Parent, Issuers, Guarantor and Non-Guarantor Condensed Consolidating Financial Statements | 13. Parent, Issuers, Guarantor and Non-Guarantor Condensed Consolidating Financial Statements Condensed Consolidating Balance Sheet December 31, 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 $ 51,880 $ 50,881 $ — $ 102,771 Trade and other accounts receivable, net — — 60,558 31,218 — 91,776 Due from affiliates — — 2,625,695 — (2,625,695 ) — Inventory — — 751,010 231,487 — 982,497 Other current assets 699 329 27,967 11,824 — 40,819 Property and equipment, net 7 — 233,513 69,637 — 303,157 Investment in subsidiaries 1,420,037 4,117,044 374,477 — (5,911,558 ) — Goodwill and other intangible assets, net — — 457,236 144,966 — 602,202 Other assets 1,325 6,321 (4,630 ) 18,376 — 21,392 Total assets $ 1,422,068 $ 4,123,704 $ 4,577,706 $ 558,389 $ (8,537,253 ) $ 2,144,614 Liabilities and Stockholders’ (Deficit) Equity Accounts payable $ 46 $ — $ 251,245 $ 56,196 $ — $ 307,487 Due to affiliates 1,615,667 924,250 — 85,778 (2,625,695 ) — Accrued liabilities 301 6,044 118,244 32,555 — 157,144 Income taxes payable 13,230 1,519 — (169 ) — 14,580 Long-term debt — 1,772,936 — 870 — 1,773,806 Other liabilities 7,629 — 15,355 3,985 — 26,969 Deferred income tax liabilities, net (74 ) (1,082 ) 75,818 4,697 — 79,359 Total liabilities 1,636,799 2,703,667 460,662 183,912 (2,625,695 ) 2,359,345 Total stockholders’ (deficit) equity (214,731 ) 1,420,037 4,117,044 374,477 (5,911,558 ) (214,731 ) Total liabilities and stockholders’ (deficit) equity $ 1,422,068 $ 4,123,704 $ 4,577,706 $ 558,389 $ (8,537,253 ) $ 2,144,614 Condensed Consolidating Balance Sheet September 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 Assets Cash and cash equivalents $ — $ 10 $ 29,050 $ 48,235 $ — $ 77,295 Trade and other accounts receivable, net 4 — 53,295 37,191 — 90,490 Due from affiliates — — 2,598,681 — (2,598,681 ) — Inventory — — 714,000 230,338 — 944,338 Other current assets 2,010 111 27,422 13,417 — 42,960 Property and equipment, net 8 — 232,941 75,408 — 308,357 Investment in subsidiaries 1,368,927 4,044,669 380,166 — (5,793,762 ) — Goodwill and other intangible assets, net — — 459,348 149,275 — 608,623 Other assets 1,325 10,242 (4,797 ) 18,581 — 25,351 Total assets $ 1,372,274 $ 4,055,032 $ 4,490,106 $ 572,445 $ (8,392,443 ) $ 2,097,414 Liabilities and Stockholders’ (Deficit) Equity Accounts payable $ 38 $ - $ 233,936 $ 69,267 $ — $ 303,241 Due to affiliates 1,629,411 888,141 — 81,129 (2,598,681 ) — Accrued liabilities 234 23,019 125,179 31,855 — 180,287 Income taxes payable 585 1,519 — 40 — 2,144 Long-term debt — 1,773,426 1 882 — 1,774,309 Other liabilities 10,562 — 15,250 4,210 — 30,022 Deferred income tax liabilities, net — — 71,071 4,896 — 75,967 Total liabilities 1,640,830 2,686,105 445,437 192,279 (2,598,681 ) 2,365,970 Total stockholders’ (deficit) equity (268,556 ) 1,368,927 4,044,669 380,166 (5,793,762 ) (268,556 ) Total liabilities and stockholders’ (deficit) equity $ 1,372,274 $ 4,055,032 $ 4,490,106 $ 572,445 $ (8,392,443 ) $ 2,097,414 Condensed Consolidating Statement of Earnings and Comprehensive Income Three Months Ended December 31, 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 $ — $ — $ 793,530 $ 195,923 $ — $ 989,453 Related party sales — — 669 — (669 ) — Cost of products sold and distribution expenses — — 404,040 105,377 (669 ) 508,748 Gross profit — — 390,159 90,546 — 480,705 Selling, general and administrative expenses 2,809 168 286,216 77,794 — 366,987 Restructuring charges — — 3,980 — — 3,980 Operating earnings (loss) (2,809 ) (168 ) 99,963 12,752 — 109,738 Interest expense (income) — 24,552 (1 ) (62 ) — 24,489 Earnings (loss) before provision for income taxes (2,809 ) (24,720 ) 99,964 12,814 — 85,249 Provision (benefit) for income taxes (721 ) (6,345 ) 25,683 905 — 