-
Net sales in 4Q11 of $837 million and FY2011 of $3.3 billion, both
periods up 12%
-
Same store sales growth in 4Q11 and FY2011; 5.6% and 6.1%, respectively
-
4Q11 net earnings of $54 million up 29% vs. 4Q10 net earnings of $42
million
-
4Q11 diluted earnings per share of $0.29 up 26% over 4Q10 diluted
earnings per share of $0.23
-
FY2011 GAAP net earnings of $214 million, up 49% over FY2010
-
FY2011 adjusted net earnings of $200 million, up 41% over FY2010
-
FY2011 GAAP and adjusted diluted earnings per share of $1.14 and $1.07(1),
respectively
-
Paid down $70 million in long-term debt during 4Q11 and $147 million
during FY2011
DENTON, Texas--(BUSINESS WIRE)--Nov. 16, 2011--
Sally Beauty Holdings, Inc. (NYSE: SBH) (the “Company”) today announced
strong financial results for the fourth quarter and fiscal year ended
September 30, 2011. The Company will hold a conference call today at
10:00 a.m. (Central) to discuss these results and its business.
“Our strong fourth quarter performance topped off another superb year
for Sally Beauty Holdings,” stated Gary Winterhalter, President and
Chief Executive Officer. “For the fiscal year, consolidated sales grew
12% to reach $3.3 billion with same store sales growth of 6.1% and gross
margin expansion of 60 basis points. Adjusted EBITDA exceeded the $500
million mark, ending the year at $503 million for growth of 24%. We
applied our cash flow to reduce debt by $147 million and increased our
store base by 6.2%, including acquisitions. We are very pleased with our
2011 results and anticipate that the drivers of our business will
continue to generate strong operational and financial performance in
fiscal 2012.”
Fiscal 2011 Fourth Quarter and Full Year 2011 Financial Highlights
Net Sales: For the fiscal 2011 fourth quarter, consolidated net
sales were $837.2 million, an increase of 12.0% from the fiscal 2010
fourth quarter. The fiscal 2011 fourth quarter sales increase is
attributed to same stores sales growth, acquisitions and the addition of
new stores. The favorable impact from changes in foreign currency
exchange rates in the fiscal 2011 fourth quarter was $8.5 million or
1.1% of sales on a consolidated basis. Consolidated same store sales
growth in the fiscal 2011 fourth quarter was 5.6% compared to 5.3% in
the fiscal 2010 fourth quarter.
Consolidated net sales for fiscal year 2011 were $3.3 billion, an
increase of 12.1% from fiscal year 2010, and include a positive impact
from foreign currency exchange of $23.3 million, or 0.8% of sales. Fiscal
2011 sales increased primarily due to same stores sales growth,
acquisitions and the addition of new stores. Consolidated same store
sales growth in fiscal year 2011 was 6.1% compared to 4.6% in fiscal
year 2010.
(1) Adjusted results for the twelve months ended September
30, 2011, exclude a $27.0 million benefit of a litigation settlement and
non-recurring charges of $5.7 million. The net favorable impact of these
items is $21.3 million.
Gross Profit: Consolidated gross profit for the fiscal 2011
fourth quarter was $412.9 million, an increase of 12.8% over gross
profit of $366.0 million for the fiscal 2010 fourth quarter. Gross
profit as a percentage of sales was 49.3%, a 40 basis point improvement
from the fiscal 2010 fourth quarter.
For fiscal year 2011, consolidated gross profit was $1.6 billion, an
increase of 13.5% over fiscal 2010 gross profit. Gross profit as a
percentage of sales was 48.8%, a 60 basis point improvement from fiscal
year 2010.
Gross profit margin improved in the fiscal 2011 fourth quarter and full
year due to gross profit margin expansion in both business segments
driven by favorable changes in product and customer mix and low cost
sourcing initiatives.
Selling, General and Administrative Expenses: For the fiscal 2011
fourth quarter, consolidated selling, general and administrative (SG&A)
expenses, including unallocated corporate expenses and share-based
compensation, were $283.1 million, or 33.8% of sales, an 80 basis point
improvement from the fiscal 2010 fourth quarter metric of 34.6% of sales
and total SG&A expenses of $258.5 million. Fiscal 2011 fourth quarter
SG&A expenses increased $24.7 million primarily due to continued
investments associated with the Company’s loyalty programs,
international expansion and share-based compensation. In addition,
expenses associated with the opening of new stores and acquisitions such
as rent, occupancy, and payroll expenses contributed to the year over
year expense increase.
For fiscal year 2011, SG&A expenses, including unallocated corporate
expenses and share-based compensation, were $1.1 billion, or 33.2% of
sales, a 150 basis point improvement from fiscal year 2010 metric of
34.7% of sales and total SG&A expenses of $1.0 billion. Fiscal year 2011
SG&A expenses increased $74.1 million due to the continued investments
in the Company’s loyalty programs, international expansion and
professional fees. In addition, expenses associated with the opening of
new stores and acquisitions such as rent, occupancy, and payroll
expenses contributed to the year over year expense increase. Fiscal year
2011 SG&A expenses reflect a $27.0 million benefit from a litigation
settlement and non-recurring charges of $5.7 million.
