Parent, Issuers, Guarantor and Non-Guarantor Condensed Consolidated Financial Statements | 13. Parent, Issuers, Guarantor and Non-Guarantor Condensed Consolidating Financial Statements Condensed Consolidating Balance Sheet June 30, 2018 (In thousands) Parent Sally Holdings and Sally Capital Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Eliminations Sally Holdings, Inc. and Subsidiaries Assets Cash and cash equivalents $ — $ 10 $ 27,386 $ 49,459 $ — $ 76,855 Trade and other accounts receivable, net — — 59,773 34,812 — 94,585 Due from affiliates — — 2,542,180 — (2,542,180 ) — Inventory — — 720,360 230,618 — 950,978 Other current assets 2,755 267 24,741 14,326 — 42,089 Property and equipment, net 9 — 221,685 74,920 — 296,614 Investment in subsidiaries 1,309,860 3,968,488 371,610 — (5,649,958 ) — Goodwill and other intangible assets, net — — 461,468 150,381 — 611,849 Other assets 1,050 10,683 (7,850 ) 18,859 — 22,742 Total assets $ 1,313,674 $ 3,979,448 $ 4,421,353 $ 573,375 $ (8,192,138 ) $ 2,095,712 Liabilities and Stockholders’ (Deficit) Equity Accounts payable $ 85 $ — $ 242,602 $ 67,801 $ — $ 310,488 Due to affiliates 1,627,792 823,046 — 91,342 (2,542,180 ) — Accrued liabilities 256 6,188 126,664 33,397 — 166,505 Income taxes payable 1,578 1,850 — (280 ) — 3,148 Long-term debt — 1,837,416 2 888 — 1,838,306 Other liabilities 10,371 — 19,347 4,056 — 33,774 Deferred income tax liabilities, net (199 ) 1,088 64,250 4,561 — 69,700 Total liabilities 1,639,883 2,669,588 452,865 201,765 (2,542,180 ) 2,421,921 Total stockholders’ (deficit) equity (326,209 ) 1,309,860 3,968,488 371,610 (5,649,958 ) (326,209 ) Total liabilities and stockholders’ (deficit) equity $ 1,313,674 $ 3,979,448 $ 4,421,353 $ 573,375 $ (8,192,138 ) $ 2,095,712 Condensed Consolidating Balance Sheet September 30, 2017 (In thousands) Parent Sally Holdings LLC and Sally Capital Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Eliminations Sally Beauty Holdings, Inc. and Subsidiaries Assets Cash and cash equivalents $ — $ 10 $ 22,090 $ 41,659 $ — $ 63,759 Trade and other accounts receivable, net 200 — 59,992 32,049 — 92,241 Due from affiliates — — 2,289,371 — (2,289,371 ) — Inventory — — 709,890 220,965 — 930,855 Other current assets 11,763 813 26,144 16,503 — 55,223 Property and equipment, net 12 — 230,069 83,636 — 313,717 Investment in subsidiaries 1,110,891 3,717,999 386,681 — (5,215,571 ) — Goodwill and other intangible assets, net — — 468,118 149,978 — 618,096 Other assets 1,538 8,116 (7,837 ) 23,299 — 25,116 Total assets $ 1,124,404 $ 3,726,938 $ 4,184,518 $ 568,089 $ (7,504,942 ) $ 2,099,007 Liabilities and Stockholders’ (Deficit) Equity Accounts payable $ 251 $ 4 $ 243,818 $ 63,679 $ — $ 307,752 Due to affiliates 1,487,484 727,856 — 74,031 (2,289,371 ) — Accrued liabilities 285 20,108 113,628 32,506 — 166,527 Income taxes payable — 1,624 — 609 — 2,233 Long-term debt — 1,866,455 1 1,479 — 1,867,935 Other liabilities — — 16,008 4,132 — 20,140 Deferred income tax liabilities, net — — 93,064 4,972 — 98,036 Total liabilities 1,488,020 2,616,047 466,519 181,408 (2,289,371 ) 2,462,623 Total stockholders’ (deficit) equity (363,616 ) 1,110,891 3,717,999 386,681 (5,215,571 ) (363,616 ) Total liabilities and stockholders’ (deficit) equity $ 1,124,404 $ 3,726,938 $ 4,184,518 $ 568,089 $ (7,504,942 ) $ 2,099,007 Condensed Consolidating Statement of Earnings and Comprehensive Income Three Months Ended June 30, 2018 (In thousands) Parent Sally Holdings LLC and Sally Capital Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Eliminations Sally Beauty Holdings, Inc. and Subsidiaries Net sales $ — $ — $ 798,185 $ 198,098 $ — $ 996,283 Related party