XML 29 R77.htm IDEA: XBRL DOCUMENT v3.3.0.814
Parent, Issuers, Guarantor and Non-Guarantor Condensed Consolidated Financial Statements (Details 2) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2013
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Net sales $ 964,230 $ 967,890 $ 937,755 $ 964,468 $ 944,288 $ 949,275 $ 919,471 $ 940,464 $ 3,834,343 $ 3,753,498 $ 3,622,216
Cost of products sold and distribution expenses                 1,936,492 1,893,326 1,826,953
Gross profit 475,311 481,319 467,452 473,769 467,540 475,711 456,395 460,526 1,897,851 1,860,172 1,795,263
Selling, general and administrative expenses                 1,313,134 1,273,513 1,202,709
Depreciation and amortization                 89,391 79,663 72,192
Operating earnings (loss)                 495,326 506,996 520,362
Interest expense                 116,842 116,317 107,695
Earnings (loss) before provision for income taxes                 378,484 390,679 412,667
Provision (benefit) for income taxes                 143,397 144,686 151,516
Net earnings $ 56,180 $ 62,463 $ 61,535 $ 54,909 $ 61,750 $ 67,756 $ 58,492 $ 57,995 235,087 245,993 261,151
Other comprehensive income (loss), net of tax                 (49,157) (18,730) 835
Total comprehensive income (loss)                 185,930 227,263 261,986
Reportable Legal Entities | Parent                      
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Selling, general and administrative expenses                 9,473 10,396 9,951
Depreciation and amortization                 1 1  
Operating earnings (loss)                 (9,474) (10,397) (9,951)
Earnings (loss) before provision for income taxes                 (9,474) (10,397) (9,951)
Provision (benefit) for income taxes                 (3,679) (4,037) (3,838)
Equity in earnings of subsidiaries, net of tax                 240,882 252,353 267,264
Net earnings                 235,087 245,993 261,151
Total comprehensive income (loss)                 235,087 245,993 261,151
Reportable Legal Entities | Sally Holdings LLC and Sally Capital Inc.                      
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Selling, general and administrative expenses                 475 474 434
Operating earnings (loss)                 (475) (474) (434)
Interest expense                 116,753 116,063 107,265
Earnings (loss) before provision for income taxes                 (117,228) (116,537) (107,699)
Provision (benefit) for income taxes                 (45,532) (45,264) (41,832)
Equity in earnings of subsidiaries, net of tax                 312,578 323,626 333,131
Net earnings                 240,882 252,353 267,264
Total comprehensive income (loss)                 240,882 252,353 267,264
Reportable Legal Entities | Guarantor Subsidiaries                      
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Net sales                 3,102,406 2,986,026 2,896,990
Related party sales                 2,733 2,854 2,890
Cost of products sold and distribution expenses                 1,545,873 1,486,048 1,437,620
Gross profit                 1,559,266 1,502,832 1,462,260
Selling, general and administrative expenses                 1,012,810 969,026 912,262
Depreciation and amortization                 66,093 56,682 52,284
Operating earnings (loss)                 480,363 477,124 497,714
Interest expense                 2 13 32
Earnings (loss) before provision for income taxes                 480,361 477,111 497,682
Provision (benefit) for income taxes                 185,388 181,741 190,753
Equity in earnings of subsidiaries, net of tax                 17,605 28,256 26,202
Net earnings                 312,578 323,626 333,131
Total comprehensive income (loss)                 312,578 323,626 333,131
Reportable Legal Entities | Non-Guarantor Subsidiaries                      
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Net sales                 731,937 767,472 725,226
Cost of products sold and distribution expenses                 393,352 410,132 392,223
Gross profit                 338,585 357,340 333,003
Selling, general and administrative expenses                 290,376 293,617 280,062
Depreciation and amortization                 23,297 22,980 19,908
Operating earnings (loss)                 24,912 40,743 33,033
Interest expense                 87 241 398
Earnings (loss) before provision for income taxes                 24,825 40,502 32,635
Provision (benefit) for income taxes                 7,220 12,246 6,433
Net earnings                 17,605 28,256 26,202
Other comprehensive income (loss), net of tax                 (49,157) (18,730) 835
Total comprehensive income (loss)                 (31,552) 9,526 27,037
Consolidating Eliminations                      
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Related party sales                 (2,733) (2,854) (2,890)
Cost of products sold and distribution expenses                 (2,733) (2,854) (2,890)
Equity in earnings of subsidiaries, net of tax                 (571,065) (604,235) (626,597)
Net earnings                 (571,065) (604,235) (626,597)
Total comprehensive income (loss)                 $ (571,065) $ (604,235) $ (626,597)