10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2012

OR

oTRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from             to

Commission file number 1-12725

Regis Corporation

(Exact name of registrant as specified in its charter)

Minnesota	41-0749934
(State or other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification No.)
7201 Metro Boulevard, Edina, Minnesota	55439
(Address of principal executive offices)	(Zip Code)

(952) 947-7777

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to be submit and post such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer x	Accelerated filer o
Non-accelerated filer o	Smaller reporting company o
(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b-2 of the Act).Yes o No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of April 25, 2012:

Common Stock, $0.05 par value	57,561,067
Class	Number of Shares

REGIS CORPORATION

INDEX

Part I.	Financial Information UNAUDITED
	Item 1.	Condensed Consolidated Financial Statements:
		Condensed Consolidated Balance Sheet as of March 31, 2012 and June 30, 2011	3
		Condensed Consolidated Statement of Operations for the three months ended March 31, 2012 and 2011	4
		Condensed Consolidated Statement of Operations for the nine months ended March 31, 2012 and 2011	5
		Condensed Consolidated Statement of Cash Flows for the nine months ended March 31, 2012 and 2011	6
		Notes to Condensed Consolidated Financial Statements	7
		Review Report of Independent Registered Public Accounting Firm	31
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	32
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk	56
	Item 4.	Controls and Procedures	57
Part II.	Other Information		57
	Item 1.	Legal Proceedings	57
	Item 1A.	Risk Factors	57
	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	60
	Item 6.	Exhibits	61
	Signatures		62

2

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

REGIS CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited)

As Of March 31, 2012 and June 30, 2011

(In thousands, except share data)

	March 31, 2012		June 30, 2011
ASSETS
Current assets:
Cash and cash equivalents	$	97,583	$	96,263
Receivables, net	32,424		27,149
Inventories	161,123		150,804
Deferred income taxes	15,087		17,887
Income tax receivable	11,888		22,341
Other current assets	52,447		32,118
Total current assets	370,552		346,562
Property and equipment, net	326,345		347,811
Goodwill	605,171		680,512
Other intangibles, net	104,372		111,328
Investment in and loans to affiliates	199,630		261,140
Other assets	59,452		58,400
Total assets	$	1,665,522	$	1,805,753
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Long-term debt, current portion	$	28,877	$	32,252
Accounts payable	55,076		55,107
Accrued expenses	168,837		167,321
Total current liabilities	252,790		254,680
Long-term debt and capital lease obligations	263,430		281,159
Other noncurrent liabilities	185,580		237,295
Total liabilities	701,800		773,134
Commitments and contingencies (Note 8)
Shareholders’ equity:
Common stock, $0.05 par value; issued and outstanding 57,563,294 and 57,710,811 common shares at March 31, 2012 and June 30, 2011, respectively	2,878		2,886
Additional paid-in capital	346,933		341,190
Accumulated other comprehensive income	62,612		77,946
Retained earnings	551,299		610,597
Total shareholders’ equity	963,722		1,032,619
Total liabilities and shareholders’ equity	$	1,665,522	$	1,805,753

The accompanying notes are an integral part of the unaudited Condensed Consolidated Financial Statements.

3

REGIS CORPORATION

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

For The Three Months Ended March 31, 2012 and 2011

(In thousands, except per share data)

	2012			2011
Revenues:
Service	$	430,202		$	440,109
Product	133,017			131,350
Royalties and fees	10,365			9,808
	573,584			581,267
Operating expenses:
Cost of service	250,379			255,374
Cost of product	63,830			63,068
Site operating expenses	48,835			50,522
General and administrative	74,263			86,390
Rent	84,368			84,391
Depreciation and amortization	26,709			26,926
Goodwill impairment	—			74,100
Total operating expenses	548,384			640,771
Operating income (loss)	25,200			(59,504		)
Other income (expense):
Interest expense	(6,790		)	(8,337		)
Interest income and other, net	123			(651		)
Income (loss) from continuing operations before income taxes and equity in loss of affiliated companies	18,533			(68,492		)
Income taxes	(6,000		)	44,670
Equity in loss of affiliated companies, net of income taxes	(15,001		)	(1,513		)
Loss from continuing operations	(2,468		)	(25,335		)
Income from discontinued operations, net of taxes (Note 6)	1,099			—
Net loss	$	(1,369	)	$	(25,335	)
Net (loss) income per share:
Basic:
Loss from continuing operations	(0.04		)	(0.45		)
Income from discontinued operations	0.02			—
Net loss per share, basic	$	(0.02	)	$	(0.45	)
Diluted:
Loss from continuing operations	(0.04		)	(0.45		)
Income from discontinued operations	0.02			—
Net loss per share, diluted	$	(0.02	)	$	(0.45	)
Weighted average common and common equivalent shares outstanding:
Basic	57,053			56,704
Diluted	57,053			56,704
Cash dividends declared per common share	$	0.06		$	0.06

The accompanying notes are an integral part of the unaudited Condensed Consolidated Financial Statements.

4

REGIS CORPORATION

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

For The Nine Months Ended March 31, 2012 and 2011

(In thousands, except per share data)

	2012			2011
Revenues:
Service	$	1,283,201		$	1,310,577
Product	392,142			393,779
Royalties and fees	30,268			29,528
	1,705,611			1,733,884
Operating expenses:
Cost of service	738,731			754,580
Cost of product	187,278			188,069
Site operating expenses	149,715			150,128
General and administrative	228,008			236,312
Rent	254,288			254,734
Depreciation and amortization	92,510			79,167
Goodwill impairment	78,426			74,100
Total operating expenses	1,728,956			1,737,090
Operating loss	(23,345		)	(3,206		)
Other income (expense):
Interest expense	(21,353		)	(25,998		)
Interest income and other, net	4,098			2,730
Loss from continuing operations before income taxes and equity in (loss) income of affiliated companies	(40,600		)	(26,474		)
Income taxes	(5,270		)	29,678
Equity in (loss) income of affiliated companies, net of income taxes	(5,688		)	4,286
(Loss) income from continuing operations	(51,558		)	7,490
Income from discontinued operations, net of taxes (Note 6)	1,099			—
Net (loss) income	$	(50,459	)	$	7,490
Net (loss) income per share:
Basic:
(Loss) income from continuing operations	(0.90		)	0.13
Income from discontinued operations	0.02			—
Net (loss) income per share, basic	$	(0.88	)	$	0.13
Diluted:
(Loss) income from continuing operations	(0.90		)	0.13
Income from discontinued operations	0.02			—
Net (loss) income per share, diluted	$	(0.88	)	$	0.13
Weighted average common and common equivalent shares outstanding:
Basic	57,029			56,672
Diluted	57,029			56,959
Cash dividends declared per common share	$	0.18		$	0.14

The accompanying notes are an integral part of the unaudited Condensed Consolidated Financial Information.

5

REGIS CORPORATION

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)

For The Nine Months Ended March 31, 2012 and 2011

(In thousands)

	2012			2011
Cash flows from operating activities:
Net (loss) income	$	(50,459	)	$	7,490
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation	85,184			71,823
Amortization	7,326			7,344
Equity in loss (income) of affiliated companies	5,688			(4,286		)
Dividends received from affiliated companies	927			6,051
Deferred income taxes	(4,981		)	(15,283		)
Goodwill impairment	78,426			74,100
Excess tax benefits from stock-based compensation plans	—			(67		)
Stock-based compensation	6,065			7,156
Amortization of debt discount and financing costs	4,974			4,816
Other noncash items affecting earnings	(2		)	1,943
Changes in operating assets and liabilities (1):
Receivables	(5,221		)	(2,429		)
Inventories	(10,647		)	(6,919		)
Income tax receivable	10,438			(8,070		)
Other current assets	197			5,081
Other assets	(2,622		)	1,545
Accounts payable	(294		)	5,727
Accrued expenses	(14,995		)	(1,703		)
Other noncurrent liabilities	(6,960		)	6,975
Net cash provided by operating activities	103,044			161,294
Cash flows from investing activities:
Capital expenditures	(65,619		)	(48,617		)
Proceeds from sale of assets	405			608
Asset acquisitions, net of cash acquired and certain obligations assumed	(2,225		)	(16,296		)
Proceeds from loans and investments	2,315			15,000
Disbursements for loans and investments	—			(72,301		)
Net cash used in investing activities	(65,124		)	(121,606		)
Cash flows from financing activities:
Borrowings on revolving credit facilities	427,800			—
Payments on revolving credit facilities	(427,800		)	—
Repayments of long-term debt and capital lease obligations	(23,801		)	(45,529		)
Excess tax benefits from stock-based compensation plans	—			67
Proceeds from issuance of common stock	—			689
Dividends paid	(10,405		)	(8,057		)
Net cash used in financing activities	(34,206		)	(52,830		)
Effect of exchange rate changes on cash and cash equivalents	(2,394		)	6,735
Increase (decrease) in cash and cash equivalents	1,320			(6,407		)
Cash and cash equivalents:
Beginning of period	96,263			151,871
End of period	$	97,583		$	145,464

(1) Changes in operating assets and liabilities exclude assets acquired and liabilities assumed through acquisitions.

The accompanying notes are an integral part of the unaudited Condensed Consolidated Financial Statements.

6

REGIS CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

The unaudited interim Condensed Consolidated Financial Statements of Regis Corporation (the Company) as of March 31, 2012 and for the three and nine months ended March 31, 2012 and 2011, reflect, in the opinion of management, all adjustments necessary to fairly state the consolidated financial position of the Company as of March 31, 2012 and the consolidated results of its operations and its cash flows for the interim periods. Adjustments consist only of normal recurring items, except for any discussed in the notes below. The results of operations and cash flows for any interim period are not necessarily indicative of results of operations and cash flows for the full year.

The Consolidated Balance Sheet data for June 30, 2011 was derived from audited Consolidated Financial Statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America (GAAP). The unaudited interim Condensed Consolidated Financial Statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended June 30, 2011 and other documents filed or furnished with the Securities and Exchange Commission (SEC) during the current fiscal year.

The unaudited Condensed Consolidated Financial Statements of the Company as of March 31, 2012 and for the three and nine month periods ended March 31, 2012 and 2011 included in this Form 10-Q have been reviewed by PricewaterhouseCoopers LLP, an independent registered public accounting firm. Their separate report dated May 10, 2012 appearing herein, states that they did not audit and they do not express an opinion on that unaudited financial information. Accordingly, the degree of reliance on their report on such information should be restricted in light of the limited nature of the review procedures applied. PricewaterhouseCoopers LLP is not subject to the liability provisions of Section 11 of the Securities Act of 1933 for their report on the unaudited financial information because that report is not a “report” or a “part” of the registration statement prepared or certified by PricewaterhouseCoopers LLP within the meaning of Sections 7 and 11 of the Act.

Consolidation:

The Condensed Consolidated Financial Statements include the accounts of the Company and its subsidiaries after the elimination of intercompany accounts and transactions. All material subsidiaries are wholly owned. The Company consolidated variable interest entities where it has determined it is the primary beneficiary of those entities’ operations.

Stock-Based Employee Compensation:

Stock-based awards are granted under the terms of the 2004 Long Term Incentive Plan (2004 Plan). Additionally, the Company has outstanding stock options under its 2000 Stock Option Plan (2000 Plan), although the 2000 Plan terminated in 2010. Under these plans, four types of stock-based compensation awards are granted: stock options, equity-based stock appreciation rights (SARs), restricted stock awards (RSAs) and restricted stock units (RSUs). The stock options and SARs have a maximum term of ten years. The stock-based awards, other than the RSUs, generally vest at a rate of 20.0 percent annually on each of the first five anniversaries of the date of grant. The RSUs cliff vest after five years, and payment of the RSUs is deferred until January 31 of the year following vesting. Unvested awards are subject to forfeiture in the event of termination of employment. The Company utilizes an option-pricing model to estimate the fair value of options and SARs at their grant date. Stock options and SARs are granted at not less than fair market value on the date of grant. The Company generally recognizes compensation expense for its stock-based compensation awards on a straight-line basis over a five-year vesting period. Awards granted do not contain acceleration of vesting terms for retirement of eligible recipients. The Company’s primary employee stock-based compensation grant occurs during the fourth fiscal quarter.

Total compensation cost for stock-based payment arrangements totaled $1.4 and $2.2 million for the three months ended March 31, 2012 and 2011, respectively, and $6.1 and $7.2 million for the nine months ended March 31, 2012 and 2011, respectively.

7

Stock options outstanding and weighted average exercise price as of March 31, 2012 were as follows:

Options	Shares		Weighted Average Exercise Price
	(in thousands)
Outstanding at June 30, 2011	838		$	31.48
Granted	—		—
Exercised	—		—
Forfeited or expired	(12	)	26.86
Outstanding at September 30, 2011	826		$	31.54
Granted	—		—
Exercised	—		—
Forfeited or expired	(16	)	32.42
Outstanding at December 31, 2011	810		$	31.53
Granted	—		—
Exercised	—		—
Forfeited or expired	(19	)	22.42
Outstanding at March 31, 2012	791		$	31.75
Exercisable at March 31, 2012	645		$	33.33

Outstanding options of 791,428 at March 31, 2012 had an intrinsic value (the amount by which the stock price exceeded the exercise or grant date price) of zero and a weighted average remaining contractual term of 3.7 years.  Exercisable options of 645,028 at March 31, 2012 had an intrinsic value of zero and a weighted average remaining contractual term of 3.0 years. Of the outstanding and unvested options and due to estimated forfeitures, 128,881 are expected to vest with a $25.52 per share weighted average grant price, a weighted average remaining contractual life of 6.2 years and a total intrinsic value of zero.

All options granted relate to stock option plans that have been approved by the shareholders of the Company.

The table below contains a rollforward of RSAs, RSUs and SARs outstanding, as well as other relevant terms of the awards:

	Nonvested				SARs Outstanding
	Restricted Stock Outstanding Shares/Units		Weighted Average Grant Date Fair Value		Shares		Weighted Average Exercise Price
	(in thousands)				(in thousands)
Balance, June 30, 2011	1,077		$	23.48	1,087		$	25.54
Granted	20		13.59		—		—
Vested/Exercised	2		22.32		—		—
Forfeited or expired	(26	)	19.39		(57	)	27.45
Balance, September 30, 2011	1,073		$	23.39	1,030		$	25.43
Granted	—		—		—		—
Vested/Exercised	3		19.07		—		—
Forfeited or expired	(70	)	18.88		(31	)	25.41
Balance, December 31, 2011	1,006		$	23.69	999		$	25.44
Granted	35		17.61		—		—
Vested/Exercised	(218	)	35.18		—		—
Forfeited or expired	(104	)	19.46		(98	)	24.14
Balance, March 31, 2012	719		$	20.25	901		$	25.57

Outstanding and unvested RSAs of 669,166 at March 31, 2012 had an intrinsic value of $12.3 million and a weighted average remaining vesting term of 1.4 years.  Due to estimated forfeitures, 605,019 are expected to vest with a total intrinsic value of $11.2 million.

Outstanding RSUs of 215,000 at March 31, 2012 had an intrinsic value of $4.0 million and a weighted average remaining vesting term of less than 0.1 years.  Vested RSUs of 165,000 at March 31, 2012 had an intrinsic value of $3.1 million. Unvested RSUs of 50,000 at March 31, 2012 had an intrinsic value of $0.9 million and a weighted average remaining vesting term of 0.1 years. The payment of the RSUs is deferred until January 31 of the year following vesting.

8

Outstanding SARs of 901,230 at March 31, 2012 had a total intrinsic value of $0.1 million and a weighted average remaining contractual term of 5.7 years. Exercisable SARs of 514,250 at March 31, 2012 had a total intrinsic value of zero and a weighted average remaining contractual term of 4.6 years.  Of the outstanding and unvested rights and due to estimated forfeitures, 311,471 are expected to vest with a $20.40 per share weighted average grant price, a weighted average remaining contractual life of 6.6 years and a total intrinsic value of $0.1 million.

During fiscal year 2011, the Company accelerated the vesting of 68,390 unvested RSAs held by the Company’s former Chief Executive Officer and the Company’s Executive Vice President, Fashion and Education. Under the terms of the modifications, any unvested RSAs granted to the former Chief Executive Officer and the Executive Vice President, Fashion and Education fully vest on their last days of employment, which was February 8, 2012 and is expected to be June 30, 2012, respectively. As a result of the modifications, the Company recognized an incremental compensation cost of $0.1 and $0.2 million during the three and nine months ended March 31, 2012, respectively. As a result of the modifications that occurred during the three months ended March 31, 2011, the Company did not recognize any incremental compensation expense as the fair value of the modified awards were less than the fair value of the original awards.

During the three and nine months ended March 31, 2012 total cash received from the exercise of share-based instruments was zero. During the three and nine months ended March 31, 2011 total cash received from the exercise of share-based instruments was zero and $0.7 million, respectively. As of March 31, 2012, the total unrecognized compensation cost related to all unvested stock-based compensation arrangements was $10.3 million.  The related weighted average period over which such cost is expected to be recognized was approximately 2.8 years as of March 31, 2012.

The total intrinsic value of all stock-based compensation that was exercised or vested and distributed during each of the three and nine month periods ended March 31, 2012 was $1.2 million.  The total intrinsic value of all stock-based compensation that was exercised or vested during the three and nine months ended March 31, 2011 was zero and $0.5 million, respectively.

Goodwill:

Goodwill is tested for impairment annually or at the time of a triggering event. In evaluating whether goodwill is impaired, the Company compares the carrying value of each reporting unit, including goodwill, to the estimated fair value of the reporting unit. The carrying value of each reporting unit is based on the assets and liabilities associated with the operations of the reporting unit, including allocation of shared or corporate balances among reporting units. Allocations are generally based on the number of salons in each reporting unit as a percent of total company-owned salons.

The Company calculates the estimated fair value of the reporting units based on discounted future cash flows that utilize estimates in annual revenue, gross margins, fixed expense rates, allocated corporate overhead, and long-term growth for determining terminal value. The Company’s estimated future cash flows also take into consideration acquisition integration and maturation. Where available and as appropriate, comparative market multiples are used to corroborate the results of the discounted cash flow. The Company considers its various concepts to be reporting units when testing for goodwill impairment because that is where the Company believes the goodwill resides. The Company periodically engages third-party valuation consultants to assist in evaluation of the Company’s estimated fair value calculations.

In the situations where a reporting unit’s carrying value exceeds its estimated fair value, the amount of the impairment loss must be measured. The measurement of impairment is calculated by determining the implied fair value of a reporting unit’s goodwill. In calculating the implied fair value of goodwill, the fair value of the reporting unit is allocated to all other assets and liabilities of that unit based on the relative fair values under the assumption of a taxable transaction. The excess of the fair value of the reporting unit over the amount assigned to its assets and liabilities is the implied fair value of goodwill. The goodwill impairment is measured as the excess of the carrying value of goodwill over its implied fair value.

As previously disclosed, the Company concluded that it was reasonably likely that goodwill for the Hair Restoration Centers reporting unit might become impaired in future periods. During the three months ended December 31, 2011 the Company updated the projections used in the fiscal 2011 annual impairment test to reflect the impact of recent industry developments, including a slow down in revenue growth and increasing supply costs. The Company determined there was a triggering event as it was more likely than not that the fair value of the Hair Restoration Centers was below carrying value and performed an interim impairment test of goodwill during the three months ended December 31, 2011. There were no triggering events relative to the Company’s other reporting units.

As a result of the Company’s interim impairment test of goodwill related to the Hair Restoration Centers reporting unit during the second quarter of fiscal year 2012, a $78.4 million impairment charge was recorded within continuing operations for the excess of the carrying value of goodwill over the implied fair value of the goodwill for the Hair Restorations Centers

9

reporting unit.  After the impairment charge the Hair Restoration Centers reporting unit had $74.4 million of goodwill. The impairment was only partially deductible for tax purposes resulting in a tax benefit of $5.9 million. See further discussion on the effective tax rate for the three and nine months ended March 31, 2012 within Note 10 to the Condensed Consolidated Financial Statements.

The Company recorded a $74.1 million impairment charge for the Promenade salon concept as a result of the Company’s impairment testing of goodwill during the third quarter of fiscal year 2011. As of June 30, 2011, the estimated fair value of the Regis salon concept reporting unit exceeded the carrying value by approximately 18.0 percent. The respective fair values of the Company’s remaining reporting units exceeded fair value by greater than 20.0 percent at June 30, 2011. While the Company has determined the estimated fair values of Promenade, Hair Restoration Centers, and Regis to be appropriate based on the historical level of revenue growth, operating income and cash flows, it is reasonably likely that Regis, Hair Restoration Centers, and Promenade may experience additional impairment in future periods. The term “reasonably likely” refers to an occurrence that is more than remote but less than probable in the judgment of the Company. Because some of the inherent assumptions and estimates used in determining the fair value of the reportable segment are outside the control of management, changes in these underlying assumptions can adversely impact fair value. Potential impairment of a portion or all of the carrying value of the Regis and Promenade salon concepts and Hair Restoration Centers goodwill is dependent on many factors and cannot be predicted with certainty.

As of March 31, 2012, the Company’s estimated fair value, as determined by the sum of our reporting units’ fair value, reconciled to within a reasonable range of our market capitalization which included an assumed control premium.

A summary of the Company’s goodwill balance as of March 31, 2012 and June 30, 2011 by reporting unit is as follows:

Reporting Unit	As of March 31, 2012		As of June 30, 2011
	(Dollars in thousands)
Regis	$	103,650	$	103,761
MasterCuts	4,652		4,652
SmartStyle	48,678		48,916
Supercuts	129,548		129,477
Promenade	244,271		240,910
Total North America Salons	530,799		527,716
Hair Restoration Centers	74,372		152,796
Total	$	605,171	$	680,512

See Note 4 to the Condensed Consolidated Financial Statements for further details on the Company’s goodwill balance.

Property and Equipment:

Historically, because of the Company’s large size and scale requirements it has been necessary for the Company to internally develop and support its own proprietary point-of-sale (POS) information system. During the fourth quarter of fiscal year 2011, the Company identified a third party POS alternative that has a system that meets current and enhanced functionality requirements and will cost less to implement and support. At June 30, 2011, the Company reassessed and adjusted the remaining useful life of the Company’s capitalized POS software to six months as locations using the Company’s existing POS information system move to a third party POS alternative by December 31, 2011. Based on the results of the implementation of the third party POS alternative during each of the three month periods ended March 31, 2012 and December 31, 2011, the Company reassessed and extended the useful life of the Company’s capitalized POS software by three months. Depreciation expense related to the existing POS information system totaled $1.6 and $18.0 million during the three and nine months ended March 31, 2012, respectively, including $1.1 million ($0.7 million net of tax or $0.01 per diluted share) and $16.2 million ($10.2 million net of tax or $0.18 per diluted share), respectively, of accelerated depreciation related to the change in useful life. The Company expects to fully depreciate the net balance of the existing POS information system during the three months ended June 30, 2012.

Due to the Company’s plan to replace the POS information system, the Company reviewed the capitalized software carrying value for impairment at March 31, 2012. As a result of the Company’s long-lived asset impairment testing at March 31, 2012 for this applicable grouping of assets, no impairment charges were recorded.

10

Employee Termination Expense:

During the three months ended March 31, 2012, the Company reduced the home office workforce by approximately 120 employees. In connection with the workforce reduction, the Company incurred severance charges of $2.5 million recorded within general and administrative expense on the Condensed Consolidated Statement of Operations.  The remaining accrual associated with the workforce reduction as of March 31, 2012 was $0.2 million.

Recent Accounting Standards Adopted by the Company:

Disclosures about Fair Value of Financial Instruments

In January 2010, the Financial Accounting Standards Board (FASB) issued guidance to amend the disclosure requirements related to recurring and nonrecurring fair value measurements. The guidance requires a roll forward of activities, presented separately on a gross basis, on purchases, sales, issuance, and settlements of the assets and liabilities measured using significant unobservable inputs (Level 3 fair value measurements). The Company adopted the new disclosure guidance related to Level 3 fair value measurements, including the disclosure on the roll forward activities, on July 1, 2011.

Fair Value Measurement

In May 2011, the FASB issued guidance to achieve common fair value measurement and disclosure requirements between GAAP and International Financial Reporting Standards. This new guidance amends current fair value measurement and disclosure guidance to include increased transparency around valuation inputs and investment categorization. This new guidance is effective for fiscal years and interim periods beginning after December 15, 2011. The Company adopted the guidance on January 1, 2012.

Accounting Standards Recently Issued But Not Yet Adopted by the Company:

Testing Goodwill for Impairment

In September 2011, the FASB issued guidance to allow an entity to first assess qualitative factors to determine whether it is necessary to perform the two-step quantitative goodwill impairment test. If after assessing the totality of events or circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step impairment test is not required. This new guidance is effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. The Company will adopt the guidance on July 1, 2012 but does not expect it to have a material impact on the Company’s financial position, results of operations or cash flows.

Comprehensive Income

In June 2011, the FASB issued guidance on the presentation of comprehensive income. Specifically, the new guidance allows an entity to present components of net income and other comprehensive income in one continuous statement, referred to as the statement of comprehensive income, or in two separate, but consecutive statements. The new guidance eliminates the current option to report other comprehensive income and its components in the statement of changes in equity. While the new guidance changes the presentation of comprehensive income, there are no changes to the components that are recognized in net income or other comprehensive income under current accounting guidance. This new guidance is effective for fiscal years and interim periods within those years beginning after December 15, 2011. The Company will adopt the guidance on a retrospective basis on July 1, 2012. The guidance will not have a material impact on the Company’s financial position, results of operations or cash flows. However, it will require changing the Company’s presentation and disclosure of comprehensive income.

2.SHAREHOLDERS’ EQUITY:

Net (Loss) Income Per Share:

The Company’s basic earnings per share is calculated as net (loss) income divided by weighted average common shares outstanding, excluding unvested outstanding RSAs and RSUs. The Company’s dilutive earnings per share is calculated as net (loss) income divided by weighted average common shares and common share equivalents outstanding, which includes shares issuable under the Company’s stock option plan and long-term incentive plan, and dilutive securities. Stock-based awards with exercise prices greater than the average market value of the Company’s common stock are excluded from the computation of diluted earnings per share. The Company’s dilutive earnings per share will also reflect the assumed conversion under the Company’s convertible debt if the impact is dilutive, along with the exclusion of interest expense, net of taxes. The impact of the convertible debt is excluded from the computation of diluted earnings per share when interest expense per common share obtainable upon conversion is greater than basic earnings per share.

