Parent, Issuers, Guarantor and Non-Guarantor Condensed Consolidating Financial Statements | 14. Parent, Issuers, Guarantor and Non-Guarantor Condensed Consolidating Financial Statements Condensed Consolidating Balance Sheet June 30, 2019 (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 $ 31,254 $ 26,591 $ — $ 57,855 Trade and other accounts receivable, net — — 60,003 36,993 — 96,996 Due from affiliates — — 2,818,602 — (2,818,602 ) — Inventory — — 721,063 246,681 — 967,744 Other current assets 2,755 88 21,034 13,976 — 37,853 Property and equipment, net 6 — 227,845 64,520 — 292,371 Investment in subsidiaries 1,563,789 4,299,448 390,061 — (6,253,298 ) — Goodwill and other intangible assets, net — — 454,443 144,962 — 599,405 Other assets 1,325 2,258 (1,654 ) 18,118 — 20,047 Total assets $ 1,567,875 $ 4,301,804 $ 4,722,651 $ 551,841 $ (9,071,900 ) $ 2,072,271 Liabilities and Stockholders’ (Deficit) Equity Accounts payable $ 20 $ — $ 219,508 $ 53,101 $ — $ 272,629 Due to affiliates 1,631,574 1,118,896 — 68,132 (2,818,602 ) — Accrued liabilities 190 9,027 105,554 31,438 — 146,209 Income taxes payable 97 1,519 — (402 ) — 1,214 Long-term debt — 1,609,799 2 864 — 1,610,665 Other liabilities 6,729 — 15,096 3,884 — 25,709 Deferred income tax liabilities, net (270 ) (1,226 ) 83,043 4,763 — 86,310 Total liabilities 1,638,340 2,738,015 423,203 161,780 (2,818,602 ) 2,142,736 Total stockholders’ (deficit) equity (70,465 ) 1,563,789 4,299,448 390,061 (6,253,298 ) (70,465 ) Total liabilities and stockholders’ (deficit) equity $ 1,567,875 $ 4,301,804 $ 4,722,651 $ 551,841 $ (9,071,900 ) $ 2,072,271 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 June 30, 2019 (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 $ — $ — $ 789,534 $ 185,635 $ — $ 975,169 Related party sales — — 545 — (545 ) — Cost of products sold and distribution expenses — — 393,875 99,617 (545 ) 492,947 Gross profit — — 396,204 86,018 — 482,222 Selling, general and administrative expenses 2,564 123 281,520 75,976 — 360,183 Restructuring — — 1,908 — — 1,908 Operating earnings (loss) (2,564 ) (123 ) 112,776 10,042 — 120,131 Interest expense (income) — 25,824 (3 ) (40 ) — 25,781 Earnings (loss) before provision for income taxes (2,564 ) (25,947 ) 112,779 10,082 — 94,350 Provision (benefit) for income taxes (659 ) (6,659 ) 28,193 2,311 — 23,186 Equity in earnings of subsidiaries, net of tax 73,069 92,357 7,771 — (173,197 ) — Net earnings 71,164 73,069 92,357 7,771 (173,197 ) 71,164 Other comprehensive income, net of tax — 586 — 937 — 1,523 Total comprehensive income $ 71,164 $ 73,655 $ 92,357 $ 8,708 $ (173,197 ) $ 72,687 Condensed Consolidating Sta tement 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 — — 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 Nine Months Ended June 30, 2019 (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 $ — $ — $ 2,352,348 $ 558,126 $ — $ 2,910,474 Related party sales — — 1,694 — (1,694 ) — Cost of products sold and distribution expenses — — 1,181,062 299,854 (1,694 ) 1,479,222 Gross profit — — 1,172,980 258,272 — 1,431,252 Selling, general and administrative expenses 8,457 489 849,140 230,711 — 1,088,797 Restructuring — — 74 — — 74 Operating earnings (loss) (8,457 ) (489 ) 323,766 27,561 — 342,381 Interest expense (income) — 74,248 (5 ) (151 ) — 74,092 Earnings (loss) before provision for income taxes (8,457 ) (74,737 ) 323,771 27,712 — 268,289 Provision (benefit) for income taxes (2,171 ) (19,184 ) 82,671 4,357 — 65,673 Equity in earnings of subsidiaries, net of tax 208,902 264,455 23,355 — (496,712 ) — Net earnings 202,616 208,902 264,455 23,355 (496,712 ) 202,616 Other comprehensive loss, net of tax — (4,384 ) — (9,656 ) — (14,040 ) Total comprehensive income $ 202,616 $ 204,518 $ 264,455 $ 13,699 $ (496,712 ) $ 188,576 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 — — 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 Cash Flows Nine Months Ended June 30, 2019 (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 $ (3,949 ) $ (63,597 ) $ 270,637 $ 732 $ — $ 203,823 Cash Flows from Investing Activities: Payments for property and equipment (1 ) — (58,607 ) (8,155 ) — (66,763 ) Proceeds from sale of property and equipment — — 12,017 4 — 12,021 Acquisitions, net of cash acquired — — (1,923 ) (840 ) — (2,763 ) Due from affiliates — — (219,921 ) — 219,921 — Net cash used by investing activities (1 ) — (268,434 ) (8,991 ) 219,921 (57,505 ) Cash Flows from Financing Activities: Proceeds from issuance of long-term debt — 394,000 4 — — 394,004 Repayments of long-term debt — (561,158 ) (3 ) (1 ) — (561,162 ) Repurchases of common stock — — — — — — Proceeds from exercises of stock options 1,787 — — — — 1,787 Due to affiliates 2,163 230,755 — (12,997 ) (219,921 ) — Net cash provided (used) by financing activities 3,950 63,597 1 (12,998 ) (219,921 ) (165,371 ) Effect of foreign exchange rate changes on cash and cash equivalents — — — (387 ) — (387 ) Net increase (decrease) in cash and cash equivalents — — 2,204 (21,644 ) — (19,440 ) Cash and cash equivalents, beginning of period — 10 29,050 48,235 — 77,295 Cash and cash equivalents, end of period $ — $ 10 $ 31,254 $ 26,591 $ — $ 57,855 Condensed Consolidating Sta tement 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 — — (51,138 ) (11,052 ) — (62,190 ) Proceeds from sale of property and equipment — — — 19 — 19 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 provided (used) 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 (decrease) 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 |