XML 100 R84.htm IDEA: XBRL DOCUMENT v3.5.0.2
Parent, Issuers, Guarantor and Non-Guarantor Condensed Consolidated Financial Statements - Condensed Consolidating Statement of Earnings and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2014
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Net sales $ 976,358 $ 998,161 $ 980,067 $ 998,032 $ 964,230 $ 967,890 $ 937,755 $ 964,468 $ 3,952,618 $ 3,834,343 $ 3,753,498
Cost of products sold and distribution expenses                 1,988,678 1,936,492 1,893,326
Gross profit 483,441 498,976 487,474 494,049 475,311 481,319 467,452 473,769 1,963,940 1,897,851 1,860,172
Selling, general and administrative expenses                 1,365,986 1,313,134 1,273,513
Depreciation and amortization                 99,657 89,391 79,663
Operating earnings                 498,297 495,326 506,996
Interest expense                 144,237 116,842 116,317
Earnings before provision for income taxes                 354,060 378,484 390,679
Provision (benefit) for income taxes                 131,118 143,397 144,686
Net earnings $ 52,621 $ 67,919 $ 60,159 $ 42,243 $ 56,180 $ 62,463 $ 61,535 $ 54,909 222,942 235,087 245,993
Other comprehensive income (loss), net of tax                 (22,346) (49,157) (18,730)
Total comprehensive income                 200,596 185,930 227,263
Reportable Legal Entities | Parent                      
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Selling, general and administrative expenses                 11,902 9,473 10,396
Depreciation and amortization                 3 1 1
Operating earnings                 (11,905) (9,474) (10,397)
Earnings before provision for income taxes                 (11,905) (9,474) (10,397)
Provision (benefit) for income taxes                 (4,638) (3,679) (4,037)
Equity in earnings of subsidiaries, net of tax                 230,209 240,882 252,353
Net earnings                 222,942 235,087 245,993
Total comprehensive income                 222,942 235,087 245,993
Reportable Legal Entities | Sally Holdings LLC and Sally Capital Inc.                      
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Selling, general and administrative expenses                 364 475 474
Operating earnings                 (364) (475) (474)
Interest expense                 144,229 116,753 116,063
Earnings before provision for income taxes                 (144,593) (117,228) (116,537)
Provision (benefit) for income taxes                 (56,161) (45,532) (45,264)
Equity in earnings of subsidiaries, net of tax                 318,641 312,578 323,626
Net earnings                 230,209 240,882 252,353
Total comprehensive income                 230,209 240,882 252,353
Reportable Legal Entities | Guarantor Subsidiaries                      
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Net sales                 3,219,812 3,102,406 2,986,026
Related party sales                 2,666 2,733 2,854
Cost of products sold and distribution expenses                 1,595,187 1,545,873 1,486,048
Gross profit                 1,627,291 1,559,266 1,502,832
Selling, general and administrative expenses                 1,074,821 1,012,810 969,026
Depreciation and amortization                 76,250 66,093 56,682
Operating earnings                 476,220 480,363 477,124
Interest expense                 (6) 2 13
Earnings before provision for income taxes                 476,226 480,361 477,111
Provision (benefit) for income taxes                 181,932 185,388 181,741
Equity in earnings of subsidiaries, net of tax                 24,347 17,605 28,256
Net earnings                 318,641 312,578 323,626
Total comprehensive income                 318,641 312,578 323,626
Reportable Legal Entities | Non-Guarantor Subsidiaries                      
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Net sales                 732,806 731,937 767,472
Cost of products sold and distribution expenses                 396,157 393,352 410,132
Gross profit                 336,649 338,585 357,340
Selling, general and administrative expenses                 278,899 290,376 293,617
Depreciation and amortization                 23,404 23,297 22,980
Operating earnings                 34,346 24,912 40,743
Interest expense                 14 87 241
Earnings before provision for income taxes                 34,332 24,825 40,502
Provision (benefit) for income taxes                 9,985 7,220 12,246
Net earnings                 24,347 17,605 28,256
Other comprehensive income (loss), net of tax                 (22,346) (49,157) (18,730)
Total comprehensive income                 2,001 (31,552) 9,526
Consolidating Eliminations                      
Condensed Consolidating Statement of Earnings and Comprehensive Income                      
Related party sales                 (2,666) (2,733) (2,854)
Cost of products sold and distribution expenses                 (2,666) (2,733) (2,854)
Equity in earnings of subsidiaries, net of tax                 (573,197) (571,065) (604,235)
Net earnings                 (573,197) (571,065) (604,235)
Total comprehensive income                 $ (573,197) $ (571,065) $ (604,235)