11

The following table sets forth a reconciliation of shares used in the computation of basic and diluted earnings per share:

	For the Periods Ended March 31,
	Three Months		Nine Months
	2012	2011	2012	2011
	(Shares in thousands)
Weighted average shares for basic earnings per share	57,053	56,704	57,029	56,672
Effect of dilutive securities:
Dilutive effect of stock-based compensation (1)	—	—	—	287
Weighted average shares for diluted earnings per share	57,053	56,704	57,029	56,959

(1)For the three months ended March 31, 2012 and 2011, 237 and 355 common stock equivalents of potentially dilutive common stock, respectively, were not included in the diluted earnings per share calculation because to do so would have been anti-dilutive. For the nine months ended March 31, 2012, 206 common stock equivalents of potentially dilutive common stock were not included in the diluted earnings per share calculation because to do so would have been anti-dilutive.

The following table sets forth the awards which are excluded from the various earnings per share calculations:

	For the Periods Ended March 31,
	Three Months		Nine Months
	2012	2011	2012	2011
	(Shares in thousands)		(Shares in thousands)
Basic earnings per share:
RSAs (1)	669	872	669	872
RSUs (1)	50	215	50	215
	719	1,087	719	1,087
Diluted earnings per share:
Stock options (2)	791	889	791	889
SARs (2)	900	1,039	901	1,039
RSAs (2)	6	—	29	104
Shares issuable upon conversion of debt (2)	11,217	11,158	11,201	11,158
	12,914	13,086	12,922	13,190

(1)Shares were not vested

(2)Shares were anti-dilutive

Additional Paid-In Capital:

The change in additional paid-in capital during the nine months ended March 31, 2012 was due to the following:

	(Dollars in thousands)
Balance, June 30, 2011	$	341,190
Stock-based compensation	6,065
Taxes, forfeitures and issuances of restricted stock, net	(309		)
Vested stock option and stock appreciation rights expirations	(264		)
Franchise stock incentive plan	251
Balance, March 31, 2012	$	346,933

12

Comprehensive Income (Loss):

Components of comprehensive income (loss) for the Company include net (loss) income, changes in fair market value of financial instruments designated as hedges of interest rate or foreign currency exposure and foreign currency translation charged or credited to the cumulative translation account within shareholders’ equity. Comprehensive income (loss) for the three and nine months ended March 31, 2012 and 2011 was as follows:

	For the Periods Ended March 31,
	Three Months						Nine Months
	2012			2011			2012			2011
	(Dollars in thousands)
Net (loss) income	$	(1,369	)	$	(25,335	)	$	(50,459	)	$	7,490
Other comprehensive (loss) income:
Changes in fair market value of financial instruments designated as cash flow hedges, net of taxes	(16		)	40			341			(55		)
Change in cumulative foreign currency translation	6,967			10,903			(15,675		)	28,455
Total comprehensive income (loss)	$	5,582		$	(14,392	)	$	(65,793	)	$	35,890

3.FAIR VALUE MEASUREMENTS:

The fair value measurement guidance for financial and nonfinancial assets and liabilities defines fair value, establishes a framework for measuring fair value and expands disclosure requirements about fair value measurements. This guidance defines fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The fair value hierarchy prescribed by this guidance contains three levels as follows:

Level 1 — Unadjusted quoted prices that are available in active markets for the identical assets or liabilities at the measurement date.

Level 2 — Other observable inputs available at the measurement date, other than quoted prices included in Level 1, either directly or indirectly, including:

·           Quoted prices for similar assets or liabilities in active markets;

·           Quoted prices for identical or similar assets in non-active markets;

·           Inputs other than quoted prices that are observable for the asset or liability; and

·           Inputs that are derived principally from or corroborated by other observable market data.

Level 3 — Unobservable inputs that cannot be corroborated by observable market data and reflect the use of significant management judgment.  These values are generally determined using pricing models for which the assumptions utilize management’s estimates of market participant assumptions.

13

Assets and Liabilities that are Measured at Fair Value on a Recurring Basis

The fair value hierarchy requires the use of observable market data when available. In instances in which the inputs used to measure fair value fall into different levels of the fair value hierarchy, the fair value measurement has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular item to the fair value measurement in its entirety requires judgment, including the consideration of inputs specific to the asset or liability. The following tables sets forth by level within the fair value hierarchy, the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis at March 31, 2012 and June 30, 2011, according to the valuation techniques the Company used to determine their fair values.

	Fair Value at		Fair Value Measurements Using Inputs Considered as
	March 31, 2012		Level 1		Level 2		Level 3
	(Dollars in thousands)
ASSETS
Non-current assets
Derivative instruments	$	24	$	—	$	24	$	—
Equity call option - Roosters	117		—		—		117
LIABILITIES
Current liabilities
Derivative instruments	$	47	$	—	$	47	$	—
Non-current liabilities
Equity put option - Provalliance	$	667	$	—	$	—	$	667
Equity put option - Roosters	161		—		—		161

	Fair Value at		Fair Value Measurements Using Inputs Considered as
	June 30, 2011		Level 1		Level 2		Level 3
	(Dollars in thousands)
ASSETS
Non-current assets
Derivative instruments	$	212	$	—	$	212	$	—
LIABILITIES
Current liabilities
Derivative instruments	$	599	$	—	$	599	$	—
Non-current liabilities
Equity put option - Provalliance	$	22,700	$	—	$	—	$	22,700

14

Changes in Financial Instruments Measured at Level 3 Fair Value on a Recurring Basis

The following tables present the changes during the three and nine months ended March 31, 2012 and 2011 in our Level 3 financial instruments that are measured at fair value on a recurring basis:

	Changes in Financial Instruments Measured at Level 3 Fair Value Classified as
	Roosters Equity Call Option		Roosters Equity Put Option		Provalliance Equity Put Option
	(Dollars in thousands)
Balance at July 1, 2011	$	—	$	—	$	22,700
Total realized and unrealized (losses) gains:
Included in other comprehensive income (loss)	—		—		(1,576		)
Issuances	—		161		—
Purchases	117		—		—
Balance at September 30, 2011	$	117	$	161	$	21,124
Total realized and unrealized losses:
Included in other comprehensive income (loss)	—		—		(681		)
Balance at December 31, 2011	$	117	$	161	$	20,443
Total realized and unrealized gains (losses):
Included in other comprehensive income (loss)	—		—		446
Included in equity in loss of affiliated companies	—		—		(20,222		)
Balance at March 31, 2012	$	117	$	161	$	667

	Changes in Financial Instruments Measured at Level 3 Fair Value Classified as
	Preferred Shares			Provalliance Equity Put Option
	(Dollars in thousands)
Balance at July 1, 2010	$	3,502		$	22,009
Total realized and unrealized gains:
Included in other comprehensive income	230			2,514
Balance at September 30, 2010	$	3,732		$	24,523
Total realized and unrealized gains (losses):
Included in other comprehensive income	99			(441		)
Balance at December 31, 2010	$	3,831		$	24,082
Total realized and unrealized gains (losses):
Included in other comprehensive income	(83		)	1,333
Included in equity in loss of affiliated companies	—			(2,509		)
Transfer out of Level 3	—			(714		)
Other than temporary impairment	(3,748		)	—
Balance at March 31, 2011	$	—		$	22,192

The following methods and assumptions were used to estimate the fair value of each class of financial instrument:

Derivative instruments. The Company’s derivative instrument assets and liabilities consist of cash flow hedges represented by forward foreign currency contracts. The instruments are classified as Level 2 as the fair value is obtained using observable inputs available for similar liabilities in active markets at the measurement date that are reviewed by the Company. See breakout by type of contract and reconciliation to the balance sheet line item that the contracts are classified within Note 7 of the Condensed Consolidated Financial Statements.

Equity put option - Provalliance. The Company’s merger of the European franchise salon operations with the operations of the Franck Provost Salon Group on January 31, 2008 contained an equity put (Provalliance Equity Put) and an equity call. The Provalliance Equity Put is valued using binomial lattice models that incorporate assumptions including the business enterprise value at that date and future estimates of volatility and earnings before interest, taxes, and depreciation and amortization multiples. During fiscal year 2011, a portion of the Provalliance Equity Put was settled. During the three months ended March 31, 2012, the fair value of the Provalliance Equity Put decreased by $20.2 million to $0.7 million and is classified within other noncurrent liabilities on the Condensed Consolidated Balance Sheet.  The remaining Provalliance Equity Put liability as of March 31, 2012 is associated with the probability of the share purchase agreement in which the Company will sell the 46.7 percent equity interest in Provalliance not closing and the Provalliance Equity Put remaining effective.  The sensitivity of the underlying assumptions to the Provalliance Equity Put is not material to the Consolidated

15

Financial Statements.  See Note 5 to the Condensed Consolidated Financial Statements for discussion of the share purchase agreement.

Equity put and call options - Roosters. The purchase agreement for the Company’s acquisition of a 60.0 percent ownership interest in Roosters MGC International LLC (Roosters) on July 1, 2011 contained an equity put (Roosters Equity Put) and an equity call (Roosters Equity Call). See further discussion within Note 5 to the Condensed Consolidated Financial Statements. The Roosters Equity Put and Roosters Equity Call are valued using binomial lattice models that incorporate assumptions including the business enterprise value at that date and future estimates of volatility and earnings before interest, taxes, and depreciation and amortization multiples. At March 31, 2012, the fair value of the Roosters Equity Put and Roosters Equity Call were $0.2 and $0.1 million, respectively, and are classified within noncurrent liabilities and other assets, respectively, on the Condensed Consolidated Balance Sheet.

Preferred Shares. The Company has preferred shares in Yamano Holding Corporation. The preferred shares are classified as Level 3 as there are no quoted market prices and minimal market participant data for preferred shares of similar rating. The preferred shares are classified within investment in and loans to affiliates on the Condensed Consolidated Balance Sheet. The fair value of the preferred shares is based on the financial health of Yamano Holding Corporation and terms within the preferred share agreement which allow the Company to convert the subscription amount of the preferred shares into equity of MY Style, a wholly owned subsidiary of Yamano Holding Corporation. The Company recorded an other than temporary impairment for the full carrying value of the preferred shares during the twelve months ended June 30, 2011. See further discussion within Note 5 to the Condensed Consolidated Financial Statements.

Financial Instruments. In addition to the financial instruments listed above, the Company’s financial instruments also include cash, cash equivalents, receivables, accounts payable and debt.

The fair value of cash and cash equivalents, receivables and accounts payable approximated the carrying values as of March 31, 2012. At March 31, 2012, the estimated fair values and carrying amounts of debt were $312.3 and $292.3 million, respectively. The estimated Level 2 fair value of debt was determined based on internal valuation models, which utilize quoted market prices and interest rates for the same or similar instruments.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis. We measure certain assets, including the Company’s equity method investments, tangible fixed assets and goodwill, at fair value on a nonrecurring basis when they are deemed to be other than temporarily impaired. The fair values of our investments are determined based on valuation techniques using the best information available, and may include quoted market prices, market comparables, and discounted cash flow projections. The estimated fair values during the three months ended March 31, 2012 and 2011 were as follows:

	Fair Value at
	March 31, 2012			Level 1		Level 2		Level 3		Total Losses
			(Dollars in thousands)
Assets
Investment in affiliates — Provalliance	$	106,720		$	—	$	—	$	106,720	$	(37,045	)

	Fair Value at
	March 31, 2011		Level 1		Level 2		Level 3		Total Losses
			(Dollars in thousands)
Assets
Goodwill — Promenade	$	240,626	$	—	$	—	$	240,626	$	(74,100	)

During the three months ended March 31, 2012, the Company’s investment in Provalliance with a carrying value of $143.8 million was written down to its implied fair value of $106.7 million, resulting in an impairment charge of $37.0 million. See Note 5 to the Condensed Consolidated Financial Statements for further information.

During the nine months ended March 31, 2012, goodwill of the Hair Restoration Centers reporting unit with a carrying value of $152.8 million was written down to its implied fair value of $74.4 million, resulting in an impairment charge of $78.4 million.  See Note 1 to the Condensed Consolidated Financial Statements for further information.

During the three months ended March 31, 2011, goodwill of the Promenade salon concept with a carrying value of $315.0 million was written down to its implied fair value of $240.9 million, resulting in an impairment charge of $74.1 million. See Note 1 to the Condensed Consolidated Financial Statements for further information.

16

4.GOODWILL AND OTHER INTANGIBLES:

The table below contains details related to the Company’s recorded goodwill as of March 31, 2012 and June 30, 2011:

	Salons						Hair Restoration
	North America			International			Centers			Consolidated
	(Dollars in thousands)
Gross goodwill at June 30, 2011	$	715,219		$	41,661		$	152,796		$	909,676
Accumulated impairment losses	(187,503		)	(41,661		)	—			(229,164		)
Net goodwill at June 30, 2011	527,716			—			152,796			680,512
Goodwill acquired (1)	4,899			—			—			4,899
Translation rate adjustments	(1,816		)	—			2			(1,814		)
Goodwill impairment (2)	—			—			(78,426		)	(78,426		)
Gross goodwill at March 31, 2012	718,302			41,661			152,798			912,761
Accumulated impairment losses	(187,503		)	(41,661		)	(78,426		)	(307,590		)
Net goodwill at March 31, 2012	$	530,799		$	—		$	74,372		$	605,171

(1)See Note 5 to the Condensed Consolidated Financial Statements.

(2)As a result of the Company’s interim impairment test of goodwill during the three months ended December 31, 2011, a $78.4 million impairment charge was recorded for the excess of the carrying value of goodwill over the implied fair value of goodwill for the Hair Restoration Centers reporting unit.

The table below presents other intangible assets as of March 31, 2012 and June 30, 2011:

	March 31, 2012							June 30, 2011
			Accumulated							Accumulated
	Cost		Amortization			Net		Cost		Amortization			Net
	(Dollars in thousands)
Amortized intangible assets:
Brand assets and trade names	$	80,110	$	(15,836	)	$	64,274	$	80,310	$	(14,329	)	$	65,981
Customer lists	53,188		(38,281		)	14,907		53,188		(34,096		)	19,092
Franchise agreements	22,469		(9,594		)	12,875		22,221		(8,909		)	13,312
Lease intangibles	14,913		(5,709		)	9,204		14,948		(5,168		)	9,780
Non-compete agreements	210		(110		)	100		353		(232		)	121
Other	4,578		(1,566		)	3,012		4,429		(1,387		)	3,042
	$	175,468	$	(71,096	)	$	104,372	$	175,449	$	(64,121	)	$	111,328

All intangible assets have been assigned an estimated finite useful life and are amortized over the number of years that approximate their respective useful lives (ranging from one to 40 years). The cost of intangible assets is amortized to earnings in proportion to the amount of economic benefits obtained by the Company in that reporting period. The weighted average amortization periods, in total and by major intangible asset class, are as follows:

	Weighted Average
	Amortization Period
	March 31, 2012	June 30, 2011
	(In years)
Amortized intangible assets:
Brand assets and trade names	39	39
Customer lists	10	10
Franchise agreements	22	22
Lease intangibles	20	20
Non-compete agreements	6	5
Other	21	25
Total	26	26

17

Total amortization expense related to the amortizable intangible assets was approximately $2.5 million during each of the three month periods ended March 31, 2012 and 2011 and $7.3 million during each of the nine month periods ended March 31, 2012 and 2011.  As of March 31, 2012, future estimated amortization expense related to amortizable intangible assets is estimated to be:

Fiscal Year	(Dollars in thousands)
2012 (Remainder: three-month period)	$	2,405
2013	9,426
2014	9,210
2015	6,168
2016	4,010

5.ACQUISITIONS, INVESTMENT IN AND LOANS TO AFFILIATES:

Acquisitions

During the nine months ended March 31, 2012 and 2011, the Company made salon acquisitions and the purchase prices have been allocated to assets acquired and liabilities assumed based on their estimated fair values at the dates of acquisition. These acquisitions individually and in the aggregate are not material to the Company’s operations. Operations of the acquired companies have been included in the operations of the Company since the date of the respective acquisition.

Based upon purchase price allocations, the components of the aggregate purchase prices of the acquisitions made during the nine months ended March 31, 2012 and 2011 and the allocation of the purchase prices were as follows:

	For the Nine Months Ended March 31,
Allocation of Purchase Prices	2012			2011
	(Dollars in thousands)
Components of aggregate purchase prices:
Cash (net of cash acquired)	$	2,225		$	16,296
Liabilities assumed or payable	—			639
	$	2,225		$	16,935
Allocation of the purchase price:
Current assets	$	314		$	611
Property and equipment	241			3,898
Goodwill	4,899			11,223
Identifiable intangible assets	579			1,934
Accounts payable and accrued expenses	(1,062		)	(489		)
Other noncurrent liabilities	(1,246		)	(242		)
Noncontrolling interest	(1,500		)	—
	$	2,225		$	16,935

The majority of the purchase price in salon acquisitions is accounted for as residual goodwill rather than identifiable intangible assets. This stems from the value associated with the walk-in customer base of the acquired salons, which is not recorded as an identifiable intangible asset under current accounting guidance, as well as the limited value and customer preference associated with the acquired hair salon brand. Key factors considered by consumers of hair salon services include personal relationships with individual stylists, service quality and price point competitiveness. These attributes represent the “going concern” value of the salon.

Residual goodwill further represents the Company’s opportunity to strategically combine the acquired business with the Company’s existing structure to serve a greater number of customers through its expansion strategies. In the acquisitions of international salons and hair restoration centers, the residual goodwill primarily represents the growth prospects that are not captured as part of acquired tangible or identified intangible assets. Generally, the goodwill recognized in the North American salon transactions is expected to be fully deductible for tax purposes and the goodwill recognized in the international salon transactions is not deductible for tax purposes. Goodwill generated in certain acquisitions, such as the acquisition of hair restoration centers, is not deductible for tax purposes due to the acquisition structure of the transaction.

18

During the nine months ended March 31, 2012 and 2011, certain of the Company’s salon acquisitions were from its franchisees. The Company evaluated the effective settlement of the pre-existing franchise contracts and associated rights afforded by those contracts. The Company determined that the effective settlement of the pre-existing franchise contracts at the date of the acquisition did not result in a gain or loss, as the agreements were neither favorable nor unfavorable when compared to similar current market transactions, and no settlement provisions exist in the pre-existing contracts. Therefore, no settlement gain or loss was recognized with respect to the Company’s franchise buybacks.

On July 1, 2011, the Company acquired 31 franchise salon locations through its acquisition of a 60.0 percent ownership interest in Roosters for $2.3 million. The purchase agreement contains a right, Roosters Equity Put, to require the Company to purchase additional ownership interest in Roosters between specified dates in 2012 to 2015, and an option, Roosters Equity Call, whereby the Company can acquire additional ownership interest in Roosters beginning in 2015. The acquisition price is determined based on a multiple of the earnings before interest, taxes, depreciation and amortization of Roosters for a trailing twelve month period adjusted for certain items as defined in the agreement which is intended to approximate fair value. The initial estimated fair values as of July 1, 2011 of the Roosters Equity Put and Roosters Equity Call were $0.2 and $0.1 million, respectively. Any changes in the estimated fair value of the Roosters Equity Put and Roosters Equity Call are recorded in the Company’s Condensed Consolidated Statement of Operations.

The Company utilized the consolidation of variable interest entities guidance to determine whether or not its investment in Roosters was a VIE, and if so, whether the Company was the primary beneficiary of the VIE. The Company concluded that Roosters is a VIE based on the fact that the holders of the equity investment at risk, as a group, lack the obligation to absorb the expected losses of the entity. The Roosters Equity Put is based on a formula that may or may not be at market when exercised, therefore, it could prevent the minority interest owners from absorbing its share of expected losses by transferring such obligation to the Company. Under certain circumstances, including a decline in the fair value of Roosters, the Roosters Equity Put could be exercised and the minority interest owners could be protected from absorbing the downside of the equity interest. As the Roosters Equity Put absorbs a large amount of variability this characteristic results in Roosters being a VIE.

Regis determined that the Company has met the power criterion due to the Company having the authority to direct the activities that most significantly impact Roosters’ economic performance. The Company concluded based on the considerations above that it is the primary beneficiary of Roosters and therefore the financial positions, results of operations, and cash flows of Roosters are consolidated in the Company’s financial statements from the acquisition date. Total assets, total liabilities and total shareholders’ equity of Roosters as of March 31, 2012 were $6.0, $2.1 and $3.9 million, respectively. Net income attributable to the noncontrolling interest in Roosters was $0.1 million for the three and nine months ended March 31, 2012, and was recorded within interest income and other, net in the Condensed Consolidated Statement of Operations. Shareholders’ equity attributable to the noncontrolling interest in Roosters was $1.6 million as of March 31, 2012 and was recorded within retained earnings on the Condensed Consolidated Balance Sheet.

Investment in and loans to affiliates

The table below presents the carrying amount of investments in and loans to affiliates as of March 31, 2012 and June 30, 2011:

	March 31, 2012		June 30, 2011
	(Dollars in thousands)
Empire Education Group, Inc.	$	87,100	$	104,540
Provalliance	106,720		149,245
MY Style	626		2,210
Hair Club for Men, Ltd.	5,184		5,145
	$	199,630	$	261,140

Empire Education Group, Inc.

On August 1, 2007, the Company contributed its 51 wholly-owned accredited cosmetology schools to Empire Education Group, Inc. (EEG) in exchange for a 49.0 percent equity interest in EEG. In January 2008, the Company’s effective ownership interest increased to 55.1 percent related to the buyout of EEG’s minority interest shareholder. EEG operates 105 accredited cosmetology schools. EEG’s financial results for the nine months ended March 31, 2012 were gross revenues of approximately $139 million, gross profit of approximately $51 million, operating income of approximately $13 million and net income of approximately $7 million. EEG’s financial results for the nine months ended March 31, 2011 were gross revenues of approximately $145 million, gross profit of approximately $54 million, operating income of approximately $15 million and net income of approximately $9 million.

19

At March 31, 2012, the Company had a $20.4 million outstanding loan receivable with EEG that was reclassified in the Condensed Consolidated Balance Sheet as other current assets during the three months ended March 31, 2012 as the loan is due in January 2013. The Company has also provided EEG with a $15.0 million revolving credit facility, against which there were no outstanding borrowings as of March 31, 2012 and 2011. The Company reviews the outstanding loan with EEG for changes in circumstances or the occurrence of events that suggest the Company’s loan may not be recoverable. The $20.4 million outstanding loan with EEG as of March 31, 2012 is in good standing with no associated valuation allowance. During the three months ended March 31, 2012 and 2011, the Company recorded $0.1 and $0.2 million, respectively, of interest income related to the loan and revolving credit facility. During the nine months ended March 31, 2012 and 2011, the Company recorded $0.4 and $0.6 million, respectively, of interest income related to the loan and revolving credit facility. In addition, the Company received $0.4 and $1.0 million in principal payments on the loan during the three and nine months ended March 31, 2012, respectively. The Company has also guaranteed a credit facility of EEG.

The exposure to loss related to the Company’s involvement with EEG is the carrying value of the investment, the outstanding loan and the guarantee of the credit facility. Due to economic and other factors, the Company may be required to record impairment charges related to our investment in EEG and such impairments could be material to our consolidated balance sheet and results of operations. In addition, EEG may be required to record impairment charges related to long-lived assets and goodwill, and our share of such impairment charges could be material to our consolidated balance sheet and results of operations.

The Company utilized consolidation of variable interest entities guidance to determine whether or not its investment in EEG was a variable interest entity (VIE), and if so, whether the Company was the primary beneficiary of the VIE. The Company concluded that EEG was not a VIE based on the fact that EEG had sufficient equity at risk. As the substantive voting control relates to the voting rights of the Board of Directors, the Company granted the other shareholder a proxy to vote such number of the Company’s shares such that the other shareholder would have voting control of 51.0 percent of the common stock of EEG. The Company accounts for EEG as an equity investment under the voting interest model. During the three months ended March 31, 2012 and 2011, the Company recorded $1.5 and $1.8 million, respectively, of equity earnings related to its investment in EEG. During the nine months ended March 31, 2012 and 2011, the Company recorded $4.0 and $4.7 million, respectively, of equity earnings related to its investment in EEG. EEG declared and distributed a dividend during the nine months ended March 31, 2011 for which the Company received $4.1 million in cash and recorded dividend tax expense of $0.3 million.

Provalliance

On January 31, 2008, the Company merged its continental European franchise salon operations with the operations of the Franck Provost Salon Group in exchange for a 30.0 percent equity interest in the newly formed Provalliance entity (Provalliance). The merger with the operations of the Franck Provost Salon Group, which are also located in continental Europe, created Europe’s largest salon operator with approximately 2,500 company-owned and franchise salons as of March 31, 2012.

The merger agreement contains a right, Equity Put, to require the Company to purchase an additional ownership interest in Provalliance between specified dates in 2010 to 2018. In December 2010, a portion of the Equity Put was exercised. In March of 2011, the Company elected to honor and settle a portion of the Equity Put and acquired approximately 17 percent additional equity interest in Provalliance for $57.3 million (approximately €40.4 million), bringing the Company’s total equity interest to 46.7 percent.

On April 9, 2012, the Company entered into a Share Purchase Agreement (Agreement) to sell the Company’s 46.7 percent equity interest in Provalliance to the Provost Family for a purchase price of €80 million.  The transaction is expected to close no later than September 30, 2012 and is subject to the Provost Family securing financing for the purchase price.  The purchase price was negotiated independently of the Equity Put and the Equity Put and Equity Call will automatically terminate upon closing. If the closing does not occur by September 30, 2012, the Provost Family will not be entitled to exercise their Equity Put rights until September 30, 2014.

