
-16.5 |
% |
|
|
|
Restructuring charges |
|
|
8,414 |
|
|
|
- |
|
|
100.0 |
% |
|
|
22,679 |
|
|
|
- |
|
|
100.0 |
% |
|
|
|
Charges from data security incidents (2) |
|
|
- |
|
|
|
11,995 |
|
|
-100.0 |
% |
|
|
- |
|
|
|
14,615 |
|
|
-100.0 |
% |
|
|
|
Management transition expenses (2) |
|
|
- |
|
|
|
- |
|
|
0.0 |
% |
|
|
- |
|
|
|
1,318 |
|
|
-100.0 |
% |
|
|
|
Executive separation expenses |
|
|
- |
|
|
|
679 |
|
|
-100.0 |
% |
|
|
- |
|
|
|
679 |
|
|
-100.0 |
% |
|
|
|
Assets impairment charge |
|
|
- |
|
|
|
- |
|
|
0.0 |
% |
|
|
- |
|
|
|
571 |
|
|
-100.0 |
% |
|
|
Adjusted EBITDA (non-GAAP) |
|
$ |
150,447 |
|
|
$ |
153,196 |
|
|
-1.8 |
% |
|
$ |
624,106 |
|
|
$ |
627,717 |
|
|
-0.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis Point
Change
|
|
|
|
|
|
Basis Point
Change
|
|
|
Adjusted EBITDA as a percentage of net
sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin |
|
|
15.4 |
% |
|
|
15.7 |
% |
|
(30 |
) |
|
|
15.8 |
% |
|
|
15.9 |
% |
|
(10 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Free Cash Flow: |
|
|
2017 |
|
|
|
2016 |
|
|
Percentage
Change
|
|
|
2017 |
|
|
|
2016 |
|
|
Percentage
Change
|
|
|
Net cash provided by operating activities |
|
$ |
120,963 |
|
|
$ |
102,192 |
|
|
18.4 |
% |
|
$ |
344,378 |
|
|
$ |
351,005 |
|
|
-1.9 |
% |
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for property and equipment, net |
|
|
(23,096 |
) |
|
|
(40,419 |
) |
|
-42.9 |
% |
|
|
(89,625 |
) |
|
|
(148,689 |
) |
|
-39.7 |
% |
|
|
Operating free cash flow (non-GAAP) |
|
$ |
97,867 |
|
|
$ |
61,773 |
|
|
58.4 |
% |
|
$ |
254,753 |
|
|
$ |
202,316 |
|
|
25.9 |
% |
|
|
|
(1) For the three and twelve months ended September 30, 2017, interest expense includes a loss on
extinguishment of debt of $28.0 million in connection with our July 2017 redemption of our senior notes due 2022 and, for the
twelve months ended September 30, 2016, a loss on extinguishment of debt of $33.3 million in connection with our December
2015 redemption of our senior notes due 2019.
|
|
|
(2) For the three months ended September 30, 2016, selling, general and administrative expenses
include $12.0 million of expenses incurred in connection with the data security incidents. For the twelve months ended
September 30, 2016, expenses incurred in connection with the data security incidents were $14.6 million, and selling, general
and administrative expenses also include $1.3 million of expenses related to the management transition plan disclosed in the
fiscal year 2016.
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule 5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES |
|
Store Count and Same Store Sales |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, |
|
|
|
|
|
|
|
|
|
2017 |
|
|
2016 |
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of stores: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Sally Beauty Supply ("SBS"): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Company-operated stores |
|
|
|
|
|
|
|
3,763 |
|
|
3,763 |
|
|
- |
|
|
Franchise stores |
|
|
|
|
|
|
|
19 |
|
|
18 |
|
|
1 |
|
|
Total SBS |
|
|
|
|
|
|
|
3,782 |
|
|
3,781 |
|
|
1 |
|
|
Beauty Systems Group ("BSG"): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Company-operated stores |
|
|
|
|
|
|
|
1,200 |
|
|
1,174 |
|
|
26 |
|
|
Franchise stores |
|
|
|
|
|
|
|
168 |
|
|
164 |
|
|
4 |
|
|
Total BSG |
|
|
|
|
|
|
|
1,368 |
|
|
1,338 |
|
|
30 |
|
|
Total consolidated |
|
|
|
|
|
|
|
5,150 |
|
|
5,119 |
|
|
31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of BSG distributor sales consultants |
|
|
|
|
|
|
|
829 |
|
|
914 |
|
|
(85 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Twelve Months Ended
September 30,
|
|
|
|
2017 |
|
|
2016 |
|
|
Basis Point
Change
|
|
2017 |
|
|
2016 |
|
|
Basis Point
Change
|
|
Same store sales growth (decline) (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
SBS |
|
-2.5 |
% |
|
0.8 |
% |
|
(330 |
) |
|
-1.6 |
% |
|
1.7 |
% |
|
(330 |
) |
|
BSG |
|
1.0 |
% |
|
1.9 |
% |
|
(90 |
) |
|
1.3 |
% |
|
5.5 |
% |
|
(420 |
) |
|
Consolidated |
|
-1.4 |
% |
|
1.2 |
% |
|
(260 |
) |
|
-0.7 |
% |
|
2.9 |
% |
|
(360 |
) |
|
|
BSG distributor sales consultants include 259 and 311 sales consultants
employed by our franchisees at September 30, 2017 and 2016, respectively. |
|
|
(1) 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 from
stores relocated until 14 months after the relocation. The sales from stores acquired are excluded from our same store sales
calculation until 14 months after the acquisition. |
Sally Beauty Holdings, Inc.
Jeff Harkins, 940-297-3877
Investor Relations
View source version on businesswire.com: http://www.businesswire.com/news/home/20171115005308/en/