Note: SG&A expenses include unallocated corporate expenses, as detailed
in the Company’s segment information on Schedule B.
Interest Expense: Interest expense, net of interest income, for
the fiscal 2011 fourth quarter was $27.5 million, down $0.36 million
from the fiscal 2010 fourth quarter of $27.8 million.
For fiscal year 2011, interest expense, net of interest income, was
$112.5 million, down $0.5 million from the fiscal year 2010 interest
expense of $113.0 million. The fiscal year 2010 interest expense
included $2.4 million of non-cash interest credit related to certain
interest rate swap transactions.
Provision for Income Taxes: Income taxes were $32.4 million for
the fiscal 2011 fourth quarter versus $23.6 million in the fiscal 2010
fourth quarter.
For fiscal year 2011, income taxes were $122.2 million versus $84.1
million in fiscal 2010. The Company’s effective tax rate for fiscal year
2011 was 36.4% compared to 36.9% for fiscal 2010. In fiscal year 2012,
the effective tax rate is expected to be in the range of 37.0% to 38.0%.
Net Earnings and Diluted Net Earnings Per Share (EPS) (2):
Net earnings in the fiscal 2011 fourth quarter were $54.4 million,
growth of 29.3% over net earnings of $42.0 million in the fiscal 2010
fourth quarter. Diluted earnings per share in the fiscal 2011
fourth quarter were $0.29, growth of 26.1% over diluted earnings per
share of $0.23 in the fiscal 2010 fourth quarter.
For fiscal year 2011, GAAP net earnings grew 48.6% to $213.7 million or
$1.14 per diluted earnings per share over GAAP net earnings of $143.8
million, or $0.78 per diluted earnings per share. For fiscal year 2011,
adjusted net earnings grew 40.7% to $200.3 million, or $1.07 per diluted
earnings per share, after adjusting for a credit of $13.4 million,
after-tax, from a litigation settlement, net of non-recurring expenses.
For the 2010 fiscal year, adjusted net earnings were $142.4 million, or
$0.77 per share, and exclude a $1.5 million after-tax non-cash interest
credit related to certain interest rate swaps.
Adjusted (Non-GAAP) EBITDA(2): Adjusted
EBITDA for the fiscal 2011 fourth quarter was $132.6 million, an
increase of 20.0% from $110.5 million for the fiscal 2010 fourth quarter.
Fiscal year 2011 Adjusted EBITDA was $502.5 million, an increase of
24.1% from $404.9 million in fiscal 2010.
(2)A detailed table reconciling 2011 and 2010 GAAP net
earnings to adjusted net earnings, adjusted EPS and adjusted EBITDA is
included in Supplemental Schedule C.
Financial Position, Capital Expenditures and Working Capital:
Cash and cash equivalents as of September 30, 2011, were $63.5 million.
The Company’s asset-based loan (ABL) revolving credit facility ended
fiscal year 2011 with a zero balance. Borrowing capacity on the ABL
facility was approximately $366.5 million at the end of fiscal year
2011. In fiscal year 2011, the Company reduced long-term debt by $147.0
million, including $70.0 million during the fiscal 2011 fourth quarter.
The Company’s debt, excluding capital leases, totaled $1.4 billion as of
September 30, 2011. Net cash provided by operating activities for fiscal
year 2011 was $291.8 million.
On November 8, 2011, the Company’s subsidiaries closed on their
privately-placed offering of $750 million of 6.875% Senior Notes due
2019. The Company expects to complete the redemptions of its 9.25%
Senior Notes due 2014 and its 10.5% Senior Subordinated Notes due 2016
on December 5, 2011.
For the full year ended September 30, 2011, the Company’s capital
expenditures, excluding acquisitions, totaled $60.0 million. Capital
expenditures for fiscal year 2012 are projected to be in the range of
$65 million to $70 million, excluding acquisitions.
Working capital (current assets less current liabilities) increased
$32.0 million to $419.1 million at September 30, 2011, compared to
$387.1 million at September 30, 2010. The ratio of current assets to
current liabilities was 1.91 to 1.00 at September 30, 2011, compared to
1.95 to 1.00 at September 30, 2010.
Inventory as of September 30, 2011 was $665.2 million, an increase of
$60.9 million or growth of 10.1% from September 30, 2010 inventory. This
increase is primarily due to sales growth from existing stores and
additional inventory from new store openings and acquisitions.
Business Segment Results:
Sally Beauty Supply
Fiscal 2011 Fourth Quarter Results for Sally Beauty Supply
-
Sales of $523.4 million, up 10.1% from $475.3 million in the fiscal
2010 fourth quarter. The positive impact of favorable foreign currency
exchange on net sales was $6.4 million, or 1.3% of sales.
-
Same store sales growth of 6.4% versus 4.7% in the fiscal 2010 fourth
quarter.
