Exhibit 12.1
Sally Beauty Holdings, Inc.
Computation of Ratio of Earnings to Fixed Charges
(dollars in thousands, except ratios)
|
| Fiscal Year Ended September 30, |
| Quarter Ended |
| ||||||||||||||
|
| 2007 |
| 2008 |
| 2009 |
| 2010 |
| 2011 |
| 2011 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income before provision for income taxes |
| $ | 82,613 |
| $ | 123,799 |
| $ | 164,814 |
| $ | 227,948 |
| $ | 335,939 |
| $ | 83,887 |
|
Add: Total fixed charges (see details below) |
| 195,079 |
| 213,683 |
| 187,456 |
| 172,466 |
| 176,715 |
| 45,468 |
| ||||||
Less: Capitalized interest |
| — |
| — |
| — |
| — |
| — |
| — |
| ||||||
Total income before provision for income taxes, plus fixed charges, less capitalized interest |
| $ | 277,692 |
| $ | 337,482 |
| $ | 352,270 |
| $ | 400,414 |
| $ | 512,654 |
| $ | 129,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense(a) |
| $ | 145,972 |
| $ | 159,116 |
| $ | 132,022 |
| $ | 112,982 |
| $ | 112,530 |
| $ | 29,403 |
|
Capitalized interest |
|
|
| — |
| — |
| — |
| — |
| — |
| ||||||
Estimate of interest included in rental expense(b) |
| 49,107 |
| 54,567 |
| 55,434 |
| 59,484 |
| 64,185 |
| 16,065 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total fixed charges |
| $ | 195,079 |
| $ | 213,683 |
| $ | 187,456 |
| $ | 172,466 |
| $ | 176,715 |
| $ | 45,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ratio of earnings to fixed charges |
| 1.42x |
| 1.58x |
| 1.88x |
| 2.32x |
| 2.90x |
| 2.84x |
| ||||||
(a) |
| Interest expense includes interest associated with debt, marked-to-market interest expense (income) from interest rate swaps not designated as hedges, and the amortization of debt-issuance costs. For the quarter ended December 31, 2011, interest expense excludes a $34.6 million charge related to our December 2011 redemption of our senior notes due 2014 and senior subordinated notes due 2016. |
|
|
|
(b) |
| Fixed charges include an estimate of interest included in rental payments — one third of rent expense under operating leases. |