The Company evaluated whether the carrying value of its investment in Provalliance was recoverable based on its intent to sell the investment. Based on the status of the sale negotiation at March 31, 2012, the Company determined an other than temporary decline in the value of its investment in Provalliance had occurred. The Company recorded a $37.0 million other than temporary impairment charge for the three months ended March 31, 2012 related to the difference between the €80 million (approximately $106.7 million) purchase price and €107.8 million (approximately $143.8 million) carrying value of its investment in Provalliance.  In addition, the fair value of the Equity Put decreased by $20.2 million to $0.7 million as of March 31, 2012. The remaining Equity Put liability as of March 31, 2012 is associated with the probability of the Agreement not closing and the Equity Put remaining effective.  The $37.0 million other than temporary impairment charge, partially offset by the $20.2 million reduction in the fair value of the Equity Put, resulted in a net impairment charge of $16.8 million that is recorded within the

20

equity in (loss) income of affiliated companies during the three and nine months ended March 31, 2012. Regis will not receive a tax benefit on the net impairment charge.

In connection with the Agreement, the Company is considering alternatives which may require reclassification of certain material cumulative foreign currency translation balances from the consolidated balance sheet to results of operations. As of March 31, 2012, the balance of cumulative foreign currency translation within accumulated other comprehensive income on the Condensed Consolidated Balance Sheet was $62.6 million.

There is no change as of March 31, 2012 to the Company’s conclusion of Provalliance being a VIE for which the Franck Provost Group is the primary beneficiary.

The tables below contain details related to the Company’s investment in Provalliance:

Impact on Condensed Consolidated Balance Sheet

		Carrying Value at
	Classification	March 31, 2012		June 30, 2011
		(Dollars in thousands)
Investment in Provalliance	Investment in and loans to affiliates	$	106,720	$	149,245
Equity put option - Provalliance	Other noncurrent liabilities	667		22,700

Impact on Condensed Consolidated Statement of Operations

		For the Three Months Ended March 31,
	Classification	2012			2011
		(Dollars in thousands)
Equity in (loss) income, net of income taxes	Equity in loss of affiliated companies, net of income taxes	$	(16,685	)	$	4,935

Impact on Condensed Consolidated Statement of Operations

		For the Nine Months Ended March 31,
	Classification	2012			2011
		(Dollars in thousands)
Equity in (loss) income, net of income taxes	Equity in (loss) income of affiliated companies, net of income taxes	$	(10,244	)	$	7,991

Impact on Condensed Consolidated Statement of Cash Flows

		For the Nine Months EndedMarch 31,
	Classification	2012		2011
		(Dollars in thousands)
Equity in loss (income), net of income taxes	Equity in loss (income) of affiliated companies, net of income taxes	$	10,244	$	(7,991	)
Cash dividends received	Dividends received from affiliated companies	—		1,224

After the Company filed its 10-Q for the period ended December 31, 2011, certain audit and other year-end adjustments were made by Provalliance for their year ended December 31, 2011. The Company recorded these adjustments in its quarter ended March 31, 2012. The adjustments totaled $1.4 million and increased the Company’s loss from continuing operations.

MY Style

In April 2007, the Company purchased exchangeable notes issued by Yamano Holding Corporation (Exchangeable Note) and a loan obligation of a Yamano Holdings subsidiary, MY Style, formally known as Beauty Plaza Co. Ltd., (MY Style Note) for an aggregate amount of $11.3 million (1.3 billion Yen as of April 2007). The Exchangeable Note contains an option for the Company to exchange a portion of the Exchangeable Note for 27.1 percent of the 800 outstanding shares of common stock of MY Style. This exchange feature is akin to a deep-in-the-money option permitting the Company to purchase shares of common stock of MY Style. The option is embedded in the Exchangeable Note and does not meet the criteria for separate accounting under accounting for derivative instruments and hedging activities. In connection with the issuance of the Exchangeable Note, the Company paid a premium of approximately $5.5 million (573,000,000 Yen as of April 2007).

21

In March 2010 the Company amended the agreement with Yamano for which the Company purchased one share of Yamano Class A Preferred Stock with a subscription amount of $1.1 million (100,000,000 Yen) and one share of Yamano Class B Preferred Stock with a subscription amount of $2.3 million (211,131,284 Yen), collectively the “Preferred Shares”. Portions of the Exchangeable Note that became due as a result of the March 2010 amendments were contributed in-kind as payment for the Preferred Shares. The Preferred Shares have the same terms and rights, yield a 5.0 percent dividend that accrues if not paid and have no voting rights. The preferred shares are accounted for as an available for sale debt security.

Due to the natural disasters in Japan that occurred in March 2011, the Company was required to assess the preferred shares and premium for other than temporary impairment. The fair value of the collateral which is the equity value of MY Style, declined due to changes in projected revenue growth rates after the natural disasters. As MY Style is highly leveraged, any change in growth rates has a significant impact on fair value. The estimated fair value was negligible. The Company recorded an other than temporary impairment during the third quarter of fiscal year 2011 for the carrying value of the preferred shares and premium of $3.9 million (326,700,000 Yen) and $5.3 million (435,000,000 Yen), respectively.

Exchangeable Note.  As of March 31, 2012, the principal amount outstanding under the Exchangeable Note is $1.2 million (100,000,000 Yen) and is due in September 2012. The Company reviews the Exchangeable Note with Yamano for changes in circumstances or the occurrence of events that suggest the Company’s note may not be recoverable. The $1.2 million outstanding Exchangeable Note with Yamano as of March 31, 2012 is in good standing with no associated valuation allowance. The Company has determined the future cash flows of Yamano support the ability to make payments on the Exchangeable Note. The Exchangeable Note accrues interest at 1.845 percent and interest is payable on September 30, 2012 with the final principal payment. The Company recorded less than $0.1 million in interest income related to the Exchangeable Note during each of the nine month periods ended March 31, 2012 and 2011.

MY Style Note.  As of March 31, 2012, the principal amount outstanding under the MY Style Note is $1.3 million (104,328,000 Yen). Principal payments of 52,164,000 Yen along with accrued interest are due annually on May 31 through May 31, 2013. The Company reviews the outstanding note with MY Style for changes in circumstances or the occurrence of events that suggest the Company’s note may not be recoverable. The $1.3 million outstanding note with MY Style as of March 31, 2012 is in good standing with no associated valuation allowance. The Company has determined the future cash flows of MY Style support the ability to make payments on the outstanding note. The MY Style Note accrues interest at 3.0 percent. The Company recorded less than $0.1 million in interest income related to the MY Style Note during each of the nine month periods ended March 31, 2012 and 2011.

As of March 31, 2012, $2.2 and $0.6 million are recorded in the Condensed Consolidated Balance Sheet as current assets and investment in and loans to affiliates, respectively, representing the Company’s Exchangeable Note and outstanding note with MY Style. The exposure to loss related to the Company’s involvement with MY Style is the carrying value of the outstanding notes.

All foreign currency transaction gains and losses on the Exchangeable Note and MY Style Note are recorded through other income within the Condensed Consolidated Statement of Operations. The foreign currency transaction gain (loss) recorded through other income was $0.2 and $(1.1) million during the nine months ended March 31, 2012 and 2011, respectively.

Hair Club for Men, Ltd.

The Company acquired a 50.0 percent interest in Hair Club for Men, Ltd. through its acquisition of Hair Club in fiscal year 2005. The Company accounts for its investment in Hair Club for Men, Ltd. under the equity method of accounting. Hair Club for Men, Ltd. operates Hair Club centers in Illinois and Wisconsin. During the three months ended March 31, 2012 and 2011 the Company recorded income of $0.3 and $0.2 million, respectively, and received cash dividends of $0.3 and $0.2 million, respectively. During the nine months ended March 31, 2012 and 2011 the Company recorded income of $1.0 and $0.4 million, respectively, and received cash dividends of $0.9 and $0.7 million, respectively. The exposure to loss related to the Company’s involvement with Hair Club for Men, Ltd. is the carrying value of the investment.

6.DISCONTINUED OPERATIONS:

On February 16, 2009, the Company sold its Trade Secret salon concept (Trade Secret). The Company reported Trade Secret as a discontinued operation.

The Company has a formal note receivable agreement with the purchaser of Trade Secret. The Company recorded valuation reserves of $9.0 and $22.2 million during the three months ended March 31, 2011 and June 30, 2011, respectively. The carrying value of the note receivable was fully reserved as of June 30, 2011. The Company has determined the collectibility of accrued interest on the note receivable to be less than probable. The Company suspended recognition of interest income

22

effective April 2010 and will use the cash basis method for recognizing future interest income. The Company did not receive interest payments from the purchaser of Trade Secret during the nine months ended March 31, 2012.

The purchaser of Trade Secret emerged from bankruptcy in March 2012 and in conjunction, the Company entered into a credit and security agreement in which the principal balance of the note receivable was reduced to $18.0 million. Payments of $0.5 million are due quarterly beginning on May 31, 2012. Upon receipt of the quarterly payments through February 2019 the remaining principal and unpaid interest will be forgiven.

Effective in the second quarter of fiscal year 2010, the Company has an agreement in which the Company provides warehouse services to the purchaser of Trade Secret. Under the warehouse services agreement, the Company recognized $0.3 and $0.6 million of other income related to warehouse services during the three months ended March 31, 2012 and 2011, respectively. During the nine months ended March 31, 2012 and 2011, the Company recognized $1.2 and $2.0 million, respectively, of other income related to warehouse services.

The following table provides the amounts due to the Company from the purchaser of Trade Secret:

	Classification	March 31, 2012			June 30, 2011
		(Dollars in thousands)
Carrying value:
Warehouse services	Receivables, net	$	135		$	320
Note receivable, current	Other current assets	2,912			2,607
Note receivable, current valuation allowance	Other current assets	(2,912		)	(2,607		)
Note receivable, long-term	Other assets	15,088			31,086
Note receivable, long-term valuation allowance	Other assets	(15,088		)	(31,086		)
Total note receivable, net		$	135		$	320

The Company utilized the consolidation of variable interest entities guidance to determine whether or not Trade Secret was a VIE, and if so, whether the Company was the primary beneficiary of Trade Secret. The Company concluded that Trade Secret is a VIE based on the fact that the equity investment at risk in Trade Secret is insufficient. The Company determined that the purchaser of Trade Secret has met the power criterion due to the purchaser of Trade Secret having the authority to direct the activities that most significantly impact Trade Secret’s economic performance. The Company concluded based on the consideration above that the primary beneficiary of Trade Secret is the purchaser of Trade Secret. The exposure to loss related to the Company’s involvement with Trade Secret is the guarantee of approximately 30 operating leases. The Company has determined the exposure to the risk of loss on the guarantee of the operating leases to be immaterial to the financial statements.

During the three and nine months ended March 31, 2012, the Company recorded a $1.1 million tax benefit in discontinued operations related to the release of tax reserves associated with the disposition of the Trade Secret salon concept.

7.            DERIVATIVE FINANCIAL INSTRUMENTS:

The Company’s primary market risk exposures in the normal course of business are changes in interest rates and foreign currency exchange rates. The Company has established policies and procedures that govern the management of these exposures through the use of a variety of strategies, including the use of derivative financial instrument contracts. By policy, the Company does not enter into such contracts for the purpose of speculation or trading. Hedging transactions are limited to an underlying exposure. The Company has established an interest rate management policy that manages the interest rate mix of its total debt portfolio and related overall cost of borrowing. The Company’s foreign currency exchange rate risk management policy includes frequently monitoring market data and external factors that may influence exchange rate fluctuations in order to minimize fluctuation in earnings due to changes in exchange rates. The Company enters into arrangements with counterparties that the Company believes are creditworthy. Generally, derivative contract arrangements settle on a net basis. The Company assesses the effectiveness of its hedges on a quarterly basis using the critical terms method in accordance with guidance for accounting for derivative instruments and hedging activities.

23

The Company has primarily utilized derivatives which are designated as either cash flow or fair value hedges and qualify for hedge accounting treatment. For cash flow hedges and fair value hedges, changes in fair value are deferred in accumulated other comprehensive income (loss) within shareholders’ equity until the underlying hedged item is recognized in earnings. Any hedge ineffectiveness is recognized immediately in current earnings. To the extent the changes offset, the hedge is effective. Any hedge ineffectiveness the Company has historically experienced has not been material. By policy, the Company designs its derivative instruments to be effective as hedges and aims to minimize fluctuations in earnings due to market risk exposures. If a derivative instrument is terminated prior to its contract date, the Company continues to defer the related gain or loss and recognizes it in current earnings over the remaining life of the related hedged item.

The Company also utilizes freestanding derivative contracts which do not qualify for hedge accounting treatment. The Company marks to market such derivatives with the resulting gains and losses recorded within current earnings in the Condensed Consolidated Statement of Operations. For purposes of the Condensed Consolidated Statement of Cash Flows, cash flows associated with all derivatives (designated as hedges or freestanding economic hedges) are classified in the same category as the related cash flows subject to the hedging relationship.

Cash Flow Hedges

As of March 31, 2012, the Company’s cash flow hedges consisted of forward foreign currency contracts.

In the past, the Company used interest rate swaps to maintain its variable to fixed rate debt ratio in accordance with its established policy. As of March 31, 2011, the Company had $85.0 million of total variable rate debt outstanding, of which $40.0 million was swapped to fixed rate debt, resulting in $45.0 million of variable rate debt. The interest rate swap contracts paid fixed rates of interest and received variable rates of interest. The contracts and related debt had maturity dates during fiscal year 2012. The interest rate swaps were terminated prior to the maturity dates in conjunction with the repayments of debt and were settled for an aggregate loss of $0.1 million. The $0.1 million loss was recorded during the fourth quarter of fiscal year 2011 on the termination of the interest rate swaps and was recorded within interest expense in the Consolidated Statement of Operations.

The Company uses forward foreign currency contracts to manage foreign currency rate fluctuations associated with certain forecasted intercompany transactions. The Company’s primary forward foreign currency contracts hedge approximately $0.6 million of monthly payments in Canadian dollars for intercompany transactions. The Company’s forward foreign currency contracts hedge transactions through September 2012.

These cash flow hedges were designed and are effective as cash flow hedges. They were recorded at fair value within other noncurrent liabilities or other current assets in the Condensed Consolidated Balance Sheet, with corresponding offsets primarily recorded in other comprehensive income (loss), net of tax.

Freestanding Derivative Forward Contracts

The Company uses freestanding derivative forward contracts to offset the Company’s exposure to the change in fair value of certain foreign currency denominated investments and intercompany assets and liabilities. These derivatives are not designated as hedges and therefore, changes in the fair value of these forward contracts are recognized currently in earnings, thereby offsetting the current earnings effect of the related foreign currency denominated assets and liabilities.

The Company had the following derivative instruments in its Condensed Consolidated Balance Sheet as of March 31, 2012 and June 30, 2011:

	Asset					Liability
		Fair Value					Fair Value
Type	Classification	March 31, 2012		June 30, 2011		Classification	March 31, 2012			June 30, 2011
		(In thousands)					(In thousands)
Designated as hedging instruments — Cash Flow Hedges:
Forward foreign currency contracts	Other current assets	$	—	$	—	Other current liabilities	$	(47	)	$	(599	)
Freestanding derivative contracts — not designated as hedging instruments:
Forward foreign currency contracts	Other current assets	$	24	$	212	Other current liabilities	$	—		$	—
Total		$	24	$	212		$	(47	)	$	(599	)

24

The table below sets forth the gain (loss) on the Company’s derivative instruments recorded within accumulated other comprehensive income (AOCI) in the Consolidated Balance Sheet for the nine months ended March 31, 2012 and 2011. The table also sets forth the loss on the Company’s derivative instruments that has been reclassified from AOCI into current earnings during the nine months ended March 31, 2012 and 2011 within the following line items in the Condensed Consolidated Statement of Operations.

	Gain (Loss) Recognized in Other Comprehensive Income (Loss) Nine Months Ended March 31,					Loss Reclassified from Accumulated OCI into (Loss) Income Nine Months Ended March 31,
Type	2012		2011			Classification	2012		2011
	(In thousands)						(In thousands)
Designated as hedging instruments — Cash Flow Hedges:
Interest rate swaps	$	—	$	448			$	—	$	—
Forward foreign currency contracts	341		(455		)	Cost of sales	—		(48		)
Total	$	341	$	(7	)		$	—	$	(48	)

As of March 31, 2012 the Company estimates that it will reclassify into earnings during the next twelve months a gain of less than $0.1 million from the pretax amount recorded in AOCI as the anticipated cash flows occur.

The table below sets forth the (loss) gain on the Company’s derivative instruments for nine months ended March 31, 2012 and 2011 recorded within interest income and other, net in the Condensed Consolidated Statement of Operations.

	Derivative Impact on (Loss) Income for the Nine Months Ended March 31,
Type	Classification	2012			2011
		(In thousands)
Freestanding derivative contracts — not designated as hedging instruments:
Forward foreign currency contracts	Interest income and other, net	$	(189	)	$	426

8.             LITIGATION:

The Company is a defendant in various lawsuits and claims arising out of the normal course of business. Like certain other large retail employers, the Company has been faced with allegations of purported class-wide consumer and wage and hour violations. In addition, the Company is a nominal defendant, and nine current and former directors and officers of the Company are named defendants, in a shareholder derivative action in Minnesota state court.  The derivative shareholder alleges that the individual defendants breached their fiduciary duties to the Company in connection with their approval of certain executive compensation arrangements and certain related party transactions.  Litigation is inherently unpredictable and the outcome of these matters cannot presently be determined. Although the actions are being vigorously defended, the Company could in the future incur judgments or enter into settlements of claims that could have a material adverse effect on its results of operations in any particular period.

9.             FINANCING ARRANGEMENTS:

The Company’s long-term debt as of March 31, 2012 and June 30, 2011 consisted of the following:

		Interest rate percentage		Amounts outstanding
	Maturity Dates	March 31, 2012	June 30, 2011	March 31, 2012			June 30, 2011
	(fiscal year)			(Dollars in thousands)
Senior term notes	2013 — 2018	6.69 — 8.50%	6.69 — 8.50%	$	115,714		$	133,571
Convertible senior notes	2015	5.00	5.00	159,873			156,248
Revolving credit facility	2016	—	—	—			—
Equipment and leasehold notes payable	2015 — 2016	4.90 — 8.78	8.80 — 9.14	16,312			22,273
Other notes payable	2012 — 2013	5.75 — 8.00	5.75 — 8.00	408			1,319
				292,307			313,411
Less current portion				(28,877		)	(32,252		)
Long-term portion				$	263,430		$	281,159

The debt agreements contain covenants, including limitations on incurrence of debt, granting of liens, investments, merger or consolidation, and transactions with affiliates. In addition, the Company must adhere to specified fixed charge coverage and leverage ratios, as well as minimum net worth levels. The Company was in compliance with all covenants and other requirements of our financing arrangements as of March 31, 2012.

25

The table below contains details related to the Company’s financing arrangements during the nine months ended March 31, 2012 and 2011:

	For the Nine Months Ended March 31,
Total Debt	2012			2011
	(Dollars in Thousands)
Balance at June 30,	$	313,411		$	440,029
Repayment of long-term debt and capital lease obligations	(9,669		)	(3,334		)
Amortized debt discount	1,183			1,086
Other	(910		)	1,888
Balance at September 30,	$	304,015		$	439,669
Repayment of long-term debt and capital lease obligations	(12,321		)	(39,258		)
Amortized debt discount	1,208			1,110
Other	(21		)	2,624
Balance at December 31,	$	292,881		$	404,145
Repayment of long-term debt and capital lease obligations	(1,811		)	(2,937		)
Amortized debt discount	1,234			1,134
Other	3			1,949
Balance at March 31,	$	292,307		$	404,291

Private Shelf Agreement

At March 31, 2012 and June 30, 2011, the Company had $115.7 and $133.6 million, respectively, in unsecured, fixed rate, senior term notes outstanding under a Private Shelf Agreement, of which $22.1 million were classified as part of the current portion of the Company’s long-term debt at March 31, 2012 and June 30, 2011. The notes require quarterly payments, and final maturity dates range from June 2013 through December 2017.

Convertible Senior Notes

In July 2009, the Company issued $172.5 million aggregate principal amount of 5.0 percent convertible senior notes due July 2014. The notes are unsecured, senior obligations of the Company and interest is payable semi-annually in arrears on January 15 and July 15 of each year at a rate of 5.0 percent per year. Upon the July 2009 issuance the notes were convertible subject to certain conditions further described below at an initial conversion rate of 64.6726 shares of the Company’s common stock per $1,000 principal amount of notes (representing an initial conversion price of approximately $15.46 per share of the Company’s common stock). As of March 31, 2012, the conversion rate was 65.0715 shares of the Company’s common stock per $1,000 principal amount of notes (representing a conversion price of approximately $15.37 per share of the Company’s common stock).

Holders may convert their notes at their option prior to April 15, 2014 if the Company’s stock price meets certain price triggers or upon the occurrence of specified corporate events as defined in the convertible senior note agreement. On or after April 15, 2014, holders may convert each of their notes at their option at any time prior to the maturity date for the notes.

The Company has the choice of net-cash settlement, settlement in its own shares or a combination thereof and concluded the conversion option is indexed to its own stock. As a result, the Company allocated $24.7 million of the $172.5 million principal amount of the convertible senior notes to equity, which resulted in a $24.7 million debt discount. The allocation was based on measuring the fair value of the convertible senior notes using a discounted cash flow analysis. The discount rate was based on an estimated credit rating for the Company. The estimated fair value of the convertible senior notes was $147.8 million, and the resulting $24.7 million debt discount will be amortized over the period the convertible senior notes are expected to be outstanding, which is five years, as additional non-cash interest expense. The combined debt discount amortization and the contractual interest coupon resulted in an effective interest rate on the convertible debt of 8.9 percent.

The following table provides equity and debt information for the convertible senior notes:

Convertible Senior Notes Due 2014	March 31, 2012			June 30, 2011
	(Dollars in thousands)
Principal amount on the convertible senior notes	$	172,500		$	172,500
Unamortized debt discount	(12,627		)	(16,252		)
Net carrying amount of convertible debt	$	159,873		$	156,248

26

The following table provides interest rate and interest expense amounts related to the convertible senior notes:

	For the Nine Months Ended March 31,
Convertible Senior Notes Due 2014	2012		2011
	(Dollars in thousands)
Interest cost related to contractual interest coupon — 5.0%	$	6,469	$	6,469
Interest cost related to amortization of the discount	3,625		3,329
Total interest cost	$	10,094	$	9,798

Revolving Credit Facility

As of March 31, 2012 and June 30, 2011, the Company had no outstanding borrowings under its revolving credit facility. Additionally, the Company had outstanding standby letters of credit under the facility of $26.1 and $26.0 million at March 31, 2012 and June 30, 2011, respectively, primarily related to its self-insurance program. Unused available credit under the facility at March 31, 2012 and June 30, 2011 was $373.9 and $374.0 million, respectively. The facility expires in June 2016.

Equipment and Leasehold Notes Payable

The equipment and leasehold notes payable are primarily comprised of capital lease obligations. In September 2011, the Company entered into an agreement to refinance existing capital leases to a three year term with a contract rate of 4.9 percent.  Capital leases of $20.5 million are amortized at the historical rate of 9.2 percent.  There was no gain or loss recorded on the refinance. The Company entered into the refinancing to reduce cash interest payments.

Other Notes Payable

The Company had $0.4 and $1.3 million in unsecured outstanding notes at March 31, 2012 and June 30, 2011, respectively, related to debt assumed in acquisitions.

10.         INCOME TAXES:

The determination of the annual effective income tax rate is based upon a number of significant estimates and judgments, including the estimated annual pretax income of the Company in each tax jurisdiction in which it operates and the development of tax planning strategies during the year.  In addition, as a global enterprise, the Company’s interim tax expense can be impacted by changes in tax rates or laws, the finalization of tax audits or reviews, as well as other factors that cannot be predicted with certainty.  As such, there can be significant volatility in interim tax provisions.

During the three and nine months ended March 31, 2012, the Company’s continuing operations recognized tax expense of $6.0 and $5.3 million, respectively, with corresponding effective tax rates of 32.4 and 13.0 percent utilizing the year-to-date method.  This is compared to a tax benefit of $44.7 and $29.7 million with corresponding effective tax rates of 65.2 and 112.1 percent in the comparable periods of the prior year utilizing the estimated annual effective tax rate method. The Company utilized the year-to-date method in calculating its tax rate for the three and six months ended December 31, 2011 rather than utilizing its historical method of calculating an estimated annual effective tax rate. As a result, the Company calculated its tax rate utilizing the year-to-date method for the three and nine months ending March 31, 2012. The effective income tax rate for the three and nine months ended March 31, 2012 was impacted by $0.9 million in release of tax reserves and $0.6 million of qualifying employment tax credits.

The effective income tax rate for the three and nine months ended March 31, 2011 was negatively impacted by the $74.1 million impairment of goodwill in the North American segment which is only partially deductible for tax purposes.

The Company accrues for the effects of open uncertain tax positions and the related potential penalties and interest. Other than the tax reserve release described above, there were no material adjustments to our recorded liability for unrecognized tax benefits during the three and nine months ended March 31, 2012.  It is reasonably possible that the amount of the unrecognized tax benefit with respect to certain of our unrecognized tax positions will increase or decrease during the next 12 months. However, we do not expect the change to have a significant effect on our consolidated results of operations or financial position.

The Company files tax returns and pays tax primarily in the United States, Canada, the United Kingdom, Luxembourg and the Netherlands as well as states, cities, and provinces within these jurisdictions. In the United States, fiscal years 2009 and

27

after remain open for federal tax audit. For state tax audits, the statute of limitations generally spans three to four years, resulting in a number of states remaining open for tax audits dating back to fiscal year 2007. However, the Company is under audit in a number of states in which the statute of limitations has been extended to fiscal years 2000 and forward. Internationally (including Canada), the statute of limitations for tax audits varies by jurisdiction, but generally ranges from three to five years.

11.          SEGMENT INFORMATION:

As of March 31, 2012, the Company owned, franchised, or held ownership interests in approximately 12,700 worldwide locations. The Company’s locations consisted of 9,380 North American salons (located in the United States, Canada and Puerto Rico), 402 international salons, 98 hair restoration centers and approximately 2,780 locations in which the Company maintains an ownership interest.

The Company operates its North American salon operations through five primary concepts: Regis, MasterCuts, SmartStyle, Supercuts and Promenade salons. The concepts offer similar products and services, concentrate on the mass market consumer marketplace and have consistent distribution channels. All of the company-owned and franchise salons within the North American salon concepts are located in high traffic, retail shopping locations that attract mass market consumers, and the individual salons display similar long-term economic characteristics. The salons share interdependencies and a common support base.