-
Gross margin of 54.2%, a 40 basis point improvement from 53.8% in the
fiscal 2010 fourth quarter.
-
Segment operating earnings of $100.2 million, up 18.3% from $84.7
million in the fiscal 2010 fourth quarter.
-
Segment operating margins increased 130 basis points to 19.1% of sales
from 17.8% in the fiscal 2010 fourth quarter.
Sales growth in the fiscal 2011 fourth quarter was driven by same store
sales, new store openings and favorable foreign currency exchange. Gross
profit margin expansion of 40 basis points resulted from a favorable
shift in product and customer mix and low-cost sourcing initiatives.
Year-over-year improvements in the International businesses positively
affected segment operating earnings and margin.
Fiscal 2011 Results for Sally Beauty Supply
-
Sales of $2.0 billion, up 9.7% from fiscal year 2010. The positive
impact of favorable foreign currency exchange was $15.8 million or
0.9% of sales on a full year basis.
-
Same store sales growth of 6.3% versus 4.1% in fiscal year 2010.
-
U.S. and Canada represented 80.7% of segment sales versus 81.4% in
fiscal 2010.
-
Gross margin of 54.0%, up from 53.2% in fiscal 2010, an 80 basis point
improvement.
-
Segment operating earnings of $381.0 million, up 18.9% from $320.5
million in fiscal 2010.
-
Segment operating margin increased by 140 basis points to 18.9% of
sales from 17.5% in fiscal 2010.
-
Net store base increased by 126 or 4.2% for total store count of
3,158. This increase is from organic store growth.
Sales growth in fiscal 2011 was driven by same store sales, new store
openings, acquisitions and favorable foreign currency exchange. Gross
profit margin improvement resulted from a favorable shift in product and
customer mix, low-cost sourcing initiatives and improvement in the North
American business.
On November 2, 2011, the Company acquired Netherlands based
Kapperservice Floral B.V. and two related companies, Hair Zone B.V. and
Exphair B.V. (the “Floral Group”). The Floral Group is headquartered in
Eindhoven, Netherlands and serves the professional and retail consumer
through 19 stores and 33 direct sales consultants. The acquisition of
the Floral Group is consistent with Sally Beauty Supply’s international
growth strategy.
Beauty Systems Group
Fiscal 2011 Fourth Quarter Results for Beauty Systems Group
-
Sales of $313.8 million, up 15.1% from $272.5 million in fiscal 2010.
The positive impact of favorable foreign currency exchange on net
sales was $2.1 million, or 0.8% of sales. Growth from
acquisition-related revenue was 9.7%.
-
Same store sales growth of 3.5% versus 6.9% in the fiscal 2010 fourth
quarter.
-
Gross margin of 41.3%, up 80 basis points from 40.5% in the fiscal
2010 fourth quarter.
-
Segment operating earnings of $39.3 million, up 27.6% from $30.8
million in the fiscal 2010 fourth quarter.
-
Segment operating margins increased by 120 basis points to 12.5% of
sales from 11.3% in the fiscal 2010 fourth quarter.
Sales growth for Beauty Systems Group was driven by growth in same store
sales, acquisitions, new store openings and improvement in the franchise
business. Segment earnings growth is primarily due to improvement in
gross profit and synergies realized from prior acquisitions.
Fiscal 2011 Results for Beauty Systems Group
-
Sales of $1.3 billion, up 16.2% from $1.1 billion in fiscal 2010. The
positive impact of favorable foreign currency exchange on net sales
was $7.5 million, or 0.7% of sales. Growth from acquisition-related
revenue was 10.1%.
-
Same store sales growth of 5.5% versus 6.2% in fiscal 2010.
-
Gross margin of 40.3%, up from 39.6% in fiscal 2010, a 70 basis point
improvement.
-
Segment operating earnings of $164.7 million, up 46.4% from $112.5
million in fiscal 2010.
-
Segment operating margins increased to 13.1% of sales from 10.4% in
fiscal 2010, a 270 basis point improvement. Segment operating margin
was positively impacted by a credit of $19.0 million from a litigation
settlement, net of non-recurring expenses, which occurred in the
fiscal 2011 third quarter.
-
Net store base increased by 124 or 12.1% for total store count of
1,151, including 156 franchised locations. Store growth from
acquisitions was 8.0%, and growth from net new stores was 4.1%.
-
Total BSG distributor sales consultants at the end of fiscal 2011 were
1,116 versus 1,051 at the end of fiscal 2010.
Sales growth in fiscal year 2011 for the Beauty Systems Group was
primarily due to same store sales growth, acquisitions and new store
openings. Gross margin expansion was primarily due to improved sales and
product mix, and expansion in new and existing territories. Segment
operating earnings growth and margin improvement were driven by SG&A
leverage and synergies realized from prior acquisitions as well as a
credit from a litigation settlement, net of non-recurring expenses.