19,522 Equity in earnings of subsidiaries, net of tax 67,815 86,190 11,909 — (165,914 ) — Net earnings 65,727 67,815 86,190 11,909 (165,914 ) 65,727 Other comprehensive loss, net of tax — (2,830 ) — (13,875 ) — (16,705 ) Total comprehensive income (loss) $ 65,727 $ 64,985 $ 86,190 $ (1,966 ) $ (165,914 ) $ 49,022 Condensed Consolidating Statement of Earnings and Comprehensive Income Three Months Ended December 31, 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 $ — $ — $ 796,532 $ 198,432 $ — $ 994,964 Related party sales — — 446 — (446 ) — Cost of products sold and distribution expenses — — 403,810 104,971 (446 ) 508,335 Gross profit — — 393,168 93,461 — 486,629 Selling, general and administrative expenses 2,606 179 284,467 84,034 — 371,286 Restructuring charges — — 5,210 — — 5,210 Operating earnings (loss) (2,606 ) (179 ) 103,491 9,427 — 110,133 Interest expense (income) — 24,014 — 2 — 24,016 Earnings (loss) before provision for income taxes (2,606 ) (24,193 ) 103,491 9,425 — 86,117 Provision (benefit) for income taxes (251 ) (6,925 ) (7,915 ) 17,944 2,853 Equity in earnings of subsidiaries, net of tax 85,619 102,887 (8,519 ) — (179,987 ) — Net earnings (loss) 83,264 85,619 102,887 (8,519 ) (179,987 ) 83,264 Other comprehensive loss, net of tax — (803 ) — (255 ) (1,058 ) Total comprehensive income (loss) $ 83,264 $ 84,816 $ 102,887 $ (8,774 ) $ (179,987 ) $ 82,206 Condensed Consolidating Statement of Cash Flows Three Months Ended December 31, 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 $ 12,295 $ (34,734 ) $ 71,284 $ 1,411 $ — $ 50,256 Cash Flows from Investing Activities: Payments for property and equipment, net — — (21,439 ) (2,271 ) — (23,710 ) Acquisitions, net of cash acquired — — — (451 ) — (451 ) Due from affiliates — — (27,014 ) — 27,014 — Net cash used by investing activities — — (48,453 ) (2,722 ) 27,014 (24,161 ) Cash Flows from Financing Activities: Proceeds from issuance of long-term debt — 126,500 — — — 126,500 Repayments of long-term debt — (127,875 ) (1 ) — — (127,876 ) Repurchases of common stock — — — — — — Proceeds from exercises of stock options 1,449 — — — — 1,449 Due to affiliates (13,744 ) 36,109 — 4,649 (27,014 ) — Net cash provided (used) by financing activities (12,295 ) 34,734 (1 ) 4,649 (27,014 ) 73 Effect of foreign exchange rate changes on cash and cash equivalents — — — (692 ) — (692 ) Net increase in cash and cash equivalents — — 22,830 2,646 — 25,476 Cash and cash equivalents, beginning of period — 10 29,050 48,235 — 77,295 Cash and cash equivalents, end of period $ — $ 10 $ 51,880 $ 50,881 $ — $ 102,771 Condensed Consolidating Statement of Cash Flows Three Months Ended December 31, 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 $ 32,788 $ (30,211 ) $ 100,319 $ 1,308 $ — $ 104,204 Cash Flows from Investing Activities: Payments for property and equipment, net — — (19,664 ) (2,835 ) — (22,499 ) Acquisitions, net of cash acquired — — — (9,175 ) — (9,175 ) Due from affiliates — — (70,909 ) — 70,909 — Net cash used by investing activities — — (90,573 ) (12,010 ) 70,909 (31,674 ) Cash Flows from Financing Activities: Proceeds from issuance of long-term debt — 126,500 5 — — 126,505 Repayments of long-term debt — (118,875 ) (2 ) (190 ) — (119,067 ) Repurchases of common stock (64,612 ) — — — — (64,612 ) Proceeds from exercises of stock options 275 — — — — 275 Due to affiliates 31,549 22,586 — 16,774 (70,909 ) — Net cash provided (used) by financing activities (32,788 ) 30,211 3 16,584 (70,909 ) (56,899 ) Effect of foreign exchange rate changes on cash and cash equivalents — — — (78 ) — (78 ) Net increase in cash and cash equivalents — — 9,749 5,804 — 15,553 Cash and cash equivalents, beginning of period — 10 22,090 41,659 — 63,759 Cash and cash equivalents, end of period $ — $ 10 $ 31,839 $ 47,463 $ — $ 79,312 |