The Company operates its international salon operations, primarily in the United Kingdom, through three primary concepts: Regis, Supercuts, and Sassoon salons. Consistent with the North American concepts, the international concepts offer similar products and services, concentrate on the mass market consumer marketplace and have consistent distribution channels. All of the international salon concepts are company-owned and are located in malls, leading department stores, and high-street locations. Individual salons display similar long-term economic characteristics. The salons share interdependencies and a common support base.

The Company’s company-owned and franchise hair restoration centers are located in the United States and Canada. The Company’s hair restoration centers offer three hair restoration solutions; hair systems, hair transplants and hair therapy, which are targeted at the mass market consumer. Hair restoration centers are located primarily in office and professional buildings within larger metropolitan areas.

Based on the way the Company manages its business, it has reported its North American salons, international salons and hair restoration centers as three separate reportable segments.

28

Financial information for the Company’s reporting segments is shown in the following tables:

	For the Three Months Ended March 31, 2012
	Salons				Hair Restoration		Unallocated
	North America		International		Centers		Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	390,202	$	22,771	$	17,229	$	—		$	430,202
Product	103,335		9,818		19,864		—			133,017
Royalties and fees	9,775		—		590		—			10,365
	503,312		32,589		37,683		—			573,584
Operating expenses:
Cost of service	227,702		11,822		10,855		—			250,379
Cost of product	51,520		5,344		6,966		—			63,830
Site operating expenses	45,314		1,834		1,687		—			48,835
General and administrative	27,188		2,980		9,992		34,103			74,263
Rent	73,087		8,604		2,198		479			84,368
Depreciation and amortization	16,748		1,403		3,244		5,314			26,709
Total operating expenses	441,559		31,987		34,942		39,896			548,384
Operating income (loss)	61,753		602		2,741		(39,896		)	25,200
Other income (expense):
Interest expense	—		—		—		(6,790		)	(6,790		)
Interest income and other, net	—		—		—		123			123
Income (loss) from continuing operations before income taxes and equity in loss of affiliated companies	$	61,753	$	602	$	2,741	$	(46,563	)	$	18,533

	For the Three Months Ended March 31, 2011
	Salons					Hair Restoration		Unallocated
	North America			International		Centers		Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	398,731		$	24,550	$	16,828	$	—		$	440,109
Product	101,907			10,985		18,458		—			131,350
Royalties and fees	9,201			—		607		—			9,808
	509,839			35,535		35,893		—			581,267
Operating expenses:
Cost of service	233,404			12,153		9,817		—			255,374
Cost of product	51,209			5,885		5,974		—			63,068
Site operating expenses	46,932			2,244		1,346		—			50,522
General and administrative	30,771			2,915		10,507		42,197			86,390
Rent	72,577			9,006		2,297		511			84,391
Depreciation and amortization	18,347			1,069		3,195		4,315			26,926
Goodwill impairment	74,100			—		—		—			74,100
Total operating expenses	527,340			33,272		33,136		47,023			640,771
Operating (loss) income	(17,501		)	2,263		2,757		(47,023		)	(59,504		)
Other income (expense):
Interest expense	—			—		—		(8,337		)	(8,337		)
Interest income and other, net	—			—		—		(651		)	(651		)
(Loss) income from continuing operations before income taxes and equity in loss of affiliated companies	$	(17,501	)	$	2,263	$	2,757	$	(56,011	)	$	(68,492	)

29

	For the Nine Months Ended March 31, 2012
	Salons				Hair Restoration			Unallocated
	North America		International		Centers			Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	1,160,060	$	71,955	$	51,186		$	—		$	1,283,201
Product	304,634		28,192		59,316			—			392,142
Royalties and fees	28,544		—		1,724			—			30,268
	1,493,238		100,147		112,226			—			1,705,611
Operating expenses:
Cost of service	669,528		37,634		31,569			—			738,731
Cost of product	151,717		15,177		20,384			—			187,278
Site operating expenses	138,076		6,868		4,771			—			149,715
General and administrative	85,478		8,861		27,325			106,344			228,008
Rent	219,988		26,428		6,693			1,179			254,288
Depreciation and amortization	52,410		3,821		9,802			26,477			92,510
Goodwill impairment	—		—		78,426			—			78,426
Total operating expenses	1,317,197		98,789		178,970			134,000			1,728,956
Operating income (loss)	176,041		1,358		(66,744		)	(134,000		)	(23,345		)
Other income (expense):
Interest expense	—		—		—			(21,353		)	(21,353		)
Interest income and other, net	—		—		—			4,098			4,098
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	$	176,041	$	1,358	$	(66,744	)	$	(151,255	)	$	(40,600	)

	For the Nine Months Ended March 31, 2011
	Salons				Hair Restoration		Unallocated
	North America		International		Centers		Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	1,184,708	$	75,547	$	50,322	$	—		$	1,310,577
Product	305,802		32,123		55,854		—			393,779
Royalties and fees	27,711		—		1,817		—			29,528
	1,518,221		107,670		107,993		—			1,733,884
Operating expenses:
Cost of service	687,440		38,195		28,945		—			754,580
Cost of product	152,564		17,396		18,109		—			188,069
Site operating expenses	140,000		7,027		3,101		—			150,128
General and administrative	93,134		9,126		27,362		106,690			236,312
Rent	219,649		26,579		6,875		1,631			254,734
Depreciation and amortization	53,002		3,317		9,507		13,341			79,167
Goodwill impairment	74,100		—		—		—			74,100
Total operating expenses	1,419,889		101,640		93,899		121,662			1,737,090
Operating income (loss)	98,332		6,030		14,094		(121,662		)	(3,206		)
Other income (expense):
Interest expense	—		—		—		(25,998		)	(25,998		)
Interest income and other, net	—		—		—		2,730			2,730
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	$	98,332	$	6,030	$	14,094	$	(144,930	)	$	(26,474	)

30

REVIEW REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Shareholders and Directors of Regis Corporation:

We have reviewed the accompanying condensed consolidated balance sheet of Regis Corporation as of March 31, 2012 and the related condensed consolidated statements of operations for the three and nine month periods ended March 31, 2012 and 2011 and the condensed consolidated statement of cash flows for the nine month periods ended March 31, 2012 and 2011.  These interim financial statements are the responsibility of the Company’s management.

We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States).  A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying condensed consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.

We previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet as of June 30, 2011, and the related consolidated statements of operations, of changes in shareholders’ equity and comprehensive income and of cash flows for the year then ended (not presented herein), and in our report dated August 26, 2011, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the accompanying consolidated balance sheet information as of June 30, 2011, is fairly stated, in all material respects in relation to the consolidated balance sheet from which it has been derived.

/s/ PricewaterhouseCoopers LLP

PRICEWATERHOUSECOOPERS LLP

Minneapolis, Minnesota

May 10, 2012

31

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) is designed to provide a reader of our financial statements with a narrative from the perspective of our management on our financial condition, results of operations, liquidity and certain other factors that may affect our future results.  Our MD&A is presented in five sections:

·Management’s Overview

·Critical Accounting Policies

·Overview of Results

·Results of Operations

·Liquidity and Capital Resources

MANAGEMENT’S OVERVIEW

Regis Corporation (RGS, we, our, or us) owns, franchises or holds ownership interests in beauty salons, hair restoration centers and educational institutions. As of March 31, 2012, we owned, franchised or held ownership interests in approximately 12,700 worldwide locations. Our locations consisted of 9,782 system wide North American and international salons, 98 hair restoration centers and approximately 2,780 locations in which we maintain an ownership interest. Our salon concepts offer generally similar products and services and serve mass market consumers. Our salon operations are organized to be managed based on geographical location. Our North American salon operations include 9,380 salons, including 2,015 franchise salons, operating in the United States, Canada and Puerto Rico primarily under the trade names of Regis, MasterCuts, SmartStyle, Supercuts and Cost Cutters. Our international salon operations include 402 company-owned salons, located in the United Kingdom. Our hair restoration centers, operating under the trade name Hair Club for Men and Women, include 98 North American locations, including 29 franchise locations. As of March 31, 2012, we had approximately 52,000 corporate employees worldwide.

On August 1, 2007, we contributed our 51 accredited cosmetology schools to Empire Education Group, Inc., creating the largest beauty school operator in North America. As of March 31, 2012, we own a 55.1 percent equity interest in Empire Education Group, Inc. (EEG). Our investment in EEG is accounted for under the equity method. The combined Empire Education Group, Inc. includes 105 accredited cosmetology schools with annual revenues of approximately $193 million.

On January 31, 2008, we merged our continental European franchise salon operations with the Franck Provost Salon Group in exchange for a 30.0 percent equity interest in the newly formed entity, Provalliance. The merger agreement contains a right, equity put, to require us to purchase an additional ownership interest in Provalliance between specified dates in 2010 to 2018. In March 2011 the Company acquired approximately 17 percent additional equity interest in Provalliance for $57.3 million (approximately € 40.4 million). As of March 31, 2012, we own 46.7 percent of the equity interest in Provalliance. Our investment in Provalliance is accounted for under the equity method. The merger with the operations of the Franck Provost Salon Group, which are also located in continental Europe, created Europe’s largest salon operator with approximately 2,500 company-owned and franchise salons as of March 31, 2012.

On April 9, 2012, the Company entered into a Share Purchase Agreement (Agreement) to sell the Company’s 46.7 percent equity interest in Provalliance to the Provost family for a purchase price of €80 million.  The transaction is expected to close no later than September 30, 2012 and is subject to the Provost family securing financing for the purchase price.  The purchase price was negotiated independently of the equity put and the equity put and equity call will automatically terminate upon closing. If the closing does not occur by September 30, 2012, the Provost family will not be entitled to exercise their equity put rights until September 30, 2014.

The Company recorded a $37.0 million other than temporary impairment charge for the three months ended March 31, 2012 related to the difference between the €80 million (approximately $106.7 million) purchase price and €107.8 million (approximately $143.8 million) carrying value of its investment in Provalliance.  In addition, the fair value of the equity put decreased by $20.2 million to $0.7 million as of March 31, 2012. The remaining equity put liability as of March 31, 2012 is associated with the probability of the Agreement not closing and the equity put remaining effective.  The $37.0 million other than temporary impairment charge, partially offset by the $20.2 million reduction in the fair value of the equity put, resulted in a net impairment charge of $16.8 million that is recorded within the equity in (loss) income of affiliated companies during the three and nine months ended March 31, 2012. Regis will not receive a tax benefit on the net impairment charge.

In connection with the Agreement, the Company is considering alternatives which may require reclassification of certain material cumulative foreign currency translation balances from the consolidated balance sheet to results of operations. As of March 31, 2012,

32

the balance of cumulative foreign currency translation within accumulated other comprehensive income on the Condensed Consolidated Balance Sheet was $62.6 million.

Our fiscal year 2012 growth strategy has been focused on increasing customer visits by improving the salon experience. We are executing our strategy through four focus areas of putting customers and stylists first, leveraging the power of our salon brands, technology and connectivity, and delivering improved financial performance. Initiatives of these four focus areas include:

· Putting customers and stylists first through improving both the experience for the person in the chair and behind the chair. The Company is working on attracting, developing and retaining the best stylists through orientation programs, training and development and rewards and recognition.

· Leveraging the power of our salon brands through focusing on the best brands within the best markets, enhanced focus and alignment and aggressive strategies including discounting. We are focused on our consumer segmentation strategy and currently working to categorize our salons into one of four distinct consumer segments: Value, Value Full Service, Enhanced Full Service, and Mass Premium. We will achieve scale by simplifying and consolidating our operating models around these four consumer segments. By simplifying our operating models we can convert existing brands within a consumer segment and leverage our marketing spend. Brand consolidation will focus on a “best brands in the best markets” approach.

· Using technology and connectivity, including internet in the salons, to enhance effectiveness of field management and improve customer satisfaction and retention.

· Delivering improved financial performance through undertaking cost savings initiatives in the range of $35.0 to $40.0 million, including a home office workforce reduction, renegotiated interest rates, and reduced travel costs. Net of investments in our various business initiatives and cost increases in other expense categories, our net cost savings will be approximately $25.0 million in fiscal year 2012.

Maintaining financial flexibility is a key element in continuing our successful growth. With strong operating cash flow and balance sheet, we are confident that we will be able to financially support our long-term growth objectives.

We are in compliance with all covenants and other requirements of our financing arrangements as of March 31, 2012.

Salon Business

The strength of our salon business is in the fundamental similarity and broad appeal of our salon concepts that allow flexibility and multiple salon concept placements in shopping centers and neighborhoods. Each concept generally targets the middle market customer, however, each attracts a different demographic. We believe there are growth opportunities in all of our salon concepts. When commercial opportunities arise, we anticipate testing and developing new salon concepts to complement our existing concepts.

We execute our salon growth strategy by focusing on real estate. Our salon real estate strategy is to add new units in convenient locations with good visibility and customer traffic, as well as appropriate trade demographics. Our various salon and product concepts operate in a wide range of retailing environments, including regional shopping malls, strip centers and Walmart Supercenters. We believe that the availability of real estate will augment our ability to achieve the aforementioned long-term growth objectives. In fiscal year 2012, our outlook for constructed salons is approximately 285 units. In fiscal year 2012, capital expenditures and acquisitions are expected to be approximately $95 and up to $5 million, respectively.

Organic salon revenue is achieved through the combination of new salon construction and salon same-store sales results. Once customer visitations stabilize, we expect we will continue with our historical trend of building several hundred company-owned salons. We anticipate our franchisees will open approximately 100 to 120 salons in fiscal year 2012. Older, unprofitable salons will be closed or relocated. Our long-term outlook for our salon business is annual consolidated low single digit same-store sales increases. We project our annual fiscal year 2012 consolidated same-store sales to be in a range of negative 2.5 percent to negative 3.5 percent.

Historically, our salon acquisitions have varied in size from as small as one salon to over one thousand salons. The median acquisition size is approximately ten salons. From fiscal year 1994 to the third fiscal quarter of 2012, we acquired 8,051 salons, net of franchise buybacks. Once customer visitations normalize, we anticipate adding several hundred company-owned salons each year from acquisitions. Some of these acquisitions may include buying salons from our franchisees.

33

Hair Restoration Business

In December 2004, we acquired Hair Club for Men and Women. Hair Club for Men and Women is a provider of hair loss solutions with an estimated five percent share of the $4 billion domestic market. This industry is comprised of numerous locations domestically and is highly fragmented.

The success of our hair restoration business is not dependent on the same real estate criteria used for salon expansion. In an effort to provide confidentiality for our customers, our hair restoration centers operate primarily in professional or medical office buildings. Further, the hair restoration business is more marketing intensive. As a result, organic growth at our hair restoration centers will be dependent on successfully generating new leads and converting them into hair restoration customers.

During the three months ended December 31, 2011 the Company began reviewing alternatives for non-core assets, including the exploration of a potential sale of the hair restoration business.

CRITICAL ACCOUNTING POLICIES

The Condensed Consolidated Financial Statements are prepared in conformity with accounting principles generally accepted in the United States of America. In preparing the Condensed Consolidated Financial Statements, we are required to make various judgments, estimates and assumptions that could have a significant impact on the results reported in the Condensed Consolidated Financial Statements. We base these estimates on historical experience and other assumptions believed to be reasonable under the circumstances. Estimates are considered to be critical if they meet both of the following criteria: (1) the estimate requires assumptions about material matters that are uncertain at the time the accounting estimates are made, and (2) other materially different estimates could have been reasonably made or material changes in the estimates are reasonably likely to occur from period to period. Changes in these estimates could have a material effect on our Condensed Consolidated Financial Statements.

Our significant accounting policies can be found in Note 1 to the Consolidated Financial Statements contained in Part II, Item 8 of the June 30, 2011 Annual Report on Form 10-K, as well as Note 1 to the Condensed Consolidated Financial Statements contained within this Quarterly Report on Form 10-Q. We believe the accounting policies related to the valuation of goodwill, the valuation and estimated useful lives of long-lived assets, investment in and loans to affiliates, purchase price allocations, revenue recognition, self-insurance accruals, stock-based compensation expense, legal contingencies and estimates used in relation to tax liabilities and deferred taxes are most critical to aid in fully understanding and evaluating our reported financial condition and results of operations. Discussion of each of these policies is contained under “Critical Accounting Policies” in Part II, Item 7 of our June 30, 2011 Annual Report on Form 10-K. There were no significant changes in or application of our critical accounting policies during the three and nine months ended March 31, 2012.

Goodwill:

Goodwill is tested for impairment annually or at the time of a triggering event. In evaluating whether goodwill is impaired, the Company compares the carrying value of each reporting unit, including goodwill, to the estimated fair value of the reporting unit. The carrying value of each reporting unit is based on the assets and liabilities associated with the operations of the reporting unit, including allocation of shared or corporate balances among reporting units. Allocations are generally based on the number of salons in each reporting unit as a percent of total company-owned salons.

The Company calculates the estimated fair value of the reporting units based on discounted future cash flows that utilize estimates in annual revenue, gross margins, fixed expense rates, allocated corporate overhead, and long-term growth for determining terminal value. The Company’s estimated future cash flows also take into consideration acquisition integration and maturation. Where available and as appropriate, comparative market multiples are used to corroborate the results of the discounted cash flow. The Company considers its various concepts to be reporting units when testing for goodwill impairment because that is where the Company believes the goodwill resides. The Company periodically engages third-party valuation consultants to assist in evaluation of the Company’s estimated fair value calculations.

In the situations where a reporting unit’s carrying value exceeds its estimated fair value, the amount of the impairment loss must be measured. The measurement of impairment is calculated by determining the implied fair value of a reporting unit’s goodwill. In calculating the implied fair value of goodwill, the fair value of the reporting unit is allocated to all other assets and liabilities of that unit based on the relative fair values under the assumption of a taxable transaction. The excess of the fair value of the reporting unit over the amount assigned to its assets and liabilities is the implied fair value of goodwill. The goodwill impairment is measured as the excess of the carrying value of goodwill over its implied fair value.

As previously disclosed, the Company concluded that it was reasonably likely that goodwill for the Hair Restoration Centers reporting unit might become impaired in future periods. During the three months ended December 31, 2011 the Company updated the

34

projections used in the fiscal 2011 annual impairment test to reflect the impact of recent industry developments, including a slow down in revenue growth and increasing supply costs. The Company determined there was a triggering event as it was more likely than not that the fair value of the Hair Restoration Centers was below carrying value and performed an interim impairment test of goodwill during the three months ended December 31, 2011. There were no triggering events relative to the Company’s other reporting units.

As a result of the Company’s interim impairment test of goodwill related to the Hair Restoration Centers reporting unit during the second quarter of fiscal year 2012, a $78.4 million impairment charge was recorded within continuing operations for the excess of the carrying value of goodwill over the implied fair value of the goodwill for the Hair Restorations Centers reporting unit.  After the impairment charge the Hair Restoration Centers reporting unit had $74.4 million of goodwill. The impairment was only partially deductible for tax purposes resulting in a tax benefit of $5.9 million. See further discussion on the effective tax rate for the three and nine months ended March 31, 2012 within Note 10 to the Condensed Consolidated Financial Statements.

The Company recorded a $74.1 million impairment charge for the Promenade salon concept as a result of the Company’s impairment testing of goodwill during the third quarter of fiscal year 2011. As of June 30, 2011, the estimated fair value of the Regis salon concept reporting unit exceeded the carrying value by approximately 18.0 percent.  The respective fair values of the Company’s remaining reporting units exceeded fair value by greater than 20.0 percent at June 30, 2011. While the Company has determined the estimated fair values of Promenade, Hair Restoration Centers and Regis to be appropriate based on the historical level of revenue growth, operating income and cash flows, it is reasonably likely that Regis, Hair Restoration Centers, and Promenade may experience additional impairment in future periods. The term “reasonably likely” refers to an occurrence that is more than remote but less than probable in the judgment of the Company. Because some of the inherent assumptions and estimates used in determining the fair value of the reportable segment are outside the control of management, changes in these underlying assumptions can adversely impact fair value. Potential impairment of a portion or all of the carrying value of the Regis and Promenade salon concepts and Hair Restoration Centers goodwill is dependent on many factors and cannot be predicted with certainty.

As of March 31, 2012, the Company’s estimated fair value, as determined by the sum of our reporting units’ fair value, reconciled to within a reasonable range of our market capitalization which included an assumed control premium.

As the Company performed an impairment test on the Hair Restoration Centers reporting unit goodwill during the nine months ended March 31, 2012 and it is reasonably likely that there could be impairment of the Hair Restoration Centers reporting unit’s goodwill in future periods, a summary of the critical assumptions utilized during the interim impairment test of the Hair Restoration Centers reporting unit is outlined below:

Annual revenue growth.Annual revenue growth is primarily driven by assumed same-store sales rates of approximately positive 1.0 to positive 3.0 percent. Other considerations include anticipated economic conditions and moderate acquisition growth.

Gross margin.Adjusted for anticipated center closures, new center construction and acquisitions. In addition, estimated future gross margins were adjusted for increasing supply costs.

Fixed expense rates.Fixed expense rate increases of approximately 1.0 to 2.0 percent based on anticipated inflation. Fixed expenses consisted of rent, site operating, and allocated general and administrative corporate overhead.

Allocated corporate overhead.Corporate overhead incurred by the home office is not allocated as the Hair Restoration Centers reporting unit incurs its own overhead.

Long-term growth.A long-term growth rate of 2.5 percent was applied to terminal cash flow based on anticipated economic conditions.

Discount rate.A discount rate of 12.0 percent based on the weighted average cost of capital that equals the rate of return on debt capital and equity capital weighted in proportion to the capital structure common to the industry.

Structure.A nontaxable structure based on the highest economic value and feasibility of the assumed structure.

The following table summarizes the approximate impact that a change in certain critical assumptions would have on the estimated fair value of our Hair Restoration Centers reporting unit goodwill balance (the approximate impact of the change in the critical assumptions assumes all other assumptions and factors remain constant, in thousands, except percentages):

Critical Assumptions	Increase (Decrease)		Approximate Impact on Fair Value
			(In thousands)
Discount Rate	1.0	%	$	12,000
Same-Store Sales	(1.0	)	3,000

35

A summary of the Company’s goodwill balance as of March 31, 2012 and June 30, 2011 by reporting unit is as follows:

Reporting Unit	As of March 31, 2012		As of June 30, 2011
	(Dollars in thousands)
Regis	$	103,650	$	103,761
MasterCuts	4,652		4,652
SmartStyle	48,678		48,916
Supercuts	129,548		129,477
Promenade	244,271		240,910
Total North America Salons	530,799		527,716
Hair Restoration Centers	74,372		152,796
Total	$	605,171	$	680,512

OVERVIEW OF RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2012

·Revenues decreased 1.3 percent to $573.6 million and consolidated same-store sales decreased 3.4 percent. The Company experienced a decline in customer visitations and average ticket price. Partially offsetting the decrease in revenues was the benefit of the additional day from leap year and a favorable calendar shift.

·We built 46 corporate locations and closed, converted, or relocated 127 locations. Our franchisees constructed 26 locations and closed, sold back to us, or relocated 20 locations. As of March 31, 2012, we had 7,767 company-owned salon locations, 2,015 franchise salon locations and 98 hair restoration centers (69 company-owned and 29 franchise locations).

·The Company recorded $1.6 million in depreciation expense associated with its internally developed POS system. Of the $1.6 million, there was incremental depreciation expense of $1.1 million ($0.7 million net of tax or $0.01 per diluted share) associated with the adjustment to the useful life.

·The Company recorded $5.6 million in senior management restructuring and other severance charges.

·The Company recorded a $16.8 million net impairment charge associated with the Agreement entered into on April 9, 2012 to sell the Company’s 46.7 percent equity interest in Provalliance to the Provost Family for a purchase price of €80 million. The transaction is expected to close no later than September 30, 2012 and is subject to the Provost Family securing financing for the purchase price.  The $16.8 million net impairment charge recorded within equity in (loss) income of affiliated companies in the Condensed Consolidated Statement of Operations consists of a $37.0 million impairment charge related to the difference between the purchase price and carrying value of the Company’s investment in Provalliance, partially offset by a $20.2 million decrease in the fair value of the Equity Put.

36

RESULTS OF OPERATIONS

Consolidated Results of Operations

The following table sets forth, for the periods indicated, certain information derived from our Condensed Consolidated Statement of Operations, expressed as a percent of revenues. The percentages are computed as a percent of total consolidated revenues, except as noted.

	For the Periods Ended March 31,
	Three Months				Nine Months
Results of Operations as a Percent of Revenues	2012		2011		2012		2011
Service revenues	75.0	%	75.7	%	75.2	%	75.6	%
Product revenues	23.2		22.6		23.0		22.7
Franchise royalties and fees	1.8		1.7		1.8		1.7
Operating expenses:
Cost of service (1)	58.2		58.0		57.6		57.6
Cost of product (2)	48.0		48.0		47.8		47.8
Site operating expenses	8.5		8.7		8.8		8.7
General and administrative	12.9		14.9		13.4		13.6
Rent	14.7		14.5		14.9		14.7
Depreciation and amortization	4.7		4.6		5.4		4.6
Goodwill impairment	—		12.7		4.6		4.3
Operating income (loss)	4.4		(10.2	)	(1.4	)	(0.2	)
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	3.2		(11.8	)	(2.4	)	(1.5	)
(Loss) income from continuing operations	(0.4	)	(4.4	)	(3.0	)	0.4
Income from discontinued operations	0.2		—		0.1		—
Net (loss) income	(0.2	)	(4.4	)	(3.0	)	0.4

(1)Computed as a percent of service revenues and excludes depreciation expense.

(2)Computed as a percent of product revenues and excludes depreciation expense.