Conference Call and Where You Can Find Additional Information
As previously announced, at approximately 10:00 a.m. (Central) today the
Company will hold a conference call and audio webcast to discuss its
financial results and its business. During the conference call, the
Company may discuss and answer one or more questions concerning business
and financial matters and trends affecting the Company. The Company’s
responses to these questions, as well as other matters discussed during
the conference call, may contain or constitute material information that
has not been previously disclosed. Simultaneous to the conference call,
an audio webcast of the call will be available via a link on the
Company’s website, investor.sallybeautyholdings.com. The conference call
can be accessed by dialing 800-230-1096 (International: 612-332-0228).
The teleconference will be held in a “listen-only” mode for all
participants other than the Company’s current sell-side and buy-side
investment professionals. If you are unable to listen in this conference
call, the replay will be available at about 12:00 p.m. (Central)
November 16, 2011 through November 23, 2011 by dialing 1-800-475-6701 or
if international dial 320-365-3844 and reference the conference ID
number 221583. Also, a website replay will be available on
investor.sallybeautyholdings.com.
About Sally Beauty Holdings, Inc.
Sally Beauty Holdings, Inc. (NYSE: SBH) is an international specialty
retailer and distributor of professional beauty supplies with revenues
of $3.3 billion annually. Through the Sally Beauty Supply and Beauty
Systems Group businesses, the Company sells and distributes through over
4,300 stores, including approximately 200 franchised units, throughout
the United States, the United Kingdom, Belgium, Chile, France, Canada,
Puerto Rico, Mexico, Ireland, Spain and Germany. Sally Beauty Supply
stores offer more than 6,000 products for hair, skin, and nails through
professional lines such as Clairol, L’Oreal, Wella and Conair, as well
as an extensive selection of proprietary merchandise. Beauty Systems
Group stores, branded as CosmoProf or Armstrong McCall stores, along
with its outside sales consultants, sell up to 9,800 professionally
branded products including Paul Mitchell, Wella, Sebastian, Goldwell,
and TIGI which are targeted exclusively for professional and salon use
and resale to their customers. For more information about Sally Beauty
Holdings, Inc., please visit sallybeautyholdings.com.
Cautionary Notice Regarding Forward-Looking Statements
Statements in this news release and the schedules hereto which are not
purely historical facts or which depend upon future events may be
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended. Words such as “anticipate,” “believe,”
“estimate,” “expect,” “intend,” “plan,” “project,” “target,” “can,”
“could,” “may,” “should,” “will,” “would,” or similar expressions may
also identify such forward-looking statements.
Readers are cautioned not to place undue reliance on forward-looking
statements as such statements speak only as of the date they were made.
Any forward-looking statements involve risks and uncertainties that
could cause actual events or results to differ materially from the
events or results described in the forward-looking statements,
including, but not limited to, risks and uncertainties related to: the
highly competitive nature of, and the increasing consolidation of, the
beauty products distribution industry; anticipating changes in consumer
preferences and buying trends and managing our product lines and
inventory; potential fluctuation in our same store sales and quarterly
financial performance; our dependence upon manufacturers who may be
unwilling or unable to continue to supply products to us; the
possibility of material interruptions in the supply of beauty supply
products by our manufacturers; products sold by us being found to be
defective in labeling or content; compliance with laws and regulations
or becoming subject to additional or more stringent laws and
regulations; product diversion; the operational and financial
performance of our franchise business; the success of our Internet-based
business; successfully identifying acquisition candidates or
successfully completing desirable acquisitions; integrating businesses
acquired in the future; opening and operating new stores profitably; the
impact of a continued downturn in the economy upon our business; the
success of our cost control plans; protecting our intellectual property
rights, specifically our trademarks; conducting business outside the
United States; disruption in our information technology systems; natural
disasters or acts of terrorism; the preparedness of our accounting and
other management systems to meet financial reporting and other
requirements; being a holding company, with no operations of our own,
and depending on our subsidiaries for cash; our substantial
indebtedness; the possibility that we may incur substantial additional
debt; restrictions and limitations in the agreements and instruments
governing our debt; generating the significant amount of cash needed to
service all of our debt and refinancing all or a portion of our
indebtedness or obtaining additional financing; changes in interest
rates increasing the cost of servicing our debt; the potential impact on
us if the financial institutions we deal with become impaired; the
representativeness of our historical consolidated financial information
with respect to our future financial position, results of operations or
cash flows; the share distribution of Alberto-Culver common stock in our
separation from Alberto-Culver not constituting a tax-free distribution;
the voting power of our largest stockholder discouraging third party
acquisitions of us at a premium; and the interests of our largest
stockholder differing from the interests of other holders of our common
stock.
Additional factors that could cause actual events or results to differ
materially from the events or results described in the forward-looking
statements can be found in our most recent Annual Report on Form 10-K
for the year ended September 30, 2011, as filed with the Securities and
Exchange Commission. Consequently, all forward-looking statements in
this release are qualified by the factors, risks and uncertainties
contained therein. We assume no obligation to publicly update or revise
any forward-looking statements.
