XML 33 R49.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor and Non-Guarantor Condensed Consolidated Financial Statements (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Condensed Consolidating Statement of Earnings and Comprehensive Income        
Net sales $ 912,101 $ 886,991 $ 2,715,781 $ 2,641,087
Cost of products sold and distribution expenses 455,018 442,612 1,369,876 1,338,065
Gross profit 457,083 444,379 1,345,905 1,303,022
Selling, general and administrative expenses 295,719 291,533 900,778 873,736
Depreciation and amortization 18,798 16,299 52,853 47,792
Operating earnings 142,566 136,547 392,274 381,494
Interest expense 27,006 26,925 80,510 113,240
Earnings before provision for income taxes 115,560 109,622 311,764 268,254
Provision (benefit) for income taxes 43,094 40,135 115,426 100,820
Net earnings 72,466 69,487 196,338 167,434
Other comprehensive income (loss), net of tax (4,157) (9,551) (13,292) 2,464
Total comprehensive income 68,309 59,936 183,046 169,898
Parent
       
Condensed Consolidating Statement of Earnings and Comprehensive Income        
Selling, general and administrative expenses 2,328 2,681 7,461 7,990
Depreciation and amortization       1
Operating earnings (2,328) (2,681) (7,461) (7,991)
Earnings before provision for income taxes (2,328) (2,681) (7,461) (7,991)
Provision (benefit) for income taxes (863) (974) (2,820) (2,844)
Equity in earnings of subsidiaries, net of tax 73,931 71,194 200,979 172,581
Net earnings 72,466 69,487 196,338 167,434
Total comprehensive income 72,466 69,487 196,338 167,434
Sally Holdings LLC and Sally Capital Inc.
       
Condensed Consolidating Statement of Earnings and Comprehensive Income        
Selling, general and administrative expenses 83 184 258 473
Operating earnings (83) (184) (258) (473)
Interest expense 26,900 26,765 80,157 112,728
Earnings before provision for income taxes (26,983) (26,949) (80,415) (113,201)
Provision (benefit) for income taxes (10,481) (10,451) (31,234) (43,903)
Equity in earnings of subsidiaries, net of tax 90,433 87,692 250,160 241,879
Net earnings 73,931 71,194 200,979 172,581
Other comprehensive income (loss), net of tax   1,027   3,947
Total comprehensive income 73,931 72,221 200,979 176,528
Guarantor Subsidiaries
       
Condensed Consolidating Statement of Earnings and Comprehensive Income        
Net sales 731,319 716,288 2,179,608 2,133,523
Related party sales 725 717 2,195 2,202
Cost of products sold and distribution expenses 358,746 350,032 1,081,329 1,062,538
Gross profit 373,298 366,973 1,100,474 1,073,187
Selling, general and administrative expenses 225,124 224,940 684,671 672,652
Depreciation and amortization 13,765 11,569 38,322 33,886
Operating earnings 134,409 130,464 377,481 366,649
Interest expense 13 23 29 80
Earnings before provision for income taxes 134,396 130,441 377,452 366,569
Provision (benefit) for income taxes 51,442 49,003 142,775 139,547
Equity in earnings of subsidiaries, net of tax 7,479 6,254 15,483 14,857
Net earnings 90,433 87,692 250,160 241,879
Total comprehensive income 90,433 87,692 250,160 241,879
Non-Guarantor Subsidiaries
       
Condensed Consolidating Statement of Earnings and Comprehensive Income        
Net sales 180,782 170,703 536,173 507,564
Cost of products sold and distribution expenses 96,997 93,297 290,742 277,729
Gross profit 83,785 77,406 245,431 229,835
Selling, general and administrative expenses 68,184 63,728 208,388 192,621
Depreciation and amortization 5,033 4,730 14,531 13,905
Operating earnings 10,568 8,948 22,512 23,309
Interest expense 93 137 324 432
Earnings before provision for income taxes 10,475 8,811 22,188 22,877
Provision (benefit) for income taxes 2,996 2,557 6,705 8,020
Net earnings 7,479 6,254 15,483 14,857
Other comprehensive income (loss), net of tax (4,157) (10,578) (13,292) (1,483)
Total comprehensive income 3,322 (4,324) 2,191 13,374
Consolidating Eliminations
       
Condensed Consolidating Statement of Earnings and Comprehensive Income        
Related party sales (725) (717) (2,195) (2,202)
Cost of products sold and distribution expenses (725) (717) (2,195) (2,202)
Equity in earnings of subsidiaries, net of tax (171,843) (165,140) (466,622) (429,317)
Net earnings (171,843) (165,140) (466,622) (429,317)
Total comprehensive income $ (171,843) $ (165,140) $ (466,622) $ (429,317)