Consolidated Revenues

Consolidated revenues primarily include revenues of company-owned salons, product and equipment sales to franchisees, hair restoration center revenues, and franchise royalties and fees. As compared to the respective prior period, consolidated revenues decreased 1.3 percent to $573.6 million during the three months ended March 31, 2012 and decreased 1.6 percent to $1,705.6 million during the nine months ended March 31, 2012. The following table details our consolidated revenues by concept. All service revenues, product revenues (which include product and equipment sales to franchisees), and franchise royalties and fees are included within their respective concept detailed in the table below:

	For the Periods Ended March 31,
	Three Months						Nine Months
	2012			2011			2012			2011
	(Dollars in thousands)
North American salons:
Regis	$	105,507		$	109,588		$	315,003		$	326,021
MasterCuts	40,549			41,786			121,300			125,121
SmartStyle	133,715			137,046			388,179			399,270
Supercuts	86,698			80,083			255,332			237,716
Promenade	136,843			141,336			413,424			430,093
Total North American salons	503,312			509,839			1,493,238			1,518,221
International salons	32,589			35,535			100,147			107,670
Hair restoration centers	37,683			35,893			112,226			107,993
Consolidated revenues	$	573,584		$	581,267		$	1,705,611		$	1,733,884
Percent change from prior year	(1.3		)%	(1.1		)%	(1.6		)%	(2.0		)%
Salon same-store sales decrease (1)	(3.4		)%	(2.3		)%	(3.2		)%	(1.7		)%

37

The percent changes in consolidated revenues during the three and nine months ended March 31, 2012 and 2011, respectively, were driven by the following:

	For the Periods Ended March 31,
	Three Months				Nine Months
Percentage Increase (Decrease) in Revenues	2012		2011		2012		2011
Acquisitions (previous twelve months)	0.4	%	1.3	%	0.9	%	0.9	%
Organic	0.5		(1.6	)	(0.8	)	(1.6	)
Foreign currency	(0.2	)	0.5		0.2		0.2
Franchise	0.2		0.0		0.1		0.0
Closed salons	(2.2	)	(1.3	)	(2.0	)	(1.5	)
	(1.3	)%	(1.1	)%	(1.6	)%	(2.0	)%

(1)Salon same-store sales are calculated on a daily basis as the total change in sales for company-owned salons which were open on a specific day of the week during the current period and the corresponding prior period. Quarterly and year-to-date salon same-store sales are the sum of the same-store sales computed on a daily basis. Salons relocated within a one mile radius are included in same-store sales as they are considered to have been open in the prior period. International same-store sales are calculated in local currencies so that foreign currency fluctuations do not impact the calculation. Management believes that same-store sales, a component of organic growth, are useful in determining the increase in salon revenues attributable to its organic growth (new salon construction and same-store sales growth) versus growth from acquisitions.

We acquired 20 salons (including 18 franchise salon buybacks) and zero hair restoration centers during the twelve months ended March 31, 2012. The organic increase during the three months ended March 31, 2012 was primarily due to construction of 181 company-owned salons and five hair restoration centers during the twelve months ended March 31, 2012, partially offset by consolidated same-store sales decrease of 3.4 percent. The organic decrease during the nine months ended March 31, 2012 was primarily due to consolidated same-store sales decrease of 3.2 percent, partially offset by the construction of the 181 company-owned salons and five hair restoration centers during the twelve months ended March 31, 2012. The three and nine months ended March 31, 2012 also benefited from an additional day due to the leap year and a favorable calendar shift.  We closed 330 salons (including 44 franchise salons) and one hair restoration center during the twelve months ended March 31, 2012.

During the three months ended March 31, 2012, the foreign currency impact was driven by the strengthening of the United States dollar against the Canadian dollar, British pound and Euro, as compared to the exchange rates for the comparable prior periods. During the nine months ended March 31, 2012, the foreign currency impact was driven by the weakening of the United States dollar against the Canadian dollar, British pound and Euro, as compared to the exchange rates for the comparable prior periods.  The impact of foreign currency was calculated by multiplying current year revenues in local currencies by the change in the foreign currency exchange rate between the current and prior fiscal year.

During the twelve months ended March 31, 2011, we acquired 98 salons (including 72 franchise salon buybacks), constructed 130 company-owned salons, and closed 309 salons (including 61 franchise salons). The decrease in organic during the three months ended March 31, 2011 was primarily due to the consolidated same-store sales decrease of 2.3 percent, partially offset by the construction of 130 company-owned salons during the twelve months ended March 31, 2011. The decrease in organic during the nine months ended March 31, 2011 was primarily due to the consolidated same-store sales decrease of 1.7 percent and the completion of an agreement to supply the purchaser of Trade Secret product at cost, partially offset by the construction of 130 company-owned salons during the twelve months ended March 31, 2011. The Company generated revenues of $20.0 million for product sold to the purchaser of Trade Secret during the nine months ended March 31, 2010.

During the three months ended March 31, 2011, the foreign currency impact was driven by the weakening of the United States dollar against the Canadian dollar and British pound, as compared to the exchange rates for the comparable prior periods.  During the nine months ended March 31, 2011, the foreign currency impact was driven by the weakening of the United States dollar against the Canadian dollar, partially offset by the strengthening of the United States dollar against the British pound and Euro, as compared to the exchange rates for the comparable prior periods. The impact of foreign currency was calculated by multiplying current year revenues in local currencies by the change in the foreign currency exchange rate between the current and prior fiscal year.

38

Consolidated revenues are primarily comprised of service and product revenues, as well as franchise royalties and fees.  Fluctuations in these three major revenue categories were as follows:

Service Revenues.  Service revenues include revenues generated from company-owned salons and service revenues generated by hair restoration centers. Total service revenues for the three and nine months ended March 31, 2012 and 2011 were as follows:

			Decrease Over Prior Fiscal Year
Periods Ended March 31,	Revenues		Dollar			Percentage
	(Dollars in thousands)
Three Months
2012	$	430,202	$	(9,907	)	(2.3	)%
2011	440,109		(7,770		)	(1.7	)
Nine Months
2012	$	1,283,201	$	(27,376	)	(2.1	)%
2011	1,310,577		(21,705		)	(1.6	)

The decrease in service revenues during the three and nine months ended March 31, 2012 was due to same-store service sales decreasing 4.1 and 3.5 percent, respectively, which was primarily as a result of a decline in same-store customer visits, a decline in average ticket due to promotional programs designed to generate additional customer visits in the salons with the promotional programs, and the closure of 286 company-owned salons and one hair restoration center during the twelve months ended March 31, 2012. The decrease in service revenues was partially offset by growth due to new and acquired salons during the previous twelve months, the additional day from leap year, a favorable calendar shift and the weakening of the United States dollar against the British Pound, Canadian dollar, and Euro during the nine months ended March 31, 2012.

The decrease in service revenues during the three and nine months ended March 31, 2011 was due to same-store service sales decreasing 2.8 and 2.4 percent, respectively, as a result of a decline in same-store customer visits. Service revenues were also negatively impacted by the shift in the Easter holiday. Partially offsetting the decrease in service revenues was growth due to new and acquired salons during the previous twelve months, price increases and sales mix as the Company continues to increase hair color and waxing services. In addition, for the three months ended March 31, 2011, the weakening of the United States dollar against the Canadian dollar and British pound partially offset the decrease in service revenues. The net impact of the weakening of the United States dollar against the Canadian dollar and the strengthening of the United States dollar against the British pound and Euro partially offset the decrease in service revenues during the nine months ended March 31, 2011.

Product Revenues. Product revenues are primarily sales at company-owned salons, hair restoration centers and sales of product and equipment to franchisees. Total product revenues for the three and nine months ended March 31, 2012 and 2011 were as follows:

			Increase (Decrease) Over Prior Fiscal Year
Periods Ended March 31,	Revenues		Dollar			Percentage
	(Dollars in thousands)
Three Months
2012	$	133,017	$	1,667		1.3	%
2011	131,350		1,401			1.1
Nine Months
2012	$	392,142	$	(1,637	)	(0.4	)%
2011	393,779		(12,994		)	(3.2	)

The increase in product revenues during the three months ended March 31, 2012 was primarily due to the additional day from leap year, a favorable calendar shift, and an increase in product sales to franchisees as a result of an increase in franchise locations, partially offset by same-store sales decreasing 0.9 percent and the closure of 287 company-owned locations during the twelve months ended March 31, 2012. The decrease in product revenues during the nine months ended March 31, 2012 was primarily due to same-store product sales decreasing 2.1 percent, and the closure of 287 company-owned locations during the twelve months ended March 31, 2012, partially offset by the additional day from leap year, a favorable calendar shift, and an increase in product sales to franchisees as a result of an increase in franchise locations.

The increase in product revenues during the three months ended March 31, 2011 was due to product sales from new and acquired salons and the weakening of the United States dollar against the Canadian dollar and British pound. Partially offsetting the increase in product revenues during the three months ended March 31, 2011 was a same-store sales decrease of 0.7 percent.

39

The decrease in product revenues during the nine months ended March 31, 2011 was due to product sales of $20.0 million to the purchaser of Trade Secret during the prior year comparable period, partially offset by a same-store sales increase of 0.8 percent.

Royalties and Fees.  Total franchise revenues, which include royalties and fees, for the three and nine months ended March 31, 2012 and 2011 were as follows:

			Increase Over Prior Fiscal Year
Periods Ended March 31,	Revenues		Dollar		Percentage
	(Dollars in thousands)
Three Months
2012	$	10,365	$	557	5.7	%
2011	9,808		65		0.7
Nine Months
2012	$	30,268	$	740	2.5	%
2011	29,528		97		0.3

Total franchise locations open at March 31, 2012 were 2,044, including 29 franchise hair restoration centers, as compared to 1,966, including 29 franchise hair restoration centers, at March 31, 2011. During the nine months ended March 31, 2012, we purchased a franchise network, consisting of 31 franchise locations. We purchased 18 of our franchise salons during the twelve months ended March 31, 2012. The increase in royalties and fees was primarily due to same-store sales increases at franchise locations and an increase in new store openings as compared to the corresponding periods of the prior fiscal year.

Total franchise locations open at March 31, 2011 were 1,966, including 29 franchise hair restoration centers, as compared to 2,056 franchise locations, including 33 franchise hair restoration centers, at March 31, 2010. We purchased 72 of our franchise salons and four franchise hair restoration centers during the twelve months ended March 31, 2011. The decrease in franchise locations was more than offset by the impact of the weakening of the United States dollar against the Canadian dollar as compared to the comparable prior period.

Gross Margin (Excluding Depreciation and Amortization)

Our cost of revenues primarily includes labor costs related to salon and hair restoration center employees, the cost of product used in providing services and the cost of products sold to customers and franchisees.  The resulting gross margin for the three and nine months ended March 31, 2012 and 2011 was as follows:

	Gross		Margin as % of Service and Product		(Decrease) Increase Over Prior Fiscal Year
Periods Ended March 31,	Margin		Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	249,010	44.2	%	$	(4,007	)	(1.6	)%	(10	)
2011	253,017		44.3		(7,182		)	(2.8	)	(70	)
Nine Months
2012	$	749,334	44.7	%	$	(12,373	)	(1.6	)%	—
2011	761,707		44.7		(13,023		)	(1.7	)	20

(1)Represents the basis point change in gross margin as a percent of service and product revenues as compared to the corresponding periods of the prior fiscal year.

40

Service Margin (Excluding Depreciation and Amortization).  Service margin for the three and nine months ended March 31, 2012 and 2011 was as follows:

	Service		Margin as % of Service		(Decrease) Increase Over Prior Fiscal Year
Periods Ended March 31,	Margin		Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	179,823	41.8	%	$	(4,912	)	(2.7	)%	(20	)
2011	184,735		42.0		(7,576		)	(3.9	)	(90	)
Nine Months
2012	$	544,470	42.4	%	$	(11,527	)	(2.1	)%	—
2011	555,997		42.4		(15,936		)	(2.8	)	(50	)

(1)Represents the basis point change in service margin as a percent of service revenues as compared to the corresponding periods of the prior fiscal year.

The basis point decrease in service margin as a percent of service revenues during the three months ended March 31, 2012 was primarily due to an increase in labor costs within our Hair Restoration Centers segment, negative leverage on fixed payroll costs due to negative same-store service sales in our international segment, and an increase in payroll taxes as a result of states increasing unemployment taxes. Partially offsetting the decrease was increased productivity in our North American segment, lower commissions as a result of the implementation of leveraged pay plans for new stylists and a decrease in salon health insurance costs due to lower claims.

Service margin as a percent of service revenues during the nine months ended March 31, 2012 was consistent with the comparable prior period. Lower commissions as a result of leveraged pay plans for new stylists and a decrease in salon health insurance costs due to lower claims were offset by an increase in payroll taxes as a result of states increasing unemployment taxes, negative leverage on fixed payroll costs due to negative same-store service sales in our international segment, and an increase in the cost of labor costs within our Hair Restoration Centers segment.

The basis point decrease in service margin as a percent of service revenues during the three and nine months ended March 31, 2011 was primarily due to an unexpected increase in salon health insurance costs due to several unusually large claims and an increase in payroll taxes as a result of states increasing unemployment tax rates. In addition, the basis point decrease was due to an unexpected increase in salon payroll expense. The increase in salon payroll expense for the three months ended March 31, 2011 was due to unusually bad weather during which our salons were open and staffed and customer traffic was down significantly. The increase in salon payroll expense during the nine months ended March 31, 2011 was due to the staffing increase in preparation for the holiday season and same-store sales declined during the period.

Product Margin (Excluding Depreciation and Amortization).  Product margin for the three and nine months ended March 31, 2012 and 2011 was as follows:

	Product		Margin as % of Product		Increase (Decrease) Over Prior Fiscal Year
Periods Ended March 31,	Margin		Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	69,187	52.0	%	$	905		1.3	%	—
2011	68,282		52.0		394			0.6		(20	)
Nine Months
2012	$	204,864	52.2	%	$	(846	)	(0.4	)%	—
2011	205,710		52.2		2,913			1.4		230

(1)Represents the basis point change in product margin as a percent of product revenues as compared to the corresponding periods of the prior fiscal year.

Product margin as a percent of product revenues during the three months ended March 31, 2012 was consistent with the comparable prior period primarily due to a reduction in commissions paid to new employees on retail product sales in our North American segment.  Offsetting this reduction was an increase in the cost of hair systems in our Hair Restoration Centers segment.

41

Product margin as a percent of product revenues during the nine months ended March 31, 2012 was consistent with the comparable prior period primarily due to a reduction in commissions paid to new employees on retail product sales in our North American segment. Offsetting these improvements was an increase in the cost of hair systems in our Hair Restoration Centers segment, increases in freight costs due to higher fuel prices and a shift in sales mix to lower margin products and promotional items in our North American segment.

The basis point decrease in product margin as a percent of product revenues during the three months ended March 31, 2011 was primarily due to an increase in sales of slightly lower-profit margin appliances in our international segment and an increase in the cost of hair systems in our Hair Restoration Centers segment, partially offset by reduced commissions paid to new employees on retail product sales in our North American segment.

The basis point increase in product margin as a percent of product revenues during the nine months ended March 31, 2011 was primarily the result of the comparable period including $20.0 million of product sold to the purchaser of Trade Secret at cost.

Site Operating Expenses

This expense category includes direct costs incurred by our salons and hair restoration centers such as on-site advertising, workers’ compensation, insurance, utilities and janitorial costs. Site operating expenses for the three and nine months ended March 31, 2012 and 2011 were as follows:

	Site		Expense as % of Consolidated		(Decrease) Increase Over Prior Fiscal Year
Periods Ended March 31,	Operating		Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	48,835	8.5	%	$	(1,687	)	(3.3	)%	(20	)
2011	50,522		8.7		2,242			4.6		50
Nine Months
2012	$	149,715	8.8	%	$	(413	)	(0.3	)%	10
2011	150,128		8.7		2,763			1.9		40

(1)Represents the basis point change in site operating expenses as a percent of consolidated revenues as compared to the corresponding periods of the prior fiscal year.

The basis point improvement in site operating expenses as a percent of consolidated revenues during the three months ended March 31, 2012 was primarily due to a decrease in advertising spend due to the timing of promotions.

The basis point increase in site operating expenses as a percent of consolidated revenues during the nine months ended March 31, 2012 was primarily due to negative leverage from the decrease in same-store sales, partially offset by a reduction in self insurance accruals and cost savings associated with inventory counts.

The basis point increase in site operating expenses as a percent of consolidated revenues during the three months ended March 31, 2011 was primarily due to a planned increase in advertising expense and a price promotion test within a portion of the Company’s Promenade salons, along with negative leverage from the decrease in same-store sales.

The basis point increase in site operating expenses as a percent of consolidated revenues during the nine months ended March 31, 2011 was primarily due to a planned increase in advertising expense within a portion of the Company’s Promenade salons, and higher self-insurance accruals. The Company recorded an increase in self-insurance accruals of $0.5 million in the nine months ended March 31, 2011, compared to a $1.9 million reduction in the nine months ended March 31, 2010. The basis point increase for the nine months ended March 31, 2011 was partially offset by the prior year comparable period included $3.6 million expense related to two legal claims on customer and employee matters.

42

General and Administrative

General and administrative (G&A) includes costs associated with our field supervision, salon training and promotions, product distribution centers and corporate offices (such as salaries and professional fees), including costs incurred to support franchise and hair restoration center operations. G&A expenses for the three and nine months ended March 31, 2012 and 2011 were as follows:

			Expense as % of Consolidated		(Decrease) Increase Over Prior Fiscal Year
Periods Ended March 31,	G&A		Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	74,263	12.9	%	$	(12,127	)	(14.0	)%	(200	)
2011	86,390		14.9		13,649			18.8		250
Nine Months
2012	$	228,008	13.4	%	$	(8,304	)	(3.5	)%	(20	)
2011	236,312		13.6		18,400			8.4		130

(1)Represents the basis point change in G&A as a percent of consolidated revenues as compared to the corresponding periods of the prior fiscal year.

The basis point improvement in G&A costs as a percent of consolidated revenues during the three months ended March 31, 2012 was primarily due to the comparable prior period including a $9.0 million valuation reserve related to the note receivable with the purchaser of Trade Secret. Also contributing to the improvement was a reduction in salaries and other employee benefits as a result of the reduction in force that occurred in January 2012 and decline in travel expense that was the result of the implementation of portable technology for field staff. Partially offsetting the basis point improvement was the incremental costs associated with the Company’s senior management restructuring and severance charges.

The basis point improvement in G&A costs as a percent of consolidated revenues during the nine months ended March 31, 2012 was primarily due to the comparable prior period including a $9.0 million valuation reserve related to the note receivable with the purchaser of Trade Secret. Partially offsetting the basis point improvement was the incremental costs associated with the Company’s senior management restructuring and severance charges and professional fees incurred in connection with the contested proxy.

The basis point increase in G&A costs as a percent of consolidated revenues during the three months ended March 31, 2011 was primarily due to the $9.0 million valuation reserve related to the note receivable with the purchaser of Trade Secret, incremental costs associated with the Company’s senior management restructure, a planned increase in marketing expense for brand awareness within the Company’s Promenade salons, and negative leverage on fixed costs within this category due to negative same-store sales.

The basis point increase in G&A costs as a percent of consolidated revenues during the nine months ended March 31, 2011 was primarily due to the $9.0 million valuation reserve related to the note receivable with the purchaser of Trade Secret, incremental costs associated with the Company’s senior management restructure, expenditures associated with the Regis salon concept re-imaging project, professional fees incurred related to the exploration of strategic alternatives, and negative leverage on fixed costs within this category due to negative same-store sales.

Rent

Rent expense, which includes base and percentage rent, common area maintenance, and real estate taxes, for the three and nine months ended March 31, 2012 and 2011 was as follows:

			Expense as % of Consolidated		(Decrease) Increase Over Prior Fiscal Year
Periods Ended March 31,	Rent		Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	84,368	14.7	%	$	(23	)	(0.0	)%	20
2011	84,391		14.5		(1,517		)	(1.8	)	(10	)
Nine Months
2012	$	254,288	14.9	%	$	(446	)	(0.2	)%	20
2011	254,734		14.7		(2,564		)	(1.0	)	20

(1)Represents the basis point change in rent as a percent of consolidated revenues as compared to the corresponding periods of the prior fiscal year.

43

The basis point increase in rent expense as a percent of consolidated revenues during the three and nine months ended March 31, 2012 was primarily due to negative leverage in this fixed cost category due to negative same-stores sales.

The basis point decrease in rent expense as a percent of consolidated revenues during the three months ended March 31, 2011 was primarily due to a favorable reduction to our common area expenses, partially offset by negative leverage in this fixed cost category due to negative same-stores sales. The basis point increase in rent expense as a percent of consolidated revenues during the nine months ended March 31, 2011 was primarily due to negative leverage in this fixed cost category due to negative same-store sales, partially offset by savings achieved from our salon closure initiatives.

Depreciation and Amortization

Depreciation and amortization expense (D&A) for the three and nine months ended March 31, 2012 and 2011 was as follows:

			Expense as % of Consolidated		(Decrease) Increase Over Prior Fiscal Year
Periods Ended March 31,	D&A		Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	26,709	4.7	%	$	(217	)	(0.8	)%	10
2011	26,926		4.6		374			1.4		10
Nine Months
2012	$	92,510	5.4	%	$	13,343		16.9	%	80
2011	79,167		4.6		(2,086		)	(2.6	)	—

(1)Represents the basis point change in D&A as a percent of consolidated revenues as compared to the corresponding periods of the prior fiscal year.

The basis point increase in D&A as a percent of consolidated revenues during the three and nine months ended March 31, 2012 was primarily due to accelerated depreciation expense resulting from the useful life adjustment of the Company’s internally developed point-of-sale (POS) system. The accelerated depreciation was $1.1 and $16.2 million during the three and nine months ended March 31, 2012, respectively.

D&A as a percent of consolidated revenues during the three months ended March 31, 2011 increased slightly due to fixed asset write-offs associated with salon closures. D&A as a percent of consolidated revenues during the nine months ended March 31, 2011 was consistent with prior year depreciation and amortization expense as a percent of consolidated revenues.

Goodwill Impairment

Goodwill impairment charges for the three and nine months ended March 31, 2012 and 2011 was as follows:

	Goodwill		Expense as % of Consolidated		(Decrease) Increase Over Prior Fiscal Year
Periods Ended March 31,	Impairment		Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	—	—	%	$	(74,100	)	N/A		(1,270	)
2011	74,100		12.7		38,823			110.1	%	670
Nine Months
2012	$	78,426	4.6	%	$	4,326		5.8	%	30
2011	74,100		4.3		38,823			110.1		230

(1)Represents the basis point change in goodwill impairment as a percent of consolidated revenues as compared to the corresponding periods of the prior fiscal year.

During the nine months ended March 31, 2012, the Company recorded $78.4 million of goodwill impairment expense related to the Hair Restoration Centers reporting unit. Due to the impact of recent industry developments, including a slow down in revenue growth and increasing supply costs, the estimated fair value of the Hair Restoration Centers operations was less than the carrying value of this reporting unit’s net assets, including goodwill. The $78.4 million impairment charge was the excess of the carrying value of goodwill over the implied fair value of goodwill for the Hair Restoration Centers reporting unit.

44

During the three and nine months ended March 31, 2011, the Company recorded $74.1 million of goodwill impairment expense related to the Promenade salon concept. Due to lower than expected earnings and same-store sales, the estimated fair value of the Promenade salon operations was less than the carrying value of this concept’s net assets, including goodwill. The $74.1 million impairment charge was the excess of the carrying value of goodwill over the implied fair value of goodwill for the Promenade salon operations.

Interest Expense

Interest expense for the three and nine months ended March 31, 2012 and 2011 was as follows:

			Expense as % of Consolidated		Decrease Over Prior Fiscal Year
Periods Ended March 31,	Interest		Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	6,790	1.2	%	$	(1,547	)	(18.6	)%	(20	)
2011	8,337		1.4		(702		)	(7.8	)	(10	)
Nine Months
2012	$	21,353	1.3	%	$	(4,645	)	(17.9	)%	(20	)
2011	25,998		1.5		(19,426		)	(42.8	)	(110	)

(1)Represents the basis point change in interest expense as a percent of consolidated revenues as compared to the corresponding periods of the prior fiscal year.

The basis point improvement in interest expense as a percent of consolidated revenues during the three and nine months ended March 31, 2012 was primarily due to decreased debt levels as compared to the three and nine months ended March 31, 2011, respectively.

The basis point improvement in interest expense as a percent of consolidated revenues during the three months ended March 31, 2011 was primarily due to decreased debt levels as compared to the three months ended March 31, 2010.

The basis point improvement in interest expense as a percent of consolidated revenues during the nine months ended March 31, 2011 was primarily due to decreased debt levels and the prior year comparable period including $12.8 million of make-whole payments and $5.2 million of interest rate settlement and other fees associated with the prepayment of private placement debt.

Interest Income and Other, net

Interest income and other, net for the three and nine months ended March 31, 2012 and 2011 was as follows:

	Interest Income			Income (Expense) as % of  Consolidated		Increase (Decrease) Over Prior Fiscal Year
Periods Ended March 31,	and Other, net			Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	123		0.0	%	$	774		118.9	%	10
2011	(651		)	(0.1	)	(3,776		)	(120.8	)	(60	)
Nine Months
2012	$	4,098		0.2	%	$	1,368		50.1	%	—
2011	2,730			0.2		(4,038		)	(59.7	)	(20	)

(1)Represents the basis point change in interest income and other, net as a percent of consolidated revenues as compared to the corresponding periods of the prior fiscal year.

Interest income and other, net as a percent of consolidated revenues during the three and nine months ended March 31, 2012 increased by ten basis points and was consistent, respectively, with the comparable prior period. The basis point increase in interest income and other, net as a percent of consolidated revenues during the three months ended March 31, 2012 was primarily due to the foreign currency impact related to the Company’s investment in MY Style, partially offset by lower fees received in the current year for warehousing services provided to the purchaser of Trade Secret. Foreign currency impact related to the Company’s investment in MY Style and a favorable legal settlement during the nine months ended March 31, 2012 were offset by the prior year comparable period

45

including an interest payment of $0.7 million received on the note receivable with the purchaser of Trade Secret and lower fees received during the nine months ended March 31, 2012 for warehousing services provided to the purchaser of Trade Secret.

The basis point decrease in interest income and other, net as a percent of consolidated revenues during the three months ended March 31, 2011 was primarily due to the foreign currency impact in the current year related to the Company’s investment in MY Style and $1.2 million in interest income recorded in the comparable prior period on the outstanding note receivable due from the purchaser of Trade Secret. In addition, the basis point decrease was due to decreased income related to warehouse services provided to the purchaser of Trade Secret. During the three months ended March 31, 2011 and 2010, the Company received $0.6 and $1.0 million, respectively, for warehouse services provided to the purchaser of Trade Secret.