Note Concerning Non-GAAP Measurement Tools
We have provided detailed explanations of our non-GAAP financial
measures in our Form 8-K filed this morning, which is available on our
website.
|
Supplemental Schedules
|
|
|
|
Consolidated Statement of Earnings
|
|
|
|
A
|
|
Segment Information
|
|
|
|
B
|
|
Non-GAAP Financial Measures Reconciliations
|
|
|
|
C
|
|
Store Count and Same Store Sales
|
|
|
|
D
|
|
Selected Financial Data and Debt
|
|
|
|
E
|
|
|
|
|
|
Supplemental Schedule A
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
|
|
Consolidated Statements of Earnings
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
2011
|
|
2010
|
|
% CHG
|
|
2011
|
|
2010
|
|
% CHG
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
$
|
837,186
|
|
|
$
|
747,797
|
|
|
12.0
|
%
|
|
$
|
3,269,131
|
|
|
$
|
2,916,090
|
|
|
12.1
|
%
|
|
Cost of products sold and distribution expenses
|
|
|
424,318
|
|
|
|
381,781
|
|
|
11.1
|
%
|
|
|
1,674,526
|
|
|
|
1,511,716
|
|
|
10.8
|
%
|
|
|
Gross profit
|
|
|
|
412,868
|
|
|
|
366,016
|
|
|
12.8
|
%
|
|
|
1,594,605
|
|
|
|
1,404,374
|
|
|
13.5
|
%
|
|
Selling, general and administrative expenses (1)
|
|
|
283,118
|
|
|
|
258,464
|
|
|
9.5
|
%
|
|
|
1,086,414
|
|
|
|
1,012,321
|
|
|
7.3
|
%
|
|
Depreciation and amortization
|
|
|
15,561
|
|
|
|
14,137
|
|
|
10.1
|
%
|
|
|
59,722
|
|
|
|
51,123
|
|
|
16.8
|
%
|
|
|
Operating earnings
|
|
|
114,189
|
|
|
|
93,415
|
|
|
22.2
|
%
|
|
|
448,469
|
|
|
|
340,930
|
|
|
31.5
|
%
|
|
Interest expense (2)
|
|
|
27,472
|
|
|
|
27,833
|
|
|
-1.3
|
%
|
|
|
112,530
|
|
|
|
112,982
|
|
|
-0.4
|
%
|
|
|
Earnings before provision for income taxes
|
|
|
86,717
|
|
|
|
65,582
|
|
|
32.2
|
%
|
|
|
335,939
|
|
|
|
227,948
|
|
|
47.4
|
%
|
|
Provision for income taxes
|
|
|
32,362
|
|
|
|
23,556
|
|
|
37.4
|
%
|
|
|
122,214
|
|
|
|
84,120
|
|
|
45.3
|
%
|
|
|
Net earnings
|
|
$
|
54,355
|
|
|
$
|
42,026
|
|
|
29.3
|
%
|
|
$
|
213,725
|
|
|
$
|
143,828
|
|
|
48.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
|
0.30
|
|
|
$
|
0.23
|
|
|
30.4
|
%
|
|
$
|
1.17
|
|
|
$
|
0.79
|
|
|
48.1
|
%
|
|
|
Diluted
|
|
|
|
|
$
|
0.29
|
|
|
$
|
0.23
|
|
|
26.1
|
%
|
|
$
|
1.14
|
|
|
$
|
0.78
|
|
|
46.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
183,619
|
|
|
|
182,119
|
|
|
|
|
|
183,020
|
|
|
|
181,985
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
189,239
|
|
|
|
184,742
|
|
|
|
|
|
188,093
|
|
|
|
184,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis Pt Chg
|
|
|
|
|
|
Basis Pt Chg
|
|
Comparison as a % of Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sally Beauty Supply Segment Gross Profit Margin
|
|
|
54.2
|
%
|
|
|
53.8
|
%
|
|
40
|
|
|
|
54.0
|
%
|
|
|
53.2
|
%
|
|
80
|
|
|
|
BSG Segment Gross Profit Margin
|
|
|
41.3
|
%
|
|
|
40.5
|
%
|
|
80
|
|
|
|
40.3
|
%
|
|
|
39.6
|
%
|
|
70
|
|
|
|
Consolidated Gross Profit Margin
|
|
|
49.3
|
%
|
|
|
48.9
|
%
|
|
40
|
|
|
|
48.8
|
%
|
|
|
48.2
|
%
|
|
60
|
|
|
|
Selling, general and administrative expenses
|
|
|
33.8
|
%
|
|
|
34.6
|
%
|
|
(80
|
)
|
|
|
33.2
|
%
|
|
|
34.7
|
%
|
|
(150
|
)
|
|
|
Consolidated Operating Profit Margin
|
|
|
13.6
|
%
|
|
|
12.5
|
%
|
|
110
|
|
|
|
13.7
|
%
|
|
|
11.7
|
%
|
|
200
|
|
|
|
Net Earnings Margin
|
|
|
6.5
|
%
|
|
|
5.6
|
%
|
|
90
|
|
|
|
6.5
|
%
|
|
|
4.9
|
%
|
|
160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective Tax Rate
|
|
|
37.3
|
%
|
|
|
35.9
|
%
|
|
140
|
|
|
|
36.4
|
%
|
|
|
36.9
|
%
|
|
(50
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Selling, general and administrative expenses include share-based
compensation of $2.8 million and $2.9 million for the three months
ended September 30, 2011 and 2010; and $15.6 million and $12.8
million for the twelve months ended September 30, 2011 and 2010,
respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Interest expense, net of interest income of $0.3 million and $0.2
million for the twelve months ended September 30, 2011 and 2010,
respectively, includes non-cash income of $2.4 million of
marked-to-market adjustments for certain interest rate swaps for
the twelve months ended September 30, 2010. Those interest rate
swaps were subject to marked-to-market adjustments until their
expiration in November 2009.
