XML 68 R57.htm IDEA: XBRL DOCUMENT v3.19.1
Parent, Issuers, Guarantor and Non-Guarantor Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Earnings and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2019
Mar. 31, 2018
Condensed Income Statements Captions [Line Items]            
Net sales $ 945,852   $ 975,321   $ 1,935,305 $ 1,970,286
Cost of products sold and distribution expenses 477,528   488,999   986,275 997,335
Gross profit 468,324   486,322   949,030 972,951
Selling, general and administrative expenses 361,626   368,461   728,614 739,748
Restructuring (5,814)   6,759   (1,834) 11,969
Operating earnings 112,512   111,102   222,250 221,234
Interest expense (income) 23,821   25,262   48,310 49,277
Earnings before provision for income taxes 88,691   85,840   173,940 171,957
Provision (benefit) for income taxes 22,966   24,469   42,488 27,322
Net earnings 65,725 $ 65,727 61,371 $ 83,264 131,452 144,635
Other comprehensive income (loss), net of tax 1,142 $ (16,705) 12,747 $ (1,058) (15,563) 11,689
Total comprehensive income 66,867   74,118   115,889 156,324
Parent            
Condensed Income Statements Captions [Line Items]            
Selling, general and administrative expenses 3,084   2,859   5,893 5,465
Operating earnings (3,084)   (2,859)   (5,893) (5,465)
Earnings before provision for income taxes (3,084)   (2,859)   (5,893) (5,465)
Provision (benefit) for income taxes (791)   (828)   (1,512) (1,079)
Equity in earnings of subsidiaries, net of tax 68,018   63,402   135,833 149,021
Net earnings 65,725   61,371   131,452 144,635
Total comprehensive income 65,725   61,371   131,452 144,635
Sally Holdings and Sally Capital            
Condensed Income Statements Captions [Line Items]            
Selling, general and administrative expenses 198   602   366 781
Operating earnings (198)   (602)   (366) (781)
Interest expense (income) 23,871   25,293   48,423 49,307
Earnings before provision for income taxes (24,069)   (25,895)   (48,789) (50,088)
Provision (benefit) for income taxes (6,179)   (7,499)   (12,524) (14,424)
Equity in earnings of subsidiaries, net of tax 85,908   81,798   172,098 184,685
Net earnings 68,018   63,402   135,833 149,021
Other comprehensive income (loss), net of tax (2,140)   2,310   (4,949) 1,507
Total comprehensive income 65,878   65,712   130,884 150,528
Guarantor Subsidiaries            
Condensed Income Statements Captions [Line Items]            
Net sales 769,284   786,743   1,562,814 1,583,275
Related party sales 480   631   1,149 1,077
Cost of products sold and distribution expenses 383,147   390,891   787,187 794,701
Gross profit 386,617   396,483   776,776 789,651
Selling, general and administrative expenses 281,404   279,435   567,620 563,902
Restructuring (5,814)   6,759   (1,834) 11,969
Operating earnings 111,027   110,289   210,990 213,780
Interest expense (income) (1)   (3)   (2) (3)
Earnings before provision for income taxes 111,028   110,292   210,992 213,783
Provision (benefit) for income taxes 28,795   30,758   54,478 22,843
Equity in earnings of subsidiaries, net of tax 3,675   2,264   15,584 (6,255)
Net earnings 85,908   81,798   172,098 184,685
Total comprehensive income 85,908   81,798   172,098 184,685
Non-Guarantor Subsidiaries            
Condensed Income Statements Captions [Line Items]            
Net sales 176,568   188,578   372,491 387,011
Cost of products sold and distribution expenses 94,861   98,739   200,237 203,711
Gross profit 81,707   89,839   172,254 183,300
Selling, general and administrative expenses 76,940   85,565   154,735 169,600
Operating earnings 4,767   4,274   17,519 13,700
Interest expense (income) (49)   (28)   (111) (27)
Earnings before provision for income taxes 4,816   4,302   17,630 13,727
Provision (benefit) for income taxes 1,141   2,038   2,046 19,982
Net earnings 3,675   2,264   15,584 (6,255)
Other comprehensive income (loss), net of tax 3,282   10,437   (10,614) 10,182
Total comprehensive income 6,957   12,701   4,970 3,927
Consolidating Eliminations            
Condensed Income Statements Captions [Line Items]            
Related party sales (480)   (631)   (1,149) (1,077)
Cost of products sold and distribution expenses (480)   (631)   (1,149) (1,077)
Equity in earnings of subsidiaries, net of tax (157,601)   (147,464)   (323,515) (327,451)
Net earnings (157,601)   (147,464)   (323,515) (327,451)
Total comprehensive income $ (157,601)   $ (147,464)   $ (323,515) $ (327,451)