XML 41 R90.htm IDEA: XBRL DOCUMENT v3.19.3
Separate Financial Information of Guarantor Subsidiaries - Condensed Consolidating Statement of Earnings and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2017
Condensed Income Statements Captions [Line Items]                      
Net sales $ 965,937 $ 975,169 $ 945,852 $ 989,453 $ 965,997 $ 996,283 $ 975,321 $ 994,964 $ 3,876,411 $ 3,932,565 $ 3,938,317
Cost of goods sold                 1,965,869 1,988,152 1,973,422
Gross profit 479,291 482,222 468,324 480,705 478,092 493,370 486,322 486,629 1,910,542 1,944,413 1,964,895
Selling, general and administrative expenses                 1,452,751 1,484,209 1,463,619
Restructuring                 (682) 33,615 22,679
Operating earnings                 458,473 426,589 478,597
Interest expense (income)                 96,309 98,162 132,899
Earnings before provision for income taxes                 362,164 328,427 345,698
Provision (benefit) for income taxes                 90,541 70,380 130,622
Net earnings $ 69,007 $ 71,164 $ 65,725 $ 65,727 $ 55,186 $ 58,226 $ 61,371 $ 83,264 271,623 258,047 215,076
Other comprehensive income (loss), net of tax                 (27,296) (8,155) 18,215
Total comprehensive income                 244,327 249,892 233,291
Parent                      
Condensed Income Statements Captions [Line Items]                      
Selling, general and administrative expenses                 11,331 10,957 10,939
Operating earnings                 (11,331) (10,957) (10,939)
Earnings before provision for income taxes                 (11,331) (10,957) (10,939)
Provision (benefit) for income taxes                 (2,742) (2,734) (4,246)
Equity in earnings of subsidiaries, net of tax                 280,212 266,270 221,769
Net earnings                 271,623 258,047 215,076
Total comprehensive income                 271,623 258,047 215,076
Sally Holdings and Sally Capital                      
Condensed Income Statements Captions [Line Items]                      
Selling, general and administrative expenses                 607 1,538 526
Operating earnings                 (607) (1,538) (526)
Interest expense (income)                 96,464 98,332 132,696
Earnings before provision for income taxes                 (97,071) (99,870) (133,222)
Provision (benefit) for income taxes                 (24,888) (28,787) (51,726)
Equity in earnings of subsidiaries, net of tax                 352,395 337,353 303,265
Net earnings                 280,212 266,270 221,769
Other comprehensive income (loss), net of tax                 (4,566) 2,449 (1,084)
Total comprehensive income                 275,646 268,719 220,685
Guarantor Subsidiaries                      
Condensed Income Statements Captions [Line Items]                      
Net sales                 3,131,360 3,152,120 3,209,039
Related party sales                 2,201 2,294 2,501
Cost of goods sold                 1,568,663 1,581,385 1,590,184
Gross profit                 1,564,898 1,573,029 1,621,356
Selling, general and administrative expenses                 1,135,926 1,136,312 1,130,615
Restructuring                 (682) 33,615 22,679
Operating earnings                 429,654 403,102 468,062
Interest expense (income)                 5 (3) 6
Earnings before provision for income taxes                 429,649 403,105 468,056
Provision (benefit) for income taxes                 109,230 73,747 177,383
Equity in earnings of subsidiaries, net of tax                 31,976 7,995 12,592
Net earnings                 352,395 337,353 303,265
Total comprehensive income                 352,395 337,353 303,265
Non-Guarantor Subsidiaries                      
Condensed Income Statements Captions [Line Items]                      
Net sales                 745,051 780,445 729,278
Cost of goods sold                 399,407 409,061 385,739
Gross profit                 345,644 371,384 343,539
Selling, general and administrative expenses                 304,887 335,402 321,539
Operating earnings                 40,757 35,982 22,000
Interest expense (income)                 (160) (167) 197
Earnings before provision for income taxes                 40,917 36,149 21,803
Provision (benefit) for income taxes                 8,941 28,154 9,211
Net earnings                 31,976 7,995 12,592
Other comprehensive income (loss), net of tax                 (22,730) (10,604) 19,299
Total comprehensive income                 9,246 (2,609) 31,891
Consolidating Eliminations                      
Condensed Income Statements Captions [Line Items]                      
Related party sales                 (2,201) (2,294) (2,501)
Cost of goods sold                 (2,201) (2,294) (2,501)
Equity in earnings of subsidiaries, net of tax                 (664,583) (611,618) (537,626)
Net earnings                 (664,583) (611,618) (537,626)
Total comprehensive income                 $ (664,583) $ (611,618) $ (537,626)