|
|
|
|
|
|
Supplemental Schedule B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
|
|
Segment Information
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
2011
|
|
2010
|
|
% CHG
|
|
2011
|
|
2010
|
|
% CHG
|
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sally Beauty Supply
|
|
$
|
523,367
|
|
|
$
|
475,254
|
|
|
10.1
|
%
|
|
$
|
2,012,407
|
|
|
$
|
1,834,631
|
|
|
9.7
|
%
|
|
|
|
Beauty Systems Group
|
|
|
313,819
|
|
|
|
272,543
|
|
|
15.1
|
%
|
|
|
1,256,724
|
|
|
|
1,081,459
|
|
|
16.2
|
%
|
|
|
Total net sales
|
|
$
|
837,186
|
|
|
$
|
747,797
|
|
|
12.0
|
%
|
|
$
|
3,269,131
|
|
|
$
|
2,916,090
|
|
|
12.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sally Beauty Supply
|
|
$
|
100,215
|
|
|
$
|
84,713
|
|
|
18.3
|
%
|
|
$
|
380,963
|
|
|
$
|
320,456
|
|
|
18.9
|
%
|
|
|
|
Beauty Systems Group(1)
|
|
|
39,297
|
|
|
|
30,786
|
|
|
27.6
|
%
|
|
|
164,660
|
|
|
|
112,495
|
|
|
46.4
|
%
|
|
|
Segment operating earnings
|
|
$
|
139,512
|
|
|
$
|
115,499
|
|
|
20.8
|
%
|
|
$
|
545,623
|
|
|
$
|
432,951
|
|
|
26.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated corporate expenses (1)(2)
|
|
|
(22,500
|
)
|
|
|
(19,177
|
)
|
|
17.3
|
%
|
|
|
(81,594
|
)
|
|
|
(79,203
|
)
|
|
3.0
|
%
|
|
|
Share-based compensation
|
|
|
(2,823
|
)
|
|
|
(2,907
|
)
|
|
-2.9
|
%
|
|
|
(15,560
|
)
|
|
|
(12,818
|
)
|
|
21.4
|
%
|
|
|
Interest expense
|
|
|
(27,472
|
)
|
|
|
(27,833
|
)
|
|
-1.3
|
%
|
|
|
(112,530
|
)
|
|
|
(112,982
|
)
|
|
-0.4
|
%
|
|
|
Earnings before provision for income taxes
|
|
$
|
86,717
|
|
|
$
|
65,582
|
|
|
32.2
|
%
|
|
$
|
335,939
|
|
|
$
|
227,948
|
|
|
47.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating profit margin:
|
|
|
|
|
|
Basis Pt Chg
|
|
|
|
|
|
Basis Pt Chg
|
|
|
Sally Beauty Supply
|
|
|
19.1
|
%
|
|
|
17.8
|
%
|
|
130
|
|
|
|
18.9
|
%
|
|
|
17.5
|
%
|
|
140
|
|
|
|
Beauty Systems Group
|
|
|
12.5
|
%
|
|
|
11.3
|
%
|
|
120
|
|
|
|
13.1
|
%
|
|
|
10.4
|
%
|
|
270
|
|
|
|
Consolidated operating profit margin
|
|
|
13.6
|
%
|
|
|
12.5
|
%
|
|
110
|
|
|
|
13.7
|
%
|
|
|
11.7
|
%
|
|
200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
For the twelve months ended September 30, 2011, consolidated
operating earnings reflect a net favorable impact of $21.3
million; including a $27.0 million benefit from a litigation
settlement and non-recurring charges of $5.7 million. This net
benefit of $21.3 million is reflected in the BSG segment and in
unallocated corporate expenses in the amount of $19.0 million and
$2.3 million, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Unallocated expenses consist of corporate and shared costs.
