Separate Financial Information of Guarantor Subsidiaries | 17. Separate Financial Information of Certain 100% wholly owned domestic subsidiaries (“guarantor subsidiaries”), as defined in our credit agreements, of Sally Beauty serve as guarantors to the ABL facility, term loan B and senior notes due 2023 and 2025. The guarantees related to these debt instruments are full and unconditional, joint and several and have certain restrictions on the ability to pay restricted payments to Sally Beauty Holdings, Inc. (“parent”). Certain other subsidiaries, including our foreign subsidiaries, do not serve as guarantors (“non-guarantor subsidiaries”). The following condensed consolidating financial information represents financial information for (i) parent, (ii) Sally Holdings and Sally Capital Inc., (iii) the guarantor subsidiaries; (iv) the non-guarantor subsidiaries, (v) elimination entries necessary for consolidation purposes, and (vi) Sally Beauty on a consolidated basis. Condensed Consolidating Balance Sheet September 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 $ 41,009 $ 30,476 $ — $ 71,495 Trade and other accounts receivable, net — — 65,746 38,793 — 104,539 Due from affiliates — — 2,878,072 — (2,878,072 ) — Inventory — — 722,830 230,077 — 952,907 Other current assets 1,436 132 22,480 10,564 — 34,612 Property and equipment, net 6 — 258,132 61,490 — 319,628 Investment in subsidiaries 1,621,843 4,374,334 385,629 — (6,381,806 ) — Goodwill and other intangible assets, net — — 452,645 140,192 — 592,837 Other assets 1,446 3,499 (581 ) 18,064 — 22,428 Total assets $ 1,624,731 $ 4,377,975 $ 4,825,962 $ 529,656 $ (9,259,878 ) $ 2,098,446 Liabilities and Stockholders’ (Deficit) Equity Accounts payable $ 48 $ — $ 235,940 $ 42,700 $ — $ 278,688 Due to affiliates 1,672,322 1,142,324 — 63,426 (2,878,072 ) — Accrued liabilities 188 17,937 121,375 29,554 — 169,054 Income taxes payable 6,055 2,161 1 119 — 8,336 Long-term debt — 1,593,710 1 832 — 1,594,543 Other liabilities 6,441 — 17,639 3,677 — 27,757 Deferred income tax liabilities, net — — 76,672 3,719 — 80,391 Total liabilities 1,685,054 2,756,132 451,628 144,027 (2,878,072 ) 2,158,769 Total stockholders’ (deficit) equity (60,323 ) 1,621,843 4,374,334 385,629 (6,381,806 ) (60,323 ) Total liabilities and stockholders’ (deficit) equity $ 1,624,731 $ 4,377,975 $ 4,825,962 $ 529,656 $ (9,259,878 ) $ 2,098,446 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 Fiscal Year Ended September 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 $ — $ — $ 3,131,360 $ 745,051 $ — $ 3,876,411 Related party sales — — 2,201 — (2,201 ) — Cost of goods sold — — 1,568,663 399,407 (2,201 ) 1,965,869 Gross profit — — 1,564,898 345,644 — 1,910,542 Selling, general and administrative expenses 11,331 607 1,135,926 304,887 — 1,452,751 Restructuring — — (682 ) — — (682 ) Operating earnings (loss) (11,331 ) (607 ) 429,654 40,757 — 458,473 Interest expense (income) — 96,464 5 (160 ) — 96,309 Earnings (loss) before provision for income taxes (11,331 ) (97,071 ) 429,649 40,917 — 362,164 Provision (benefit) for income taxes (2,742 ) (24,888 ) 109,230 8,941 — 90,541 Equity in earnings of subsidiaries, net of tax 280,212 352,395 31,976 — (664,583 ) — Net earnings 271,623 280,212 352,395 31,976 (664,583 ) 271,623 Other comprehensive loss, net of tax — (4,566 ) — (22,730 ) — (27,296 ) Total comprehensive income (loss) $ 271,623 $ 275,646 $ 352,395 $ 9,246 $ (664,583 ) $ 244,327 Condensed Consolidating Statement of Earnings and Comprehensive Income Fiscal Year Ended 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 Net sales $ — $ — $ 3,152,120 $ 780,445 $ — $ 3,932,565 Related party sales — — 2,294 — (2,294 ) — Cost of goods sold — — 1,581,385 409,061 (2,294 ) 1,988,152 Gross profit — — 1,573,029 371,384 — 1,944,413 Selling, general and administrative expenses 10,957 1,538 1,136,312 335,402 — 1,484,209 Restructuring — — 33,615 — — 33,615 Operating earnings (loss) (10,957 ) (1,538 ) 403,102 35,982 — 426,589 Interest expense (income) — 98,332 (3 ) (167 ) — 98,162 Earnings (loss) before provision for income taxes (10,957 ) (99,870 ) 403,105 36,149 — 328,427 Provision (benefit) for income taxes (2,734 ) (28,787 ) 73,747 28,154 — 70,380 Equity in earnings of subsidiaries, net of tax 266,270 337,353 7,995 — (611,618 ) — Net earnings 258,047 266,270 337,353 7,995 (611,618 ) 258,047 Other comprehensive income (loss), net of tax — 2,449 — (10,604 ) — (8,155 ) Total comprehensive income (loss) $ 258,047 $ 268,719 $ 337,353 $ (2,609 ) $ (611,618 ) $ 249,892 Condensed Consolidating Statement of Earnings and Comprehensive Income Fiscal Year Ended 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 Net sales $ — $ — $ 3,209,039 $ 729,278 $ — $ 3,938,317 Related party sales — — 2,501 — (2,501 ) — Cost of goods sold — — 1,590,184 385,739 (2,501 ) 1,973,422 Gross profit — — 1,621,356 343,539 — 1,964,895 Selling, general and administrative expenses 10,939 526 1,130,615 321,539 — 1,463,619 Restructuring — — 22,679 — — 22,679 Operating earnings (loss) (10,939 ) (526 ) 468,062 22,000 — 478,597 Interest expense — 132,696 6 197 — 132,899 Earnings (loss) before provision for income taxes (10,939 ) (133,222 ) 468,056 21,803 — 345,698 Provision (benefit) for income taxes (4,246 ) (51,726 ) 177,383 9,211 — 130,622 Equity in earnings of subsidiaries, net of tax 221,769 303,265 12,592 — (537,626 ) — Net earnings 215,076 221,769 303,265 12,592 (537,626 ) 215,076 Other comprehensive income (loss), net of tax — (1,084 ) — 19,299 — 18,215 Total comprehensive income $ 215,076 $ 220,685 $ 303,265 $ 31,891 $ (537,626 ) $ 233,291 Condensed Consolidating Statement of Cash Flows (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 $ 2,364 $ (70,150 ) $ 373,313 $ 14,888 $ — $ 320,415 Cash Flows from Investing Activities: Payments for property and equipment, net (1 ) — (79,379 ) (13,063 ) — (92,443 ) Acquisitions, net of cash acquired — — (2,584 ) (840 ) — (3,424 ) Due from affiliates — — (279,391 ) — 279,391 — Net cash used by investing activities (1 ) — (361,354 ) (13,903 ) 279,391 (95,867 ) Cash Flows from Financing Activities: Proceeds from issuance of long-term debt — 593,500 4 — — 593,504 Repayments of long-term debt — (777,533 ) (4 ) (1 ) — (777,538 ) Payments for common stock repurchased (47,434 ) — — — — (47,434 ) Proceeds from exercises of stock options 2,160 — — — — 2,160 Due to affiliates 42,911 254,183 — (17,703 ) (279,391 ) — Net cash provided (used) by financing activities (2,363 ) 70,150 — (17,704 ) (279,391 ) (229,308 ) Effect of foreign exchange rate changes on cash and cash equivalents — — — (1,040 ) — (1,040 ) Net increase (decrease) in cash and cash equivalents — — 11,959 (17,759 ) — (5,800 ) Cash and cash equivalents, beginning of period — 10 29,050 48,235 — 77,295 Cash and cash equivalents, end of period $ — $ 10 $ 41,009 $ 30,476 $ — $ 71,495 Condensed Consolidating Statement of Cash Flows 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 Net cash provided (used) by operating activities $ 23,424 $ (62,948 ) $ 384,958 $ 27,227 $ — $ 372,661 Cash Flows from Investing Activities: Payments for property and equipment, net — — (68,689 ) (17,449 ) — (86,138 ) Acquisitions, net of cash acquired — — — (9,175 ) — (9,175 ) Due from affiliates — — (309,310 ) — 309,310 — Net cash used by investing activities — — (377,999 ) (26,624 ) 309,310 (95,313 ) Cash Flows from Financing Activities: Proceeds from issuance of long-term debt — 461,814 5 — — 461,819 Repayments of long-term debt — (558,000 ) (4 ) (595 ) — (558,599 ) Debt issuance cost — (1,151 ) — — — (1,151 ) Payments for common stock repurchased (166,701 ) — — — — (166,701 ) Proceeds from exercises of stock options 1,350 — — — — 1,350 Due to affiliates 141,927 160,285 — 7,098 (309,310 ) — Net cash provided (used) by financing activities (23,424 ) 62,948 1 6,503 (309,310 ) (263,282 ) Effect of foreign exchange rate changes on cash and cash equivalents — — — (530 ) — (530 ) Net increase in cash and cash equivalents — — 6,960 6,576 — 13,536 Cash and cash equivalents, beginning of period — 10 22,090 41,659 — 63,759 Cash and cash equivalents, end of period $ — $ 10 $ 29,050 $ 48,235 $ — $ 77,295 Condensed Consolidating Statement of Cash Flows (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 $ 4,095 $ (72,779 ) $ 386,604 $ 25,366 $ — $ 343,286 Cash Flows from Investing Activities: Payments for property and equipment, net — — (64,000 ) (25,625 ) — (89,625 ) Due from affiliates — — (322,866 ) — 322,866 — Net cash used by investing activities — — (386,866 ) (25,625 ) 322,866 (89,625 ) Cash Flows from Financing Activities: Proceeds from issuance of long-term debt — 1,277,250 — — — 1,277,250 Repayments of long-term debt — (1,215,940 ) (16 ) (687 ) — (1,216,643 ) Debt issuance costs — (8,376 ) — — — (8,376 ) Payments for common stock repurchased (346,873 ) — — — — (346,873 ) Proceeds from exercises of stock options 17,339 — — — — 17,339 Due to affiliates 325,439 (8,517 ) — 5,944 (322,866 ) — Net cash provided (used) by financing activities (4,095 ) 44,417 (16 ) 5,257 (322,866 ) (277,303 ) Effect of foreign exchange rate changes on cash and cash equivalents — — — 779 — 779 Net increase (decrease) in cash and cash equivalents — (28,362 ) (278 ) 5,777 — (22,863 ) Cash and cash equivalents, beginning of period — 28,372 22,368 35,882 — 86,622 Cash and cash equivalents, end of period $ — $ 10 $ 22,090 $ 41,659 $ — $ 63,759 |