The basis point decrease in interest income and other, net as a percent of consolidated revenues during the nine months ended March 31, 2011 was primarily due to the foreign currency impact in the current year related to the Company’s investment in MY Style and $1.8 million received from the purchaser of Trade Secret in the comparable prior period for administrative services, and $1.2 million in interest income recorded in the comparable prior period on the outstanding note receivable due from the purchaser of Trade Secret.

Income Taxes

Our reported effective income tax rate for the three and nine months ended March 31, 2012 and 2011 was as follows:

			Basis Point(1)
Periods Ended March 31,	Effective Rate		(Decrease) Increase
Three Months
2012	32.4	%	(3,280	)
2011	65.2		5,410
Nine Months
2012	13.0	%	(9,910	)
2011	112.1		6,830

(1)Represents the basis point change in income tax expense as a percent of (loss) income from continuing operations before income taxes and equity in (loss) income of affiliated companies as compared to the corresponding periods of the prior fiscal year.

The basis point decrease in our overall effective income tax rate for the three and nine months ended March 31, 2012 was primarily due to $0.9 million in release of tax reserves and $0.6 million of qualifying employment tax credits.  In addition, for the nine months ended March 31, 2012, the basis point decrease was due to a majority of the Hair Restoration Centers $78.4 million goodwill impairment charge being non-deductible for tax purposes.  This resulted in the Company recording less of a tax benefit on the pre-tax loss during the nine months ended March 31, 2012 that would otherwise be expected utilizing the Company’s historical range of tax rates.

The basis point increase in our overall effective income tax rate for the three and nine months ended March 31, 2011 was primarily due to the $74.1 million goodwill impairment in the North American segment which was only partially deductible for tax purposes.  Due to accounting for income taxes guidance, the tax impact of the goodwill impairment was recorded through the effective tax rate and therefore, impacted both the third and fourth quarter of fiscal year 2011.

Equity in (Loss) Income of Affiliated Companies, Net of Income Taxes

Equity in (loss) income of affiliates represents the income or loss generated by our equity investment in Empire Education Group, Inc., Provalliance, and other equity method investments. Equity in (loss) income of affiliated companies for the three and nine months ended March 31, 2012 and 2011 was as follows:

	Equity in			Decrease Over Prior Fiscal Year
Periods Ended March 31,	(Loss) Income			Dollar			Percentage
				(Dollars in thousands)
Three Months
2012	$	(15,001	)	$	(13,488	)	(891.5	)%
2011	(1,513		)	(4,193		)	(156.5	)
Nine Months
2012	$	(5,688	)	$	(9,974	)	(232.7	)%
2011	4,286			(4,108		)	(48.9	)

46

The equity in loss of affiliated companies during the three and nine months ended March 31, 2012 was primarily the result of a $16.8 million net impairment charge associated with the Agreement to sell the Company’s 46.7 percent equity interest in Provalliance to the Provost family for €80 million, and decreases in EEG’s and Provalliance’s net income over the comparable period.

The equity in loss of affiliated companies during the three months ended March 31, 2011 was the result of an $8.7 million impairment loss related to the Company’s investment in MY Style. The impairment charge was based on the decline in the equity value of MY Style as a result of changes in projected revenue growth after the Japanese natural disasters that occurred in March 2011. Partially offsetting the impairment loss was a $2.5 million net gain related to the settlement of a portion of the Company’s equity put liability and additional ownership in Provalliance, and an increase in EEG’s and Provalliance’s net income over the comparable prior period.

The decrease in equity in income during the nine months ended March 31, 2011 was a result of an $8.7 million, impairment loss related to the Company’s investment in MY Style, partially offset by the Company’s share of EEG’s and Provalliance’s increased net income over the comparable prior period.

Income from Discontinued Operations

Income from discontinued operations for the three and nine months ended March 31, 2012 and 2011 was as follows:

	Income from		Increase (Decrease) Over Prior Fiscal Year
Periods Ended March 31,	Discontinued Operations		Dollar			Percentage
			(Dollars in thousands)
Three Months
2012	$	1,099	$	1,099		N/A
2011	—		—			—	%
Nine Months
2012	$	1,099	$	1,099		N/A
2011	—		(3,161		)	N/A

During the three and nine months ended March 31, 2012, the Company recorded a $1.1 million tax benefit in discontinued operations related to the release of tax reserves associated with the disposition of the Trade Secret salon concept.

Recent Accounting Pronouncements

Recent accounting pronouncements are discussed in Note 1 to the Condensed Consolidated Financial Statements.

Effects of Inflation

We compensate some of our salon employees with percentage commissions based on sales they generate, thereby enabling salon payroll expense as a percent of company-owned salon revenues to remain relatively constant. Accordingly, this provides us certain protection against inflationary increases, as payroll expense and related benefits (our major expense components) are variable costs of sales. In addition, we may increase pricing in our salons to offset any significant increases in wages. Therefore, we do not believe inflation has had a significant impact on the results of our operations.

47

Constant Currency Presentation

The presentation below demonstrates the effect of foreign currency exchange rate fluctuations from year to year. To present this information, current period results for entities reporting in currencies other than United States dollars are converted into United States dollars at the average exchange rates in effect during the corresponding period of the prior fiscal year, rather than the actual average exchange rates in effect during the current fiscal year. Therefore, the foreign currency impact is equal to current year results in local currencies multiplied by the change in the average foreign currency exchange rate between the current fiscal period and the corresponding period of the prior fiscal year. The impact of foreign currency exchange for the three and nine months ended March 31, 2012 and 2011 were as follows:

	Impact on Revenues						Impact on (Loss) Income Before Income Taxes
Impact of Foreign Currency Exchange Rate Fluctuations	March 31, 2012			March 31, 2011			March 31, 2012			March 31, 2011
	(Dollars in thousands)
Three Months
Canadian dollar	$	(555	)	$	2,440		$	(92	)	$	(74	)
British pound	(420		)	687			0			36
Euro	(79		)	23			(21		)	150
Total	$	(1,054	)	$	3,150		$	(113	)	$	112
Nine Months
Canadian dollar	$	2,383		$	6,248		$	328		$	466
British pound	1,024			(2,622		)	1			(118		)
Euro	144			(415		)	7			174
Total	$	3,551		$	3,211		$	336		$	522

Results of Operations by Segment

Based on our internal management structure, we report three segments: North American salons, international salons and hair restoration centers. Significant results of operations are discussed below with respect to each of these segments.

North American Salons

North American Salon Revenues.  Total North American salon revenues for the three and nine months ended March 31, 2012 and 2011 were as follows:

			Decrease Over Prior Fiscal Year					Same-Store Sales
Periods Ended March 31,	Revenues		Dollar			Percentage		Decrease
	(Dollars in thousands)
Three Months
2012	$	503,312	$	(6,527	)	(1.3	)%	(3.5	)%
2011	509,839		(7,139		)	(1.4	)	(2.6	)
Nine Months
2012	$	1,493,238	$	(24,983	)	(1.6	)%	(3.1	)%
2011	1,518,221		(30,436		)	(2.0	)	(1.9	)

The percentage decreases during the three and nine months ended March 31, 2012 and 2011 were due to the following factors:

	For the Periods Ended March 31,
	Three Months				Nine Months
Percentage Increase (Decrease) in Revenues	2012		2011		2012		2011
Acquisitions (previous twelve months)	0.4	%	1.3	%	0.9	%	1.0	%
Organic	0.7		(1.9	)	(0.6	)	(2.0	)
Foreign currency	(0.1	)	0.5		0.2		0.4
Franchise	0.1		0.0		0.0		(0.0	)
Closed salons	(2.4	)	(1.3	)	(2.1	)	(1.4	)
	(1.3	)%	(1.4	)%	(1.6	)%	(2.0	)%

We acquired 20 North American salons during the twelve months ended March 31, 2012, including 18 franchise buybacks. In addition, we closed 274 North American salons during the twelve months ended March 31, 2012. The organic increase for the three

48

months ended March 31, 2012 was primarily the result of the construction (net of relocations) of 165 company-owned salons during the twelve months ended March 31, 2012, an additional day from leap year, and a favorable calendar shift, partially offset by same-store sales decrease of 3.5 percent. The organic decrease for the nine months ended March 31, 2012 was primarily the result of same-store sales decrease of 3.1 percent, partially offset by the construction (net of relocations) of 165 company-owned salons during the twelve months ended March 31 2012, an additional day from leap year, and a favorable calendar shift. The same-store sales decreases for the three and nine months ended March 31, 2012 were primarily the result of a decline in customer visitations and a decrease in average ticket.  The foreign currency impact during the three months ended March 31, 2012 was driven by the strengthening of the United States dollar against the Canadian dollar as compared to the prior period’s exchange rate. The foreign currency impact during the nine months ended March 31, 2012 was driven by the weakening of the United States dollar against the Canadian dollar as compared to the prior period’s exchange rate.

We acquired 98 North American salons during the twelve months ended March 31, 2011, including 72 franchise buybacks. The decline in organic was the result of same-store sales decreases of 2.6 and 1.9 percent for the three and nine months ended March 31, 2011, respectively. Contributing to the organic decline during the nine months ended March 31, 2011 was the completion of an agreement to supply the purchaser of Trade Secret product at cost. The Company generated revenues of $20.0 million for product sold to the purchaser of Trade Secret during the nine months ended March 31, 2010. The foreign currency impact during the three and nine months ended March 31, 2011 was driven by the weakening of the United States dollar against the Canadian dollar. We closed 226 company-owned salons during the twelve months ended March 31, 2011.

North American Salon Operating Income (Loss).  Operating income (loss) for the North American salons for the three and nine months ended March 31, 2012 and 2011 was as follows:

	Operating			Operating Income (Loss) as % of Total		Increase (Decrease) Over Prior Fiscal Year
Periods Ended March 31,	Income (Loss)			Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	61,753		12.3	%	$	79,254		452.9	%	1,570
2011	(17,501		)	(3.4	)	(49,731		)	(154.3	)	(960	)
Nine Months
2012	$	176,041		11.8	%	$	77,709		79.0	%	530
2011	98,332			6.5		(57,324		)	(36.8	)	(360	)

(1)Represents the basis point change in North American salon operating income (loss) as a percent of North American salon revenues as compared to the corresponding periods of the prior fiscal year.

The basis point improvement in North American salon operating income (loss) as a percent of North American salon revenues for the three and nine months ended March 31, 2012 was primarily due to the prior period including $74.1 million goodwill impairment of the Company’s Promenade salon concept, lower commissions as a result of the implementation of leveraged pay plans for new stylists, and a reduction in travel expense due to the implementation of new portable technology for field staff, partially offset by an increase in sales of slightly lower profit margin products, and negative leverage from a decrease in same-store sales.

The basis point decrease in North American salon operating (loss) income as a percent of North American salon revenues for the three months ended March 31, 2011 was primarily due to the $74.1 million goodwill impairment of the Company’s Promenade salon concept, an increase in payroll taxes as a result of states increasing unemployment tax rates, an unexpected increase in health insurance costs, and an increase in marketing expense within a portion of the Company’s Promenade salons.

The basis point decrease in North American salon operating (loss) income as a percent of North American salon revenues for the nine months ended March 31, 2011 was primarily due to the $74.1 million goodwill impairment of the Company’s Promenade salon concept, and a planned increase in advertising expenditures for the Promenade and Regis salon concepts. Also contributing to the decrease was an unfavorable adjustment in self-insurance accruals compared to a favorable adjustment in the comparable prior period. Partially offsetting the basis point decrease was improvement in retail product margins as a result of a reduction in commissions paid to new employees on retail product sales.

49

International Salons

International Salon Revenues.  Total international salon revenues for the three and nine months ended March 31, 2012 and 2011 were as follows:

			(Decrease) Increase Over Prior Fiscal Year					Same- Store Sales
Periods Ended March 31,	Revenues		Dollar			Percentage		Decrease
	(Dollars in thousands)
Three Months
2012	$	32,589	$	(2,946	)	(8.3	)%	(10.6	)%
2011	35,535		77			0.2		(2.0	)
Nine Months
2012	$	100,147	$	(7,523	)	(7.0	)%	(9.9	)%
2011	107,670		(6,933		)	(6.0	)	(2.2	)

The percentage (decreases) increases during the three and nine months ended March 31, 2012 and 2011 were due to the following factors:

	For the Periods Ended March 31,
	Three Months				Nine Months
Percentage (Decrease) Increase in Revenues	2012		2011		2012		2011
Acquisitions (previous twelve months)	—	%	—	%	—	%	—	%
Organic	(4.7	)	1.0		(6.1	)	1.1
Foreign currency	(1.4	)	2.0		1.1		(2.6	)
Closed salons	(2.2	)	(2.8	)	(2.0	)	(4.5	)
	(8.3	)%	0.2	%	(7.0	)%	(6.0	)%

We did not acquire any international salons during the twelve months ended March 31, 2012. The organic decrease for the three and nine months ended March 31, 2012 was primarily the result of the same-store sales decreases of 10.6 and 9.9 percent, respectively. Partially offsetting the same-store sales decreases was the construction (net of relocations) of 16 company-owned salons during the twelve months ended March 31, 2012.  The foreign currency impact during the three months ended March 31, 2012 was driven by the strengthening of the United States dollar against the British pound and the Euro as compared to the comparable prior period. The foreign currency impact during the nine months ended March 31, 2012 was driven by the weakening of the United States dollar against the British pound and the Euro as compared to the comparable prior period. We closed 12 company-owned salons during the twelve months ended March 31, 2012.

We did not acquire any international salons during the twelve months ended March 31, 2011. The increase in organic during the three and nine months ended March 31, 2011 was primarily due to increased revenue resulting from rebranding of certain salons that had previously been operating under a different salon concept, partially offset by same-store sales decreases of 2.0 and 2.2 percent for the three and nine months ended March 31, 2011, respectively. The foreign currency impact during the three months ended March 31, 2011 was driven by the weakening of the United States dollar against the British pound as compared to the comparable prior period.  The foreign currency impact during the nine months ended March 31, 2011 was primarily driven by the strengthening of the United States dollar against the British pound and Euro as compared to the comparable prior period. We closed 22 company-owned international salons during the twelve months ended March 31, 2011.

50

International Salon Operating Income.  Operating income for the international salons for the three and nine months ended March 31, 2012 and 2011 was as follows:

	Operating		Operating Income as % of Total		(Decrease) Increase Over Prior Fiscal Year
Periods Ended March 31,	Income		Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	602	1.8	%	$	(1,661	)	(73.4	)%	(460	)
2011	2,263		6.4		175			8.4		50
Nine Months
2012	$	1,358	1.4	%	$	(4,672	)	(77.5	)%	(420	)
2011	6,030		5.6		3,160			110.1		310

(1)Represents the basis point change in international salon operating income as a percent of international salon revenues as compared to the corresponding periods of the prior fiscal year.

The basis point decrease in international salon operating income as a percent of international salon revenues for the three and nine months ended March 31, 2012 was primarily due to negative leverage on fixed costs due to a decrease in same-store sales.

The basis point improvement in international salon operating income as a percent of international salon revenues during the three months ended March 31, 2011 was primarily due to an improvement in service margins from strong payroll management and the closure of underperforming salons. Partially offsetting the basis point improvement was a decline in product margins from sales mix, as a larger than expected percentage of our product sales came from lower-margin products.

The basis point improvement in international salon operating income as a percent of international salons revenues during the nine months ended March 31, 2011 was primarily due to $3.6 million of lease termination costs recognized during the nine months ended March 31, 2010 associated with the Company’s planned closure of underperforming salons. Partially offsetting the basis point improvement was a decline in product margins from mix play, as a larger than expected percentage of our product sales came from lower-margin products.

Hair Restoration Centers

Hair Restoration Revenues. Total hair restoration revenues for the three and nine months ended March 31, 2012 and 2011 were as follows:

			Increase Over Prior Fiscal Year				Same- Store Sales
Periods Ended March 31,	Revenues		Dollar		Percentage		Increase
	(Dollars in thousands)
Three Months
2012	$	37,683	$	1,790	5.0	%	4.3	%
2011	35,893		758		2.2		1.3
Nine Months
2012	$	112,226	$	4,233	3.9	%	2.4	%
2011	107,993		2,767		2.6		1.2

The percentage increases during the three and nine months ended March 31, 2012 and 2011, were due to the following factors:

	For the Periods Ended March 31,
	Three Months				Nine Months
Percentage Increase (Decrease) in Revenues	2012		2011		2012		2011
Acquisitions (previous twelve months)	1.1	%	1.3	%	1.7	%	0.7	%
Organic	3.3		0.1		2.3		1.1
Franchise revenues	0.6		0.8		(0.1	)	0.8
	5.0	%	2.2	%	3.9	%	2.6	%

We did not acquire any hair restoration centers during the twelve months ended March 31, 2012.  The increase in organic was primarily due to same-store sales increases of 4.3 and 2.4 percent during the three and nine months ended March 31, 2012.

51

Hair restoration revenues increased during the three and nine month periods ended March 31, 2011 due to the acquisition of four hair restoration centers through franchise buybacks and one new corporate location constructed during the twelve months ended March 31, 2011. The organic increase was due to same-store sales increases of 1.3 and 1.2 percent for the three and nine months ended March 31, 2011, respectively.

Hair Restoration Operating Income (Loss). Operating income (loss) for our hair restoration centers for the three and nine months ended March 31, 2012 and 2011 was as follows:

	Operating			Operating Income (Loss)  as % of Total		Decrease Over Prior Fiscal Year
Periods Ended March 31,	Income (Loss)			Revenues		Dollar			Percentage		Basis Point(1)
	(Dollars in thousands)
Three Months
2012	$	2,741		7.3	%	$	(16	)	(0.6	)%	(40	)
2011	2,757			7.7		(1,074		)	(28.0	)	(320	)
Nine Months
2012	$	(66,744	)	(59.5	)%	$	(80,838	)	(573.6	)%	(7,260	)
2011	14,094			13.1		(496		)	(3.4	)	(80	)

(1)Represents the basis point change in hair restoration operating income (loss) as a percent of hair restoration revenues as compared to the corresponding periods of the prior fiscal year.

The basis point decrease in hair restoration operating income as a percent of hair restoration revenues during the three months ended March 31, 2012 was primarily due to an increase in the cost of hair systems and lower margins due primarily to increased labor costs due to a sales incentive program. The basis point decrease in hair restoration operating income (loss) as a percent of hair restoration revenues during the nine months ended March 31, 2012 was primarily due to the $78.4 million goodwill impairment of the Hair Restoration Centers, an increase in the cost of hair systems, and lower margins due primarily to increased labor costs due to a sales incentive program.

The basis point decrease in hair restoration operating income as a percent of hair restoration revenues during the three and nine months ended March 31, 2011 is primarily due to an increase in the cost of hair systems and health insurance expense. Partially offsetting the basis point decrease during the nine months ended March 31, 2011 was a benefit related to a favorable ruling on a state sales tax issue.

Unallocated Corporate

Unallocated Corporate Operating Loss.  Unallocated corporate operating expenses include salaries, stock-based compensation, professional fees, rent, depreciation and other expenses that are not allocated. Unallocated corporate operating losses were as follows:

	Operating			(Decrease) Increase Over Prior Fiscal Year
Periods Ended March 31,	Loss			Dollar			Percentage
	(Dollars in thousands)
Three Months
2012	$	(39,896	)	$	(7,127	)	(15.2	)%
2011	(47,023		)	10,058			27.2
Nine Months
2012	$	(134,000	)	$	12,338		10.1	%
2011	(121,662		)	10,050			9.0

The decrease in unallocated corporate operating loss during the three months ended March 31, 2012 as compared to the three months ended March 31, 2011 was primarily due to the comparable prior period including a $9.0 million valuation reserve related to the note receivable with the purchaser of Trade Secret. Partially offsetting the decrease was incremental costs associated with the Company’s senior management restructuring and $1.1 million of accelerated depreciation expense recorded as a result of an adjustment to the useful life of the Company’s internally developed point-of-sale system.

The increase in unallocated corporate operating loss during the nine months ended March 31, 2012 as compared to the nine months ended March 31, 2011 was primarily due to $16.2 million of accelerated depreciation expense recorded as a result of an adjustment to the useful life of the Company’s internally developed point-of-sale system, incremental costs associated with the Company’s senior

52

management restructuring, and professional fees resulting from the contested proxy. Partially offsetting the increase was the comparable prior period including a $9.0 million valuation reserve related to the note receivable with the purchaser of Trade Secret.

The increase in unallocated corporate operating loss during the three months ended March 31, 2011 as compared to the three months ended March 31, 2010 was primarily due to the $9.0 million valuation reserve related to the note receivable with the purchaser of Trade Secret, incremental costs associated with the Company’s senior management restructure, and a planned increase in marketing expense for brand awareness within the Company’s Promenade salons.

Unallocated corporate operating loss during the nine months ended March 31, 2011 increased as compared to the nine months ended March 31, 2010 primarily due to the $9.0 million valuation reserve related to the note receivable with the purchaser of Trade Secret, incremental costs associated with the Company’s senior management restructure, and the increase in professional fees incurred related to the exploration of strategic alternatives. Partially offsetting the increase was a decrease in distribution costs, the result of shipping less inventory to our corporate salons and under a warehouse services agreement with the purchaser of Trade Secret.

LIQUIDITY AND CAPITAL RESOURCES

Overview

We continue to maintain a strong balance sheet to support system growth and financial flexibility. Our debt to capitalization ratio, calculated as total debt as a percentage of total debt and shareholders’ equity at fiscal quarter end, was as follows:

Periods Ended	Debt to Capitalization		Basis Point Increase (Decrease) (1)
March 31, 2012	23.3	%	—
June 30, 2011	23.3		(700	)

(1)Represents the basis point change in total debt as a percent of total debt and shareholders’ equity as compared to prior fiscal year end (June 30).

The debt to capitalization ratio as of March 31, 2012 was consistent with the ratio as of June 30, 2011 as the decrease in shareholders’ equity primarily from the non-cash goodwill impairment charge related to the Hair Restoration Centers reporting unit and net impairment charge associated with the Agreement to sell the Company’s 46.7 percent equity interest in Provalliance to the Provost family was offset by a decrease in debt levels.

The basis point improvement in the debt to capitalization ratio as of June 30, 2011 compared to June 30, 2010 was primarily due to the repayment of an $85.0 million term loan during fiscal year 2011, partially offset by foreign currency translation adjustments due to the weakening of the United States dollar against the Canadian dollar, British Pound and Euro.

Total assets at March 31, 2012 and June 30, 2011 were as follows:

	March 31,		June 30,		$ Decrease Over			% Decrease Over
	2012		2011		Prior Period(1)			Prior Period(1)
	(Dollars in thousands)
Total Assets	$	1,665,522	$	1,805,753	$	(140,231	)	(7.8	)%

(1)Change as compared to prior fiscal year end (June 30).

During the nine months ended March 31, 2012, total assets decreased primarily as a result of the non-cash goodwill impairment charge related to the Hair Restoration Centers reporting unit, the impairment charge associated with the Agreement to sell the Company’s 46.7 percent equity interest in Provalliance to the Provost family, and accelerated depreciation expense recorded as a result of an adjustment to the useful life of the Company’s internally developed POS system, partially offset by increased inventory levels.

Total shareholders’ equity at March 31, 2012 and June 30, 2011 was as follows:

	March 31,		June 30,		$ Decrease Over			% Decrease Over
	2012		2011		Prior Period(1)			Prior Period(1)
	(Dollars in thousands)
Shareholders’ Equity	$	963,722	$	1,032,619	$	(68,897	)	(6.7	)%

(1)Change as compared to prior fiscal year end (June 30).

53

During the nine months ended March 31, 2012, equity decreased primarily as a result of the non-cash goodwill impairment charge related to the Hair Restoration Centers reporting unit, the net impairment charge associated with the Agreement to sell the Company’s 46.7 percent equity interest in Provalliance to the Provost family, and foreign currency translation adjustments due to the weakening of the United States dollar against the Canadian dollar, British Pound and Euro.

Cash Flows

Operating Activities

Net cash provided by operating activities was $103.0 and $161.3 million during the nine months ended March 31, 2012 and 2011, respectively, and was the result of the following:

	For the Nine Months Ended March 31,
Operating Cash Flows	2012			2011
	(Dollars in thousands)
Net (loss) income	$	(50,459	)	$	7,490
Depreciation and amortization	92,510			79,167
Equity in loss (income) of affiliated companies	5,688			(4,286		)
Dividends received from affiliated companies	927			6,051
Deferred income taxes	(4,981		)	(15,283		)
Goodwill impairment	78,426			74,100
Receivables	(5,221		)	(2,429		)
Inventories	(10,647		)	(6,919		)
Income tax receivable	10,438			(8,070		)
Other current assets	197			5,081
Other assets	(2,622		)	1,545
Accounts payable and accrued expenses	(15,289		)	4,024
Other non-current liabilities	(6,960		)	6,975
Other	11,037			13,848
	$	103,044		$	161,294

During the nine months ended March 31, 2012, cash provided by operating activities was less than the corresponding period of the prior fiscal year primarily due to a shortfall in cash earnings in the current year, a higher level of inventory purchased, and a large income tax refund and dividends received from EEG and Provalliance in the prior year comparable period.

Investing Activities

Net cash used in investing activities was $65.1 and $121.6 million during the nine months ended March 31, 2012 and 2011, respectively, and was the result of the following:

	For the Nine Months Ended March 31,
Investing Cash Flows	2012			2011
	(Dollars in thousands)
Capital expenditures for remodels or other additions	$	(26,621	)	$	(29,575	)
Capital expenditures for the corporate office (including all technology-related expenditures)	(23,358		)	(11,477		)
Capital expenditures for new salon construction	(15,640		)	(7,565		)
Proceeds from sale of assets	405			608
Business and salon acquisitions	(2,225		)	(16,296		)
Proceeds from loans and investments	2,315			15,000
Disbursements for loans and investments	—			(72,301		)
	$	(65,124	)	$	(121,606	)

During the nine months ended March 31, 2012, cash used in investing activities was less than the corresponding period of the prior fiscal year primarily due to the prior year including the acquisition of additional equity interest in Provalliance, a decrease in the amount of cash paid for acquisitions, partially offset by an increase in capital expenditures for a new POS system and new salon construction.

54

The company-owned constructed and acquired locations (excluding franchise buybacks) consisted of the following number of locations in each concept:

	For the Nine Months Ended March 31, 2012		For the Nine Months Ended March 31, 2011
	Constructed	Acquired	Constructed	Acquired
Regis	9	—	8	9
MasterCuts	8	—	5	—
SmartStyle	41	—	55	—
Supercuts	38	1	12	—
Promenade	35	—	19	17
International	14	—	11	—
	145	1	110	26

Financing Activities

Net cash used in financing activities was $34.2 and $52.8 million during the nine months ended March 31, 2012 and 2011, respectively, was the result of the following:

	For the Nine Months Ended March 31,
Financing Cash Flows	2012			2011
	(Dollars in thousands)
Net payments on revolving credit facilities	$	—		$	—
Net payments of long-term debt	(23,801		)	(45,529		)
Proceeds from the issuance of common stock, net of underwriting discount	—			689
Excess tax benefits from stock-based compensation plans	—			67
Dividends paid	(10,405		)	(8,057		)
	$	(34,206	)	$	(52,830	)

During the nine months ended March 31, 2012, cash used in financing activities was less than the corresponding period of the prior fiscal year primarily due to a decrease in scheduled long-term debt payments, partially offset by an increase in dividends paid.

Acquisitions

Acquisitions of $2.2 million during the nine months ended March 31, 2012 consisted of 8 franchise buybacks and 1 acquired corporate salon. On July 1, 2011, the Company acquired a 60.0 percent ownership interest in Roosters MGC International LLC (Roosters), consisting of 31 franchise salons.

Acquisitions of $16.3 million during the nine months ended March 31, 2011 consisted of 72 franchise buybacks and 26 acquired corporate salons.

Contractual Obligations and Commercial Commitments

As a part of our salon development program, we continue to negotiate and enter into leases and commitments for the acquisition of equipment and leasehold improvements related to future salon locations, and continue to enter into transactions to acquire established hair care salons and businesses. In connection with the sale of Trade Secret, the Company maintains a guarantee of approximately 30 salons operated by the purchaser of Trade Secret. The Company has determined the exposure to the risk of loss on the guarantee of the operating leases to be immaterial to the financial statements.

Sources of Liquidity

Funds generated by operating activities, available cash and cash equivalents, and our revolving credit facility are our most significant sources of liquidity.  We believe our sources of liquidity will be sufficient to sustain operations and to finance anticipated growth opportunities and strategic initiatives.  We also anticipate access to long-term financing. However, in the event our liquidity is insufficient and we are not able to access long-term financing, we may be required to limit our growth opportunities.  There can be no assurance that we will continue to generate cash flows at or above current levels.

Cash and cash equivalents were $33.0, $35.1 and $29.5 million within the United States, Canada, and Europe, respectively.

We have a $400.0 million five-year senior unsecured revolving credit facility with a syndicate of banks that expires in June 2016.  As of March 31, 2012, the Company had no outstanding borrowings under the facility.  Additionally, the Company had outstanding standby letters of credit under the facility of $26.1 million at March 31, 2012, primarily related to its self insurance program. Unused available credit under the facility at March 31, 2012 was $373.9 million.

55

Our ability to access our revolving credit facility is subject to our compliance with the terms and conditions of such facility, including minimum net worth and other covenants and requirements.  At March 31, 2012, we were in compliance with all covenants and other requirements of our credit agreement and senior notes.

See Note 9 of the Notes to Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for the quarter ended March 31, 2012 and Note 8 of the Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the fiscal year ended June 30, 2011, for additional information regarding our financing arrangements.

Dividends

We paid dividends of $0.18 and $0.14 per share during the nine months ended March 31, 2012 and 2011, respectively. On April 25, 2012, our Board of Directors declared a $0.06 per share quarterly dividend payable May 23, 2012 to shareholders of record on May 9, 2012.

SAFE HARBOR PROVISIONS UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

This Quarterly Report on Form 10-Q, as well as information included in, or incorporated by reference from, future filings by the Company with the Securities and Exchange Commission and information contained in written material, press releases and oral statements issued by or on behalf of the Company contains or may contain “forward-looking statements” within the meaning of the federal securities laws, including statements concerning anticipated future events and expectations that are not historical facts. These forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The forward-looking statements in this document reflect management’s best judgment at the time they are made, but all such statements are subject to numerous risks and uncertainties, which could cause actual results to differ materially from those expressed in or implied by the statements herein. Such forward-looking statements are often identified herein by use of words including, but not limited to, “may,” “believe,” “project,” “forecast,” “expect,” “estimate,” “anticipate,” and “plan.” In addition, the following factors could affect the Company’s actual results and cause such results to differ materially from those expressed in forward-looking statements. These factors include the impact of management and organizational changes; competition within the personal hair care industry, which remains strong, both domestically and internationally; price sensitivity; changes in economic conditions; changes in consumer tastes and fashion trends; the ability of the Company to implement its planned spending and cost reduction plan and to continue to maintain compliance with financial covenants in its credit agreements; labor and benefit costs; legal claims; risk inherent to international development (including currency fluctuations); the continued ability of the Company and its franchisees to obtain suitable locations and financing for new salon development and to maintain satisfactory relationships with landlords and other licensors with respect to existing locations; governmental initiatives such as minimum wage rates, taxes and possible franchise legislation; the ability of the Company to successfully identify, acquire and integrate salons that support its growth objectives; the ability of the Company to maintain satisfactory relationships with suppliers; or other factors not listed above. The ability of the Company to meet its expected revenue target is dependent on salon acquisitions, new salon construction and same-store sales performance, all of which are affected by many of the aforementioned risks. Additional information concerning potential factors that could affect future financial results is set forth in the Company’s Annual Report on Form 10-K for the year ended June 30, 2011. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

However, your attention is directed to any further disclosures made in our subsequent annual and periodic reports filed or furnished with the SEC on Forms 10-K, 10-Q and 8-K and Proxy Statements on Schedule 14A.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

The primary market risk exposure of the Company relates to changes in interest rates in connection with its debt, some of which bears interest at variable rates based on LIBOR plus an applicable borrowing margin. Additionally, the Company is exposed to foreign currency translation risk related to its net investments in its foreign subsidiaries and notes receivable with certain affiliated companies and, to a lesser extent, changes in the Canadian dollar exchange rate. The Company has established policies and procedures that govern the management of these exposures through the use of derivative financial instrument contracts. By policy, the Company does not enter into such contracts for the purpose of speculation.

In connection with the Provalliance share purchase agreement, the Company is considering alternatives which may require reclassification of certain material cumulative foreign currency translation balances from the consolidated balance sheet to results of operations. As of March 31, 2012, the balance of cumulative foreign currency translation within accumulated other comprehensive income on the Condensed Consolidated Balance Sheet was $62.6 million.

The Company has established an interest rate management policy that attempts to minimize its overall cost of debt, while taking into consideration the earnings implications associated with the volatility of short-term interest rates. On occasion, the Company uses

56

interest rate swaps to further mitigate the risk associated with changing interest rates and to maintain its desired balances of fixed and floating rate debt. The Company is currently assessing the amount of fixed and variable rate debt. The Company had outstanding fixed rate debt balances of $292.3 and $313.4 million at March 31, 2012 and June 30, 2011, respectively.

For additional information, including a tabular presentation of the Company’s debt obligations and derivative financial instruments, refer to Part II, Item 7A, “Quantitative and Qualitative Disclosures About Market Risk,” in the Company’s June 30, 2011 Annual Report on Form 10-K. Other than the information included above, there have been no material changes to the Company’s market risk and hedging activities during the three and nine months ended March 31, 2012.

Item 4.  Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in its Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to management, including the president (our principal executive officer) and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.

Our Disclosure Committee, consisting of certain members of management, assists in this evaluation. The Disclosure Committee meets on a quarterly basis and more often if necessary.

With the participation of management, the Company’s president and chief financial officer evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rules 13a-5(e) and 15d-15(e) promulgated under the Exchange Act) at the conclusion of the period ended March 31, 2012. Based upon this evaluation, the president and chief financial officer concluded that the Company’s disclosure controls and procedures were effective.

Changes in Internal Controls

Based on management’s most recent evaluation of the Company’s internal control over financial reporting, management determined that there were no changes in the Company’s internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting that occurred during the Company’s most recent fiscal quarter.

PART II — OTHER INFORMATION

Item 1.  Legal Proceedings

The Company is a defendant in various lawsuits and claims arising out of the normal course of business. Like certain other large retail employers, the Company has been faced with allegations of purported class-wide consumer and wage and hour violations. In addition, the Company is a nominal defendant, and nine current and former directors and officers of the Company are named defendants, in a shareholder derivative action in Minnesota state court.  The derivative shareholder alleges that the individual defendants breached their fiduciary duties to the Company in connection with their approval of certain executive compensation arrangements and certain related party transactions.  Litigation is inherently unpredictable and the outcome of these matters cannot presently be determined. Although the actions are being vigorously defended, the Company could in the future incur judgments or enter into settlements of claims that could have a material adverse effect on its results of operations in any particular period.

Item 1A.  Risk Factors

Changes in the general economic environment may impact our business and results of operations.

Changes to the United States, Canadian, United Kingdom, Asian and other European economies have an impact on our business. General economic factors that are beyond our control, such as interest rates, recession, inflation, deflation, tax rates and policy, energy costs, unemployment trends, and other matters that influence consumer confidence and spending, may impact our business. In particular, visitation patterns to our salons and hair restoration centers can be adversely impacted by increases in unemployment rates and decreases in discretionary income levels.

57

If we continue to have negative same-store sales our business and results of operations may be affected.

Our success depends, in part, upon our ability to improve sales, as well as both gross margins and operating margins. Comparable same-store sales are affected by average ticket and same-store customer visits. A variety of factors affect same-store customer visits, including the customer experience, fashion trends, competition, current economic conditions, changes in our product assortment, the success of marketing programs and weather conditions. These factors may cause our comparable same-store sales results to differ materially from prior periods and from our expectations. Our comparable same-store sales results for the three and nine months ended March 31, 2012 declined 3.4 and 3.2 percent, respectively, compared to the three and nine months ended March 31, 2011. We impaired $78.4 million of goodwill associated with our Hair Restoration Centers reporting unit during the three months ended December 31, 2011, $74.1 million of goodwill associated with our Promenade salon concept during fiscal year 2011 and $35.3 million of goodwill associated with our Regis salon concept during fiscal year 2010. We also impaired $41.7 million of goodwill associated with our salon concepts in the United Kingdom during fiscal year 2009. If negative same-store sales continue and we are unable to offset the impact with operational savings, our financial results may be further affected. We may be required to take additional impairment charges and to impair certain long-lived assets and goodwill and such impairments could be material to our consolidated balance sheet and results of operations. The concepts that have the highest likelihood of impairment are Promenade, Regis, and Hair Restoration Centers.

If we are unable to improve our comparable same-store sales on a long-term basis or offset the impact with operational savings, our financial results may be affected. Furthermore, continued declines in same-store sales performance may cause us to be in default of certain covenants in our financing arrangements.

The Board of Directors is engaged in a strategic review of non-core assets and a search for a new chief executive officer that may impact our business and results of operations.

In January 2012, Randy L. Pearce informed the Company of his intention to retire as President and as a member of the Board of Directors effective June 30, 2012, the end of the Company’s current fiscal year. As previously disclosed, Paul D. Finkelstein stepped down as Chief Executive Officer of the Company in February 2012. The Board of Directors has formed a Search Committee of independent directors to begin the search for a new chief executive officer. In the interim, Mr. Pearce will perform the functions of principal executive officer in his role as President.

Our strategic review of non-core assets and the chief executive officer search may adversely affect our financial condition and operating results or impose other risk, such as the following:

·Disruption of our business or distraction of our employees and management;

·Difficulty recruiting, hiring, motivating and retaining talented and skilled personnel, including a chief executive officer;

·Increased stock price volatility;

·Difficulty in establishing, maintaining or negotiating business or strategic relationships or transactions; and

·Increased advisory fees.

Failure to control cost may adversely affect our operating results.

We must continue to control our expense structure. Failure to manage our cost of product, labor and benefit rates, advertising and marketing expenses, operating lease costs, other store expenses or indirect spending could delay or prevent us from achieving increased profitability or otherwise adversely affect our operating results.

Changes in our key relationships may adversely affect our operating results.

We maintain key relationships with certain companies, including Walmart. Termination or modification of any of these relationships, including Walmart, could significantly reduce our revenues and have a material and adverse impact on our business, our operating results and our ability to grow.

Changes in fashion trends may impact our revenue.

Changes in consumer tastes and fashion trends can have an impact on our financial performance. For example, trends in wearing longer hair may reduce the number of visits to, and therefore, sales at our salons.

Changes in regulatory and statutory laws may result in increased costs to our business.

With approximately 12,700 locations and 52,000 employees worldwide, our financial results can be adversely impacted by regulatory or statutory changes in laws. Due to the number of people we employ, laws that increase minimum wage rates or increase costs to provide employee benefits may result in additional costs to our company. Compliance with new, complex and changing laws may

58

cause our expenses to increase. In addition, any non-compliance with these laws could result in fines, product recalls and enforcement actions or otherwise restrict our ability to market certain products, which could adversely affect our business, financial condition and results of operations. We are also subject to laws that affect the franchisor-franchisee relationship.

If we are not able to successfully compete in our business segments, our financial results may be affected.

Competition on a market by market basis remains strong. Therefore, our ability to raise prices in certain markets can be adversely impacted by this competition. If we are not able to raise prices, our ability to grow same-store sales and increase our revenue and earnings may be impaired.

If our joint ventures are unsuccessful our financial results may be affected.

We have entered into joint venture arrangements with other companies in the hair salon and beauty school businesses in order to maintain and expand our operations in the United States, Asia and continental Europe. If our joint venture partners are unwilling or unable to devote their financial resources or marketing and operational capabilities to our joint venture businesses, or if any of our joint ventures are terminated, we may not be able to realize anticipated revenues and profits in the countries where our joint ventures operate and our business could be materially adversely affected. If our joint venture arrangements are not successful, we may have a limited ability to terminate or modify these arrangements. If any of our joint ventures are terminated, there can be no assurance that we will be able to attract new joint venture partners to continue the activities of the terminated joint venture or to operate independently in the countries in which the terminated joint venture conducted business.

On April 9, 2012, the Company entered into a Share Purchase Agreement (Agreement) to sell the Company’s 46.7 percent equity interest in Provalliance to the Provost family for a purchase price of €80 million.  The transaction is expected to close no later than September 30, 2012 and is subject to the Provost family securing financing for the purchase price.  The purchase price was negotiated independently of the equity put and the equity put and equity call will automatically terminate upon closing. If the closing does not occur by September 30, 2012, the Provost family will not be entitled to exercise their equity put rights until September 30, 2014.

In connection with executing the Agreement, the Company recorded a $37.0 million other than temporary impairment charge for the three months ended March 31, 2012 related to the difference between the purchase price and carrying value of its investment in Provalliance.

During fiscal year 2011, we recorded an impairment of $9.2 million related to our investment in MY Style. During fiscal year 2009, we recorded impairments of $25.7 million and $7.8 million ($4.8 million net of tax) related to our investment in Provalliance and investment in and loans to Intelligent Nutrients, LLC, respectively. Due to economic and other factors, we may be required to take additional impairment charges related to our investments and such impairments could be material to our consolidated balance sheet and results of operations. In addition, our joint venture partners may be required to take impairment charges related to long-lived assets and goodwill, and our share of such impairment charges could be material to our consolidated balance sheet and results of operations. Our share of our investment’s goodwill balances as of June 30, 2011 is $102.1 million.

We are subject to default risk on our accounts and notes receivable.

We have outstanding accounts and notes receivable subject to collectability. If the counterparties are unable to repay the amounts due or if payment becomes unlikely our results of operations would be adversely affected. For example, in fiscal year 2011 the Company recorded a $31.2 million valuation reserve on the note receivable from the purchaser of Trade Secret to reflect the net realizable value.

Changes in manufacturers’ choice of distribution channels may negatively affect our revenues.

The retail products that we sell are licensed to be carried exclusively by professional salons. The products we purchase for sale in our salons are purchased pursuant to purchase orders, as opposed to long-term contracts and generally can be terminated by the producer without much advance notice. Should the various product manufacturers decide to utilize other distribution channels, such as large discount retailers, it could negatively impact the revenue earned from product sales.

Changes to interest rates and foreign currency exchange rates may impact our results from operations.

Changes in interest rates will have an impact on our expected results from operations. Currently, we manage the risk related to fluctuations in interest rates through the use of fixed rate debt instruments and other financial instruments.

59

We rely heavily on our management information systems. If our systems fail to perform adequately or if we experience an interruption in their operation, our results of operations may be affected.

The efficient operation of our business is dependent on our management information systems. We rely heavily on our management information systems to collect daily sales information and customer demographics, generate payroll information, monitor salon performance, manage salon staffing and payroll costs, inventory control and other functions. The failure of our management information systems to perform as we anticipate, or to meet the continuously evolving needs of our business, could disrupt our business and may adversely affect our operating results.

The Company is in the process of implementing a new point-of-sale system in our salons. Failure to effectively implement the point-of-sale system may adversely affect our operating results.

If we fail to protect the security of personal information about our customers, we could be subject to costly government enforcement actions or private litigation and our reputation could suffer.

The nature of our business involves processing, transmission and storage of personal information about our customers. If we experience a data security breach, we could be exposed to government enforcement actions and private litigation. In addition, our customers could lose confidence in our ability to protect their personal information, which could cause them to stop visiting our salons altogether. Such events could lead to lost future sales and adversely affect our results of operations.

Certain of the terms and provisions of the convertible notes we issued in July 2009 may adversely affect our financial condition and operating results and impose other risks.

In July 2009, we issued $172.5 million aggregate principal amount of our 5.0 percent convertible senior notes due 2014 in a public offering. Certain terms of the notes we issued may adversely affect our financial condition and operating results or impose other risks, such as the following:

·Holders of notes may convert their notes into shares of our common stock, which may dilute the ownership interest of our shareholders,

·If we elect to settle all or a portion of the conversion obligation exercised by holders of the notes through the payment of cash, it could adversely affect our liquidity,

·Holders of notes may require us to purchase their notes upon certain fundamental changes, and any failure by us to purchase the notes in such event would result in an event of default with respect to the notes,

·The fundamental change provisions contained in the notes may delay or prevent a takeover attempt of the Company that might otherwise be beneficial to our investors,

·The accounting method for convertible debt securities that may be settled in cash require us to include both the current period’s amortization of the debt discount and the instrument’s coupon interest as interest expense, which will decrease our financial results,

·Our ability to pay principal and interest on the notes depends on our future operating performance and any failure by us to make scheduled payments could allow the note holders to declare all outstanding principal and interest to be due and payable, result in termination of other debt commitments and foreclosure proceedings by other lenders, or force us into bankruptcy or liquidation, and

·The debt obligations represented by the notes may limit our ability to obtain additional financing, require us to dedicate a substantial portion of our cash flow from operations to pay our debt, limit our ability to adjust rapidly to changing market conditions and increase our vulnerability to downtowns in general economic conditions in our business.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

The Company did not repurchase any of its common stock through its share repurchase program during the three months ended March 31, 2012.

60

Item 6.  Exhibits

Exhibit 15	Letter Re: Unaudited Interim Financial Information.
Exhibit 31.1	President of Regis Corporation: Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 31.2	Senior Vice President and Chief Financial Officer of Regis Corporation: Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 32.1	President of Regis Corporation: Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
Exhibit 32.2	Senior Vice President and Chief Financial Officer of Regis Corporation: Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
Exhibit 101.INS (*)	XBRL Instance Document
Exhibit 101.SCH (*)	XBRL Taxonomy Extension Schema
Exhibit 101.CAL (*)	XBRL Taxonomy Extension Calculation Linkbase
Exhibit 101.LAB (*)	XBRL Taxonomy Extension Label Linkbase
Exhibit 101.PRE (*)	XBRL Taxonomy Extension Presentation Linkbase
Exhibit 101.DEF (*)	XBRL Taxonomy Extension Definition Linkbase

(*) The XBRL related information in Exhibit 101 to this Quarterly Report on Form 10-Q shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability of that section and shall not be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing or document.

61

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	REGIS CORPORATION
Date: May 10, 2012	By:	/s/ Brent A. Moen
		Brent A. Moen
		Senior Vice President and Chief Financial Officer
		Signing on behalf of the registrant and as principal accounting officer

62

EX-15

Exhibit No. 15

May 10, 2012

Securities and Exchange Commission

100 F Street, N.E.

Washington DC 20549

RE: Regis Corporation Registration Statements on Form S-3 (File Nos. 333-160438, 333-125631, 333-100327, 333-102858, 333-116170, 333-87482, 333-51094, 333-78793, 333-89279, 333-90809, 333-31874, 333-57092 and 333-72200), and Form S-8 (Nos. 333-170517, 333-163350, 333-123737, 333-88938, 33-44867 and 33-89882)

Commissioners:

We are aware that our report dated May 10, 2012 on our review of the interim financial information of Regis Corporation for the three and nine month periods ended March 31, 2012 and 2011 and included in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, is incorporated by reference in the above referenced registration statements.

Yours very truly,

/s/ PRICEWATERHOUSECOOPERS LLP

PRICEWATERHOUSECOOPERS LLP

Minneapolis, Minnesota

1

EX-31.1

Exhibit No. 31.1

CERTIFICATION PURSUANT TO SECTION 302 OF THE
SARBANES-OXLEY ACT OF 2002

I, Randy L. Pearce, certify that:

1.I have reviewed this quarterly report on Form 10-Q of Regis Corporation;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;

4.The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

5.The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s Board of Directors:

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.

May 10, 2012

/s/ Randy L. Pearce

Randy L. Pearce, President

(principal executive officer)

EX-31.2

Exhibit No. 31.2

CERTIFICATION PURSUANT TO SECTION 302 OF THE
SARBANES-OXLEY ACT OF 2002

I, Brent A. Moen, certify that:

1.I have reviewed this quarterly report on Form 10-Q of Regis Corporation;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;

4.The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

5.The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s Board of Directors:

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.

May 10, 2012

/s/ Brent A. Moen

Brent A. Moen, Senior Vice President and Chief Financial Officer

EX-32.1

Exhibit No. 32.1

CERTIFICATION PURSUANT TO SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Regis Corporation (the Registrant) on Form 10-Q for the fiscal quarter ending March 31, 2012 as filed with the Securities and Exchange Commission on the date hereof, I, Randy L. Pearce, President of the Registrant, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1)The Quarterly Report on Form 10-Q complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)The information contained in the Quarter Report on Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

May 10, 2012

/s/ Randy L. Pearce

Randy L. Pearce, President

(principal executive officer)

EX-32.2

Exhibit No. 32.2

CERTIFICATION PURSUANT TO SECTION 906 OF THE
SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Regis Corporation (the Registrant) on Form 10-Q for the fiscal quarter ending March 31, 2012 as filed with the Securities and Exchange Commission on the date hereof, I, Brent A. Moen, Senior Vice President and Chief Financial Officer of the Registrant, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1)The Quarterly Report on Form 10-Q complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)The information contained in the Quarterly Report on Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

May 10, 2012

/s/ Brent A. Moen

Brent A. Moen, Senior Vice President and Chief Financial Officer

XML

DERIVATIVE FINANCIAL INSTRUMENTS: (Details) In Millions, unless otherwise specified		3 Months Ended
	Mar. 31, 2011 USD ($)	Jun. 30, 2011 Interest rate swap USD ($)	Mar. 31, 2011 Cash Flow Hedges Interest rate swap USD ($)	Mar. 31, 2012 Cash Flow Hedges Forward foreign currency contracts CAD
Derivative financial instruments
Total variable rate debt outstanding prior to repayments	$ 85.0
Notional amount of interest rate derivatives before debt repayment			40.0
Remaining variable rate debt, outstanding amount	45.0
Aggregate loss on settlement of derivative		0.1
Amount of hedged item (in Canadian dollars)				0.6

XML

FAIR VALUE MEASUREMENTS: (Details 2) (USD $)							3 Months Ended			3 Months Ended									3 Months Ended
	Mar. 31, 2012	Jun. 30, 2011	Mar. 31, 2012 Provalliance	Mar. 31, 2011 Provalliance	Jan. 31, 2008 Provalliance	Jul. 02, 2011 Roosters	Sep. 30, 2011 Equity Call Option Roosters	Mar. 31, 2012 Equity Call Option Roosters	Dec. 31, 2011 Equity Call Option Roosters	Mar. 31, 2012 Equity Put Option Provalliance	Dec. 31, 2011 Equity Put Option Provalliance	Sep. 30, 2011 Equity Put Option Provalliance	Mar. 31, 2011 Equity Put Option Provalliance	Dec. 31, 2010 Equity Put Option Provalliance	Sep. 30, 2010 Equity Put Option Provalliance	Sep. 30, 2011 Equity Put Option Roosters	Mar. 31, 2012 Equity Put Option Roosters	Dec. 31, 2011 Equity Put Option Roosters	Mar. 31, 2011 Preferred Shares	Dec. 31, 2010 Preferred Shares	Sep. 30, 2010 Preferred Shares
Changes in financial instruments measured on recurring basis unobservable input reconciliation calculation
Balance at the beginning of the period								$ 117,000	$ 117,000										$ 3,831,000	$ 3,732,000	$ 3,502,000
Total realized and unrealized gains (losses):
Included in other comprehensive income (loss)																			(83,000)	99,000	230,000
Purchases							117,000
Other than temporary impairment																			(3,748,000)
Balance at the end of the period							117,000	117,000	117,000											3,831,000	3,732,000
Changes in financial instruments measured on recurring basis unobservable input reconciliation calculation
Balance at the beginning of the period										20,443,000	21,124,000	22,700,000	24,082,000	24,523,000	22,009,000		161,000	161,000
Total realized and unrealized gains (losses):
Included in other comprehensive income (loss)										446,000	(681,000)	(1,576,000)	1,333,000	(441,000)	2,514,000
Issuances																161,000
Included in equity in loss of affiliated companies										(20,222,000)			(2,509,000)
Transfer out of Level 3													(714,000)
Balance at the end of the period										667,000	20,443,000	21,124,000	22,192,000	24,082,000	24,523,000	161,000	161,000	161,000
Equity interest in Provalliance (as a percent)			46.70%	46.70%	30.00%
Ownership interest (as a percent)						60.00%
Financial Instruments
Debt	292,307,000	313,411,000
Fair value of debt	$ 312,300,000

XML

FINANCING ARRANGEMENTS: (Tables)

9 Months Ended

Mar. 31, 2012

FINANCING ARRANGEMENTS:

Schedule of long-term debt

		Interest rate percentage		Amounts outstanding
	Maturity Dates	March 31, 2012	June 30, 2011	March 31, 2012			June 30, 2011
	(fiscal year)			(Dollars in thousands)
Senior term notes	2013 — 2018	6.69 — 8.50%	6.69 — 8.50%	$	115,714		$	133,571
Convertible senior notes	2015	5.00	5.00	159,873			156,248
Revolving credit facility	2016	—	—	—			—
Equipment and leasehold notes payable	2015 — 2016	4.90 — 8.78	8.80 — 9.14	16,312			22,273
Other notes payable	2012 — 2013	5.75 — 8.00	5.75 — 8.00	408			1,319
				292,307			313,411
Less current portion				(28,877		)	(32,252		)
Long-term portion				$	263,430		$	281,159

Schedule of details related to the Company's financing arrangements

	For the Nine Months Ended March 31,
Total Debt	2012			2011
	(Dollars in Thousands)
Balance at June 30,	$	313,411		$	440,029
Repayment of long-term debt and capital lease obligations	(9,669		)	(3,334		)
Amortized debt discount	1,183			1,086
Other	(910		)	1,888
Balance at September 30,	$	304,015		$	439,669
Repayment of long-term debt and capital lease obligations	(12,321		)	(39,258		)
Amortized debt discount	1,208			1,110
Other	(21		)	2,624
Balance at December 31,	$	292,881		$	404,145
Repayment of long-term debt and capital lease obligations	(1,811		)	(2,937		)
Amortized debt discount	1,234			1,134
Other	3			1,949
Balance at March 31,	$	292,307		$	404,291

Schedule of equity and debt information for convertible senior notes

Convertible Senior Notes Due 2014	March 31, 2012			June 30, 2011
	(Dollars in thousands)
Principal amount on the convertible senior notes	$	172,500		$	172,500
Unamortized debt discount	(12,627		)	(16,252		)
Net carrying amount of convertible debt	$	159,873		$	156,248

Schedule of interest rate and interest expense on convertible senior notes

	For the Nine Months Ended March 31,
Convertible Senior Notes Due 2014	2012		2011
	(Dollars in thousands)
Interest cost related to contractual interest coupon — 5.0%	$	6,469	$	6,469
Interest cost related to amortization of the discount	3,625		3,329
Total interest cost	$	10,094	$	9,798

XML

LITIGATION: (Details)	Mar. 31, 2012 defendant
LITIGATION:
Number of current and former directors and officers who are named defendants	9

XML

ACQUISITIONS, INVESTMENT IN AND LOANS TO AFFILIATES: (Details 2)	3 Months Ended	9 Months Ended			3 Months Ended		9 Months Ended					1 Months Ended		3 Months Ended		9 Months Ended				1 Months Ended				1 Months Ended		3 Months Ended		9 Months Ended			9 Months Ended			1 Months Ended		9 Months Ended			1 Months Ended					3 Months Ended		9 Months Ended
	Mar. 31, 2012 USD ($) salon	Mar. 31, 2012 USD ($) salon	Mar. 31, 2011 USD ($)	Jun. 30, 2011 USD ($)	Mar. 31, 2012 Empire Education Group, Inc. USD ($) school	Mar. 31, 2011 Empire Education Group, Inc. USD ($)	Mar. 31, 2012 Empire Education Group, Inc. USD ($) school	Mar. 31, 2011 Empire Education Group, Inc. USD ($)	Jun. 30, 2011 Empire Education Group, Inc. USD ($)	Jan. 31, 2008 Empire Education Group, Inc.	Aug. 01, 2007 Empire Education Group, Inc. school	Mar. 31, 2011 Provalliance USD ($)	Mar. 31, 2011 Provalliance EUR (€)	Mar. 31, 2012 Provalliance USD ($) salon	Mar. 31, 2011 Provalliance USD ($)	Mar. 31, 2012 Provalliance USD ($) salon	Mar. 31, 2011 Provalliance USD ($)	Jun. 30, 2011 Provalliance USD ($)	Jan. 31, 2008 Provalliance	Apr. 30, 2012 Provalliance Provost Family USD ($)	Apr. 30, 2012 Provalliance Provost Family EUR (€)	Apr. 09, 2012 Provalliance Provost Family	Mar. 31, 2012 Provalliance Provost Family USD ($)	Apr. 30, 2007 MY Style USD ($)	Apr. 30, 2007 MY Style JPY (¥)	Mar. 31, 2011 MY Style USD ($)	Mar. 31, 2011 MY Style JPY (¥)	Mar. 31, 2012 MY Style USD ($)	Mar. 31, 2011 MY Style USD ($)	Jun. 30, 2011 MY Style USD ($)	Mar. 31, 2012 MY Style MY Style Note USD ($)	Mar. 31, 2012 MY Style MY Style Note JPY (¥)	Mar. 31, 2011 MY Style MY Style Note USD ($)	Apr. 30, 2007 MY Style Yamano Holding Corporation Shares issuable upon conversion of debt USD ($)	Apr. 30, 2007 MY Style Yamano Holding Corporation Shares issuable upon conversion of debt JPY (¥)	Mar. 31, 2012 MY Style Yamano Holding Corporation Shares issuable upon conversion of debt USD ($)	Mar. 31, 2011 MY Style Yamano Holding Corporation Shares issuable upon conversion of debt USD ($)	Mar. 31, 2012 MY Style Yamano Holding Corporation Shares issuable upon conversion of debt JPY (¥)	Mar. 31, 2010 MY Style Yamano Holding Corporation Preferred Shares	Mar. 31, 2010 MY Style Yamano Holding Corporation Class A preferred stock USD ($)	Mar. 31, 2010 MY Style Yamano Holding Corporation Class A preferred stock JPY (¥)	Mar. 31, 2010 MY Style Yamano Holding Corporation Class B preferred stock USD ($)	Mar. 31, 2010 MY Style Yamano Holding Corporation Class B preferred stock JPY (¥)	Mar. 31, 2012 Hair Club for Men, Ltd USD ($)	Mar. 31, 2011 Hair Club for Men, Ltd USD ($)	Mar. 31, 2012 Hair Club for Men, Ltd USD ($)	Mar. 31, 2011 Hair Club for Men, Ltd USD ($)	Jun. 30, 2011 Hair Club for Men, Ltd USD ($)
Investment in and loans to affiliates
Investment in and loans to affiliates	$ 199,630,000	$ 199,630,000		$ 261,140,000	$ 87,100,000		$ 87,100,000		$ 104,540,000					$ 106,720,000		$ 106,720,000		$ 149,245,000										$ 626,000		$ 2,210,000														$ 5,184,000		$ 5,184,000		$ 5,145,000
Number of cosmetology schools contributed to acquire equity method investment											51
Ownership percentage in equity method investee										55.10%	49.00%	46.70%	46.70%	46.70%	46.70%	46.70%	46.70%		30.00%																									50.00%		50.00%
Number of cosmetology schools owned by equity method investee					105		105
Gross revenue							139,000,000	145,000,000
Gross profit							51,000,000	54,000,000
Operating income							13,000,000	15,000,000
Net income							7,000,000	9,000,000
Outstanding loan receivable from equity method investee					20,400,000		20,400,000
Maximum revolving credit facility provided to equity method investee					15,000,000		15,000,000
Interest income related to the loan and revolving credit facility					100,000	200,000	400,000	600,000
Voting control granted to other shareholders (as a percent)							51.00%
Principal payments on the loan received					400,000		1,000,000
Cash dividends received		927,000	6,051,000					4,100,000									1,224,000																											300,000	200,000	900,000	700,000
Number of stores	12,700	12,700												2,500		2,500
Additional ownership interest acquired in equity method investee (as a percent)												17.00%	17.00%
Amount paid to acquire additional ownership interest in equity method investee												57,300,000	40,400,000
Equity put option														667,000		667,000		22,700,000
Equity in income, net of income taxes					1,500,000	1,800,000	4,000,000	4,700,000						(16,685,000)	4,935,000	(10,244,000)	7,991,000																											300,000	200,000	1,000,000	400,000
Equity in income, net of income taxes, cash flow																10,244,000	(7,991,000)
Aggregate amount of investment																								11,300,000	1,300,000,000
Exchangeable note, shares of affiliate permitted to be acquired (as a percent)																																		27.10%	27.10%
Affiliate shares outstanding																								800	800
Principal amount outstanding																															1,300,000	104,328,000				1,200,000		100,000,000
Principal payments due annually (in Yen)																																52,164,000
Interest rate (as a percent)																															3.00%	3.00%				1.845%
Interest income, maximum																															100,000		100,000			100,000	100,000
Investment recorded in current assets																												2,200,000
Foreign currency transaction gain (loss)																												200,000	(1,100,000)
Tax expense on dividend								300,000
Premium paid on investment																																		5,500,000	573,000,000
Number of shares purchased																																								1	1	1	1
Subscription amount																																								1,100,000	100,000,000	2,300,000	211,131,284
Dividend rate (as a percent)																																							5.00%
Other than temporary impairment on carrying value of preferred shares																										3,900,000	326,700,000
Other than temporary impairment on premium																										5,300,000	435,000,000
Sale of ownership percentage in equity method investee																						46.70%
Purchase price of equity method investment																				106,700,000	80,000,000
Other than temporary impairment														37,000,000		37,000,000				37,000,000
Carrying value of investment, preimpairment																143,800,000				143,800,000	107,800,000
Other than temporary impairment recorded through the equity in income of affiliated companies																				37,000,000
Decrease in fair value of equity put valuation																				20,000,000
Net impact of the impairment charge partially offset by the reduction in the fair value of the Equity Put																				16,800,000
Cumulative foreign currency translation within accumulated other comprehensive income																							62,600,000
Increase to the entity's loss from continuing operations due to audit and year-end adjustments made by Provalliance	$ 1,400,000

XML

GOODWILL AND OTHER INTANGIBLES:

9 Months Ended

Mar. 31, 2012

GOODWILL AND OTHER INTANGIBLES:

GOODWILL AND OTHER INTANGIBLES:

4.GOODWILL AND OTHER INTANGIBLES:

The table below contains details related to the Company’s recorded goodwill as of March 31, 2012 and June 30, 2011:

	Salons						Hair Restoration
	North America			International			Centers			Consolidated
	(Dollars in thousands)
Gross goodwill at June 30, 2011	$	715,219		$	41,661		$	152,796		$	909,676
Accumulated impairment losses	(187,503		)	(41,661		)	—			(229,164		)
Net goodwill at June 30, 2011	527,716			—			152,796			680,512
Goodwill acquired (1)	4,899			—			—			4,899
Translation rate adjustments	(1,816		)	—			2			(1,814		)
Goodwill impairment (2)	—			—			(78,426		)	(78,426		)
Gross goodwill at March 31, 2012	718,302			41,661			152,798			912,761
Accumulated impairment losses	(187,503		)	(41,661		)	(78,426		)	(307,590		)
Net goodwill at March 31, 2012	$	530,799		$	—		$	74,372		$	605,171

(1)See Note 5 to the Condensed Consolidated Financial Statements.

(2)As a result of the Company’s interim impairment test of goodwill during the three months ended December 31, 2011, a $78.4 million impairment charge was recorded for the excess of the carrying value of goodwill over the implied fair value of goodwill for the Hair Restoration Centers reporting unit.

The table below presents other intangible assets as of March 31, 2012 and June 30, 2011:

	March 31, 2012							June 30, 2011
			Accumulated							Accumulated
	Cost		Amortization			Net		Cost		Amortization			Net
	(Dollars in thousands)
Amortized intangible assets:
Brand assets and trade names	$	80,110	$	(15,836	)	$	64,274	$	80,310	$	(14,329	)	$	65,981
Customer lists	53,188		(38,281		)	14,907		53,188		(34,096		)	19,092
Franchise agreements	22,469		(9,594		)	12,875		22,221		(8,909		)	13,312
Lease intangibles	14,913		(5,709		)	9,204		14,948		(5,168		)	9,780
Non-compete agreements	210		(110		)	100		353		(232		)	121
Other	4,578		(1,566		)	3,012		4,429		(1,387		)	3,042
	$	175,468	$	(71,096	)	$	104,372	$	175,449	$	(64,121	)	$	111,328

All intangible assets have been assigned an estimated finite useful life and are amortized over the number of years that approximate their respective useful lives (ranging from one to 40 years). The cost of intangible assets is amortized to earnings in proportion to the amount of economic benefits obtained by the Company in that reporting period. The weighted average amortization periods, in total and by major intangible asset class, are as follows:

	Weighted Average
	Amortization Period
	March 31, 2012	June 30, 2011
	(In years)
Amortized intangible assets:
Brand assets and trade names	39	39
Customer lists	10	10
Franchise agreements	22	22
Lease intangibles	20	20
Non-compete agreements	6	5
Other	21	25
Total	26	26

Total amortization expense related to the amortizable intangible assets was approximately $2.5 million during each of the three month periods ended March 31, 2012 and 2011 and $7.3 million during each of the nine month periods ended March 31, 2012 and 2011.  As of March 31, 2012, future estimated amortization expense related to amortizable intangible assets is estimated to be:

Fiscal Year	(Dollars in thousands)
2012 (Remainder: three-month period)	$	2,405
2013	9,426
2014	9,210
2015	6,168
2016	4,010

XML

FINANCING ARRANGEMENTS: (Details) (USD $)	3 Months Ended							9 Months Ended	12 Months Ended			1 Months Ended	9 Months Ended					1 Months Ended	9 Months Ended	12 Months Ended		9 Months Ended	12 Months Ended
	Mar. 31, 2012	Dec. 31, 2011	Sep. 30, 2011	Mar. 31, 2011	Dec. 31, 2010	Sep. 30, 2010	Jun. 30, 2011	Mar. 31, 2012 Senior term notes	Jun. 30, 2011 Senior term notes	Mar. 31, 2012 Private Shelf Agreement	Jun. 30, 2011 Private Shelf Agreement	Jul. 31, 2009 Convertible senior notes	Mar. 31, 2012 Convertible senior notes Y	Mar. 31, 2011 Convertible senior notes	Jun. 30, 2011 Convertible senior notes	Mar. 31, 2012 Revolving credit facility	Jun. 30, 2011 Revolving credit facility	Sep. 30, 2011 Equipment and leasehold notes payable Y	Mar. 31, 2012 Equipment and leasehold notes payable	Jun. 30, 2011 Equipment and leasehold notes payable	Sep. 29, 2011 Equipment and leasehold notes payable	Mar. 31, 2012 Other notes payable	Jun. 30, 2011 Other notes payable
Total debt
Balance at the beginning of period	$ 292,881,000	$ 304,015,000	$ 313,411,000	$ 404,145,000	$ 439,669,000	$ 440,029,000
Repayment of long-term debt and capital lease obligations	(1,811,000)	(12,321,000)	(9,669,000)	(2,937,000)	(39,258,000)	(3,334,000)
Amortized debt discount	1,234,000	1,208,000	1,183,000	1,134,000	1,110,000	1,086,000							3,625,000	3,329,000
Other	3,000	(21,000)	(910,000)	1,949,000	2,624,000	1,888,000
Balance at the end of period	292,307,000	292,881,000	304,015,000	404,291,000	404,145,000	439,669,000
Long-term debt
Interest rate percentage, minimum								6.69%	6.69%										4.90%	8.80%		5.75%	5.75%
Interest rate percentage, maximum								8.50%	8.50%										8.78%	9.14%		8.00%	8.00%
Interest rate percentage												5.00%	5.00%		5.00%						4.90%
Net carrying amount of long-term debt	292,307,000						313,411,000	115,714,000	133,571,000	115,700,000	133,600,000		159,873,000		156,248,000				16,312,000	22,273,000		408,000	1,319,000
Less current portion	(28,877,000)						(32,252,000)			(22,100,000)	(22,100,000)
Long-term portion	263,430,000						281,159,000
Principal amount of long-term debt												172,500,000	172,500,000		172,500,000						20,500,000
Long-term debt, additional disclosures
Long-term debt conversion ratio												64.6726	65.0715
Principal amount applied to conversion ratio												1,000	1,000
Long-term debt conversion price (in dollars per share)												$ 15.46	$ 15.37
Convertible long-term debt amount allocated to equity												24,700,000
Fair value of long-term debt												147,800,000
Effective interest rate on the convertible debt (as a percent)												8.90%
Debt discount amortization period (in years)													5
Unamortized debt discount												(24,700,000)	(12,627,000)		(16,252,000)
Interest cost related to contractual interest coupon													6,469,000	6,469,000
Interest cost related to amortization of the discount	1,234,000	1,208,000	1,183,000	1,134,000	1,110,000	1,086,000							3,625,000	3,329,000
Total interest cost													10,094,000	9,798,000
Outstanding standby letters of credit																26,100,000	26,000,000
Revolving credit facility remaining borrowing capacity																$ 373,900,000	$ 374,000,000
Debt instrument term (in years)																		3
Capital lease amortization rate (as a percent)																		9.20%

XML

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (Details 3) (USD $)	3 Months Ended	9 Months Ended		3 Months Ended		9 Months Ended	12 Months Ended
	Mar. 31, 2012 employee	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012 POS Information System M	Dec. 31, 2011 POS Information System M	Mar. 31, 2012 POS Information System	Jun. 30, 2011 POS Information System M
Property and equipment:
Adjusted remaining useful life (in months)							6
Extension of useful life (in months)				3	3
Depreciation expense		$ 85,184,000	$ 71,823,000	$ 1,600,000		$ 18,000,000
Accelerated depreciation				1,100,000		16,200,000
Accelerated depreciation, net of tax				700,000		10,200,000
Accelerated depreciation, per diluted share (in dollars per share)				$ 0.01		$ 0.18
Number of employees reduced	120
Severance charges	2,500,000
Remaining accrual associated with the workforce reduction	$ 200,000	$ 200,000

XML

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (Details 2) (USD $)	3 Months Ended		9 Months Ended			3 Months Ended	9 Months Ended			3 Months Ended	9 Months Ended		12 Months Ended		12 Months Ended		12 Months Ended		12 Months Ended		3 Months Ended
	Dec. 31, 2011	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011	Jun. 30, 2011	Mar. 31, 2011 North American Salons	Mar. 31, 2011 North American Salons	Mar. 31, 2012 North American Salons	Jun. 30, 2011 North American Salons	Dec. 31, 2011 Hair Restoration Centers	Mar. 31, 2012 Hair Restoration Centers	Jun. 30, 2011 Hair Restoration Centers	Jun. 30, 2011 Regis	Mar. 31, 2012 Regis	Jun. 30, 2011 MasterCuts	Mar. 31, 2012 MasterCuts	Jun. 30, 2011 SmartStyle	Mar. 31, 2012 SmartStyle	Jun. 30, 2011 Supercuts	Mar. 31, 2012 Supercuts	Mar. 31, 2011 Promenade	Mar. 31, 2012 Promenade	Jun. 30, 2011 Promenade
Goodwill
Excess of goodwill fair value over carrying value for reporting units reasonably likely to become impaired (as a percent)													18.00%
Goodwill impairment	$ 78,426,000	$ 74,100,000	$ 78,426,000	$ 74,100,000		$ 74,100,000	$ 74,100,000			$ 78,426,000	$ 78,426,000										$ 74,100,000
Tax benefit from goodwill impairment loss										5,900,000
Minimum excess of fair value over carrying value for reporting units not impaired or likely to be impaired (as a percent)															20.00%		20.00%		20.00%
Goodwill			$ 605,171,000		$ 680,512,000			$ 530,799,000	$ 527,716,000	$ 74,400,000	$ 74,372,000	$ 152,796,000	$ 103,761,000	$ 103,650,000	$ 4,652,000	$ 4,652,000	$ 48,916,000	$ 48,678,000	$ 129,477,000	$ 129,548,000		$ 244,271,000	$ 240,910,000

XML

INCOME TAXES: (Details) (USD $)	3 Months Ended			9 Months Ended
	Mar. 31, 2012	Dec. 31, 2011	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011
INCOME TAXES:
Goodwill impairment		$ 78,426,000	$ 74,100,000	$ 78,426,000	$ 74,100,000
Income Taxes
Benefit recorded from release of tax reserves	900,000
Benefit recorded from qualifying employment tax credits				600,000
Income taxes	$ (6,000,000)		$ 44,670,000	$ (5,270,000)	$ 29,678,000
Effective tax rate (as a percentage)	32.40%		65.20%	13.00%	112.10%
State | Minimum
Income Taxes
Statute of limitation period for tax audits (in years)				3
State | Maximum
Income Taxes
Statute of limitation period for tax audits (in years)				4
Foreign | Minimum
Income Taxes
Statute of limitation period for tax audits (in years)				3
Foreign | Maximum
Income Taxes
Statute of limitation period for tax audits (in years)				5

XML

SHAREHOLDERS' EQUITY: (Details)	3 Months Ended		9 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011
Weighted average common and common equivalent shares outstanding:
Weighted average shares for basic earnings per share	57,053,000	56,704,000	57,029,000	56,672,000
Effect of dilutive securities:
Dilutive effect of stock-based compensation (in shares)				287,000
Weighted average shares for diluted earnings per share	57,053,000	56,704,000	57,029,000	56,959,000
Awards excluded from earnings per share calculations
Awards excluded from diluted earnings per share computation (in shares)	12,914,000	13,086,000	12,922,000	13,190,000
Stock options
Awards excluded from earnings per share calculations
Awards excluded from diluted earnings per share computation (in shares)	791,000	889,000	791,000	889,000
SARs
Awards excluded from earnings per share calculations
Awards excluded from diluted earnings per share computation (in shares)	900,000	1,039,000	901,000	1,039,000
Shares issuable upon conversion of debt
Awards excluded from earnings per share calculations
Awards excluded from diluted earnings per share computation (in shares)	11,217,000	11,158,000	11,201,000	11,158,000
Common stock equivalents of potentially dilutive common stock
Awards excluded from earnings per share calculations
Awards excluded from diluted earnings per share computation (in shares)	237,000	355,000	206,000
RSAs and RSUs
Awards excluded from earnings per share calculations
Awards excluded from basic earnings per share computation (in shares)	719,000	1,087,000	719,000	1,087,000
RSAs
Awards excluded from earnings per share calculations
Awards excluded from basic earnings per share computation (in shares)	669,000	872,000	669,000	872,000
Awards excluded from diluted earnings per share computation (in shares)	6,000		29,000	104,000
RSUs
Awards excluded from earnings per share calculations
Awards excluded from basic earnings per share computation (in shares)	50,000	215,000	50,000	215,000

XML

SHAREHOLDERS' EQUITY: (Details 2) (USD $)	3 Months Ended		9 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011
Additional Paid-In Capital:
Balance at the beginning of period			$ 341,190,000
Balance at the end of period	346,933,000		346,933,000
Comprehensive Income:
Net (loss) income	(1,369,000)	(25,335,000)	(50,459,000)	7,490,000
Other comprehensive (loss) income:
Changes in fair market value of financial instruments designated as cash flow hedges of interest rate exposure, net of taxes	(16,000)	40,000	341,000	(55,000)
Change in cumulative foreign currency translation	6,967,000	10,903,000	(15,675,000)	28,455,000
Total comprehensive (loss) income	5,582,000	(14,392,000)	(65,793,000)	35,890,000
Additional Paid-In Capital
Additional Paid-In Capital:
Balance at the beginning of period			341,190,000
Stock-based compensation			6,065,000
Taxes, forfeitures and issuances of restricted stock, net			(309,000)
Vested stock option and stock appreciation rights expirations			(264,000)
Franchise stock incentive plan			251,000
Balance at the end of period	$ 346,933,000		$ 346,933,000

XML

FAIR VALUE MEASUREMENTS:

9 Months Ended

Mar. 31, 2012

FAIR VALUE MEASUREMENTS:

FAIR VALUE MEASUREMENTS:

3.FAIR VALUE MEASUREMENTS:

The fair value measurement guidance for financial and nonfinancial assets and liabilities defines fair value, establishes a framework for measuring fair value and expands disclosure requirements about fair value measurements. This guidance defines fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The fair value hierarchy prescribed by this guidance contains three levels as follows:

Level 1 — Unadjusted quoted prices that are available in active markets for the identical assets or liabilities at the measurement date.

Level 2 — Other observable inputs available at the measurement date, other than quoted prices included in Level 1, either directly or indirectly, including:

·           Quoted prices for similar assets or liabilities in active markets;

·           Quoted prices for identical or similar assets in non-active markets;

·           Inputs other than quoted prices that are observable for the asset or liability; and

·           Inputs that are derived principally from or corroborated by other observable market data.

Level 3 — Unobservable inputs that cannot be corroborated by observable market data and reflect the use of significant management judgment.  These values are generally determined using pricing models for which the assumptions utilize management’s estimates of market participant assumptions.

Assets and Liabilities that are Measured at Fair Value on a Recurring Basis

The fair value hierarchy requires the use of observable market data when available. In instances in which the inputs used to measure fair value fall into different levels of the fair value hierarchy, the fair value measurement has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular item to the fair value measurement in its entirety requires judgment, including the consideration of inputs specific to the asset or liability. The following tables sets forth by level within the fair value hierarchy, the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis at March 31, 2012 and June 30, 2011, according to the valuation techniques the Company used to determine their fair values.

	Fair Value at		Fair Value Measurements Using Inputs Considered as
	March 31, 2012		Level 1		Level 2		Level 3
	(Dollars in thousands)
ASSETS
Non-current assets
Derivative instruments	$	24	$	—	$	24	$	—
Equity call option - Roosters	117		—		—		117
LIABILITIES
Current liabilities
Derivative instruments	$	47	$	—	$	47	$	—
Non-current liabilities
Equity put option - Provalliance	$	667	$	—	$	—	$	667
Equity put option - Roosters	161		—		—		161

	Fair Value at		Fair Value Measurements Using Inputs Considered as
	June 30, 2011		Level 1		Level 2		Level 3
	(Dollars in thousands)
ASSETS
Non-current assets
Derivative instruments	$	212	