|
|
|
|
|
|
Supplemental Schedule C
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
|
|
Non-GAAP Financial Measures Reconciliations
|
|
(In thousands, except per share data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
2011
|
|
2010
|
|
% CHG
|
|
2011
|
|
2010
|
|
% CHG
|
|
|
Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (per GAAP)
|
|
$
|
54,355
|
|
$
|
42,026
|
|
29.3
|
%
|
|
$
|
213,725
|
|
|
$
|
143,828
|
|
|
48.6
|
%
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
15,561
|
|
|
14,137
|
|
10.1
|
%
|
|
|
59,722
|
|
|
|
51,123
|
|
|
16.8
|
%
|
|
|
Share-based compensation (1)
|
|
|
2,823
|
|
|
2,907
|
|
-2.9
|
%
|
|
|
15,560
|
|
|
|
12,818
|
|
|
21.4
|
%
|
|
|
Interest expense (2)
|
|
|
27,472
|
|
|
27,833
|
|
-1.3
|
%
|
|
|
112,530
|
|
|
|
112,982
|
|
|
-0.4
|
%
|
|
|
Litigation settlement (3)
|
|
|
-
|
|
|
-
|
|
N/A
|
|
|
|
(27,000
|
)
|
|
|
-
|
|
|
N/A
|
|
|
|
Non-recurring items (3)
|
|
|
-
|
|
|
-
|
|
N/A
|
|
|
|
5,749
|
|
|
|
-
|
|
|
N/A
|
|
|
|
Provision for income taxes
|
|
|
32,362
|
|
|
23,556
|
|
37.4
|
%
|
|
|
122,214
|
|
|
|
84,120
|
|
|
45.3
|
%
|
|
|
Adjusted EBITDA (Non-GAAP)
|
|
$
|
132,573
|
|
$
|
110,459
|
|
20.0
|
%
|
|
$
|
502,500
|
|
|
$
|
404,871
|
|
|
24.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (per GAAP)
|
|
$
|
54,355
|
|
$
|
42,026
|
|
|
|
$
|
213,725
|
|
|
$
|
143,828
|
|
|
|
|
|
Add (Less):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marked-to-market adjustment for certain interest rate swaps (2)
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(2,356
|
)
|
|
|
|
|
Litigation settlement and non-recurring items, net (3)
|
|
|
-
|
|
|
-
|
|
|
|
|
(21,251
|
)
|
|
|
-
|
|
|
|
|
|
Tax provision for the adjustments to net earnings (4)
|
|
|
-
|
|
|
-
|
|
|
|
|
7,863
|
|
|
|
895
|
|
|
|
|
|
Adjusted net earnings, excluding the interest rate swaps (Non-GAAP)
|
|
$
|
54,355
|
|
$
|
42,026
|
|
29.3
|
%
|
|
$
|
200,337
|
|
|
$
|
142,367
|
|
|
40.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings per share (Non-GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.30
|
|
$
|
0.23
|
|
30.4
|
%
|
|
$
|
1.09
|
|
|
$
|
0.78
|
|
|
39.7
|
%
|
|
|
|
Diluted
|
|
$
|
0.29
|
|
$
|
0.23
|
|
26.1
|
%
|
|
$
|
1.07
|
|
|
$
|
0.77
|
|
|
39.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
183,619
|
|
|
182,119
|
|
|
|
|
183,020
|
|
|
|
181,985
|
|
|
|
|
|
|
Diluted
|
|
|
189,239
|
|
|
184,742
|
|
|
|
|
188,093
|
|
|
|
184,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Share-based compensation for the twelve months ended September 30,
2011 and 2010 includes $5.0 million and $2.5 million, respectively,
of accelerated expense related to certain retirement-eligible
employees who are eligible to continue vesting awards upon
retirement.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
For the twelve months ended September 30, 2010, interest expense
includes non-cash income of $2.4 million of marked-to-market
adjustments for certain interest rate swaps. Those interest rate
swaps were subject to a marked-to-market adjustments until their
expiration in November 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
Results for the twelve months ended September 30, 2011, reflect a
$27.0 million benefit of a litigation settlement and non-recurring
charges of $5.7 million. The net favorable impact of these items is
$21.3 million.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
The tax provisions for the litigation settlement and non-recurring
items, and for the interest rate swap marked-to-market adjustment
were calculated using an estimated effective tax rate of 37.0% and
38.0% in the twelve months ended September 30, 2011 and 2010,
respectively.