sales — — 639 — (639 ) — Cost of products sold and distribution expenses — — 399,482 104,070 (639 ) 502,913 Gross profit — — 399,342 94,028 — 493,370 Selling, general and administrative expenses 2,777 367 292,178 83,276 — 378,598 Restructuring charges — — 12,544 — — 12,544 Operating earnings (loss) (2,777 ) (367 ) 94,620 10,752 — 102,228 Interest expense (income) — 24,510 2 (11 ) — 24,501 Earnings (loss) before provision for income taxes (2,777 ) (24,877 ) 94,618 10,763 — 77,727 Provision (benefit) for income taxes (804 ) (7,206 ) 23,823 3,688 — 19,501 Equity in earnings of subsidiaries, net of tax 60,199 77,870 7,075 — (145,144 ) — Net earnings 58,226 60,199 77,870 7,075 (145,144 ) 58,226 Other comprehensive income (loss), net of tax — 308 — (22,168 ) — (21,860 ) Total comprehensive income (loss) $ 58,226 $ 60,507 $ 77,870 $ (15,093 ) $ (145,144 ) $ 36,366 Condensed Consolidating Statement of Earnings and Comprehensive Income Three Months Ended June 30, 2017 (In thousands) Parent Sally Holdings LLC and Sally Capital Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Eliminations Sally Beauty Holdings, Inc. and Subsidiaries Net sales $ — $ — $ 814,423 $ 183,620 $ — $ 998,043 Related party sales — — 648 (648 ) — Cost of products sold and distribution expenses — — 398,707 97,345 (648 ) 495,404 Gross profit — — 416,364 86,275 — 502,639 Selling, general and administrative expenses 2,726 81 285,433 79,007 — 367,247 Restructuring charges — — 5,054 — — 5,054 Operating earnings (loss) (2,726 ) (81 ) 125,877 7,268 — 130,338 Interest expense (income) — 26,952 (1 ) 18 — 26,969 Earnings (loss) before provision for income taxes (2,726 ) (27,033 ) 125,878 7,250 — 103,369 Provision (benefit) for income taxes (1,058 ) (10,500 ) 44,929 3,459 36,830 Equity in earnings of subsidiaries, net of tax 68,207 84,740 3,791 — (156,738 ) — Net earnings 66,539 68,207 84,740 3,791 (156,738 ) 66,539 Other comprehensive income, net of tax — — — 17,686 17,686 Total comprehensive income $ 66,539 $ 68,207 $ 84,740 $ 21,477 $ (156,738 ) $ 84,225 Condensed Consolidating Statement of Earnings and Comprehensive Income Nine Months Ended June 30, 2018 (In thousands) Parent Sally Holdings LLC and Sally Capital Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Eliminations Sally Beauty Holdings, Inc. and Subsidiaries Net sales $ — $ — $ 2,381,460 $ 585,108 $ — $ 2,966,568 Related party sales — — 1,716 — (1,716 ) — Cost of products sold and distribution expenses — — 1,194,183 307,780 (1,716 ) 1,500,247 Gross profit — — 1,188,993 277,328 — 1,466,321 Selling, general and administrative expenses 8,242 1,148 856,080 252,875 — 1,118,345 Restructuring charges — — 24,513 — — 24,513 Operating earnings (loss) (8,242 ) (1,148 ) 308,400 24,453 — 323,463 Interest expense (income) — 73,817 (1 ) (37 ) — 73,779 Earnings (loss) before provision for income taxes (8,242 ) (74,965 ) 308,401 24,490 — 249,684 Provision (benefit) for income taxes (1,883 ) (21,630 ) 46,666 23,670 — 46,823 Equity in earnings of subsidiaries, net of tax 209,220 262,555 820 — (472,595 ) — Net earnings 202,861 209,220 262,555 820 (472,595 ) 202,861 Other comprehensive income (loss), net of tax — 1,815 — (11,986 ) — (10,171 ) Total comprehensive income (loss) $ 202,861 $ 211,035 $ 262,555 $ (11,166 ) $ (472,595 ) $ 192,690 Condensed Consolidating Statement of Earnings and Comprehensive Income Nine Months Ended June 30, 2017 (In thousands) Parent Sally Holdings LLC and Sally Capital Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Eliminations Sally Beauty Holdings, Inc. and Subsidiaries Net sales $ — $ — $ 2,429,104 $ 535,018 $ — $ 2,964,122 Related party sales — — 1,991 (1,991 ) — Cost of products sold and distribution expenses — — 1,201,427 282,233 (1,991 ) 1,481,669 Gross profit — — 1,229,668 252,785 — 1,482,453 Selling, general and administrative expenses 8,098 412 859,791 233,054 — 1,101,355 Restructuring charges — — 14,265 — — 14,265 Operating earnings (loss) (8,098 ) (412 ) 355,612 19,731 — 366,833 Interest expense (income) — 80,560 (1 ) 57 — 80,616 Earnings (loss) before provision for income taxes (8,098 ) (80,972 ) 355,613 19,674 — 286,217 Provision (benefit) for income taxes (3,145 ) (31,451 ) 132,727 8,729 106,860 Equity in earnings of subsidiaries, net of tax 184,310 233,831 10,945 — (429,086 ) — Net earnings 179,357 184,310 233,831 10,945 (429,086 ) 179,357 Other comprehensive income, net of tax — — — 7,044 — 7,044 Total comprehensive income $ 179,357 $ 184,310 $ 233,831 $ 17,989 $ (429,086 ) $ 186,401 Condensed Consolidating Statement of Cash Flows Nine Months Ended June 30, 2018 (In thousands) Parent Sally Holdings LLC and Sally Capital Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Eliminations Sally Beauty Holdings, Inc. and Subsidiaries Net cash provided (used) by operating activities $ 23,213 $ (62,729 ) $ 309,242 $ 12,204 $ — $ 281,930 Cash Flows from Investing Activities: Payments for property and equipment, net — — (51,138 ) (11,033 ) — (62,171 ) Acquisitions, net of cash acquired — — — (9,175 ) — (9,175 ) Due from affiliates — — (252,809 ) — 252,809 — Net cash used by investing activities — — (303,947 ) (20,208 ) 252,809 (71,346 ) Cash Flows from Financing Activities: Proceeds from issuance of long-term debt — 369,314 5 — — 369,319 Repayments of long-term debt — (400,624 ) (4 ) (594 ) — (401,222 ) Debt issuance costs — (1,151 ) — — — (1,151 ) Repurchases of common stock (164,838 ) — — — — (164,838 ) Proceeds from exercises of stock options 1,317 — — — — 1,317 Due to affiliates 140,308 95,190 — 17,311 (252,809 ) — Net cash (used) provided by financing activities (23,213 ) 62,729 1 16,717 (252,809 ) (196,575 ) Effect of foreign exchange rate changes on cash and cash equivalents — — — (913 ) — (913 ) Net increase in cash and cash equivalents — — 5,296 7,800 — 13,096 Cash and cash equivalents, beginning of period — 10 22,090 41,659 — 63,759 Cash and cash equivalents, end of period $ — $ 10 $ 27,386 $ 49,459 $ — $ 76,855 Condensed Consolidating Statement of Cash Flows Nine Months Ended June 30, 2017 (In thousands) Parent Sally Holdings LLC and Sally Capital Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Eliminations Sally Beauty Holdings, Inc. and Subsidiaries Net cash provided (used) by operating activities $ 11,920 $ (71,305 ) $ 275,021 $ 7,211 $ — $ 222,847 Cash Flows from Investing Activities: Payments for property and equipment, net — — (50,099 ) (16,430 ) — (66,529 ) Due from affiliates — — (231,591 ) — 231,591 — Net cash used by investing activities — — (281,690 ) (16,430 ) 231,591 (66,529 ) Cash Flows from Financing Activities: Proceeds from issuance of long-term debt — 296,500 — — — 296,500 Repayments of long-term debt — (215,000 ) (15 ) (504 ) — (215,519 ) Repurchases of common stock (286,995 ) — — — (286,995 ) Proceeds from exercises of stock options 16,941 — — — 16,941 Due to affiliates 258,134 (38,557 ) — 12,014 (231,591 ) — Net cash (used) provided by financing activities (11,920 ) 42,943 (15 ) 11,510 (231,591 ) (189,073 ) Effect of foreign exchange rate changes on cash and cash equivalents — — — 233 — 233 Net increase (decrease) in cash and cash equivalents — (28,362 ) (6,684 ) 2,524 — (32,522 ) Cash and cash equivalents, beginning of period — 28,372 22,368 35,882 — 86,622 Cash and cash equivalents, end of period $ — $ 10 $ 15,684 $ 38,406 $ — $ 54,100 |