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule D
|
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
|
|
Store Count and Same Store Sales
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30,
|
|
|
|
|
|
|
2011
|
|
2010
|
|
CHG
|
|
|
|
|
|
|
|
|
|
|
|
Number of retail stores (end of period):
|
|
|
|
|
|
|
|
|
Sally Beauty Supply:
|
|
|
|
|
|
|
|
|
Company-operated stores
|
|
3,133
|
|
|
3,006
|
|
|
127
|
|
|
|
Franchise stores
|
|
25
|
|
|
26
|
|
|
(1
|
)
|
|
|
Total Sally Beauty Supply
|
|
3,158
|
|
|
3,032
|
|
|
126
|
|
|
|
Beauty Systems Group:
|
|
|
|
|
|
|
|
|
Company-operated stores (1)
|
|
995
|
|
|
868
|
|
|
127
|
|
|
|
Franchise stores
|
|
156
|
|
|
159
|
|
|
(3
|
)
|
|
|
Total Beauty System Group
|
|
1,151
|
|
|
1,027
|
|
|
124
|
|
|
|
Total
|
|
4,309
|
|
|
4,059
|
|
|
250
|
|
|
|
|
|
|
|
|
|
|
|
|
BSG distributor sales consultants (end of period) (2)
|
|
1,116
|
|
|
1,051
|
|
|
65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
2010
|
|
|
|
|
Fourth quarter company-operated same store sales growth (3)
|
|
|
|
|
|
Basis Pt Chg
|
|
|
Sally Beauty Supply
|
|
6.4
|
%
|
|
4.7
|
%
|
|
170
|
|
|
|
Beauty Systems Group
|
|
3.5
|
%
|
|
6.9
|
%
|
|
(340
|
)
|
|
|
Consolidated
|
|
5.6
|
%
|
|
5.3
|
%
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal year ended September 30 company-operated same store sales
growth (3)
|
|
|
|
|
|
Basis Pt Chg
|
|
|
Sally Beauty Supply
|
|
6.3
|
%
|
|
4.1
|
%
|
|
220
|
|
|
|
Beauty Systems Group
|
|
5.5
|
%
|
|
6.2
|
%
|
|
(70
|
)
|
|
|
Consolidated
|
|
6.1
|
%
|
|
4.6
|
%
|
|
150
|
|
|
|
|
|
|
|
|
|
|
(1) At September 30, 2011, BSG company-operated stores
include 82 stores resulting from the October 1, 2010 acquisition of
Aerial Company, Inc.
(2) Includes 411 and 395 distributor sales consultants as
reported by our franchisees at September 30, 2011 and 2010,
respectively. Our current period distributor sales consultants include
approximately 70 distributor sales consultants related to the October 1,
2010 acquisition of Aerial Company, Inc.
(3) Same stores are defined as company-operated stores that
have been open for at least 14 months as of the last day of a month. Our
same store sales calculation includes internet-based sales for the
periods presented and the impact of store expansions, but does not
generally include the sales of stores relocated until at least 14 months
after the relocation. The sales of stores acquired are excluded from our
same store sales calculation until at least 14 months after the
acquisition.
|
|
|
|
|
Supplemental Schedule E
|
|
|
|
|
|
|
|
|
|
SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
|
|
|
Selected Financial Data and Debt
|
|
(In thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30,
|
|
|
|
|
2011
|
|
2010
|
|
|
Financial condition information (at period end):
|
|
|
|
|
|
|
Working capital
|
|
$
|
419,142
|
|
|
$
|
387,123
|
|
|
|
Cash and cash equivalents
|
|
|
63,481
|
|
|
|
59,494
|
|
|
|
Property and equipment, net
|
|
|
182,489
|
|
|
|
168,119
|
|
|
|
Total assets
|
|
|
1,728,600
|
|
|
|
1,589,412
|
|
|
|
Total debt, including capital leases
|
|
|
1,413,115
|
|
|
|
1,562,636
|
|
|
|
Total stockholders' (deficit) equity
|
|
|
($218,982
|
)
|
|
|
($461,272
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
|
|
September 30, 2011
|
|
Interest Rates
|
|
|
Debt position excluding capital leases (at period end):
|
|
|
|
|
|
|
Revolving ABL Facility
|
|
$
|
-
|
|
|
(i) Prime + 1.25-1.75% or (ii) LIBOR + 2.25-2.75%
|
|
|
Senior Term Loan B (1)
|
|
|
696,856
|
|
|
(i) Prime + 1.25-1.50% or (ii) LIBOR + 2.25-2.50%
|
|
|
Other (2)
|
|
|
4,774
|
|
|
4.05% to 7.00%
|
|
|
Senior Notes
|
|
|
430,000
|
|
|
9.25%
|
|
|
Senior Subordinated Notes
|
|
|
275,000
|
|
|
10.50%
|
|
|
Total debt
|
|
$
|
1,406,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturities excluding capital leases (3)
|
|
|
|
|
|
|
FY2012
|
|
$
|
2,240
|
|
|
|
|
|
FY2013
|
|
|
8,652
|
|
|
|
|
|
FY2014
|
|
|
690,638
|
|
|
|
|
|
FY2015
|
|
|
430,100
|
|
|
|
|
|
FY2016
|
|
|
-
|
|
|
|
|
|
Thereafter
|
|
|
275,000
|
|
|
|
|
|
Total debt
|
|
$
|
1,406,630
|
|
|
|
|
|
|
|
|
|
|
(1) The interest rates on $300.0 million of this loan are
fixed by interest rate swaps which expire in May 2012.
(2) Represents pre-acquisition debt of Pro-Duo NV and Sinelco
Group BVBA.
(3) Amounts shown for specific years do not reflect payments
that might be required after fiscal year 2012 as a result of the excess
cash-flows test of the senior term loan facility.

Source: Sally Beauty Holdings, Inc.
Sally Beauty Holdings, Inc. Karen Fugate, 940-297-3877 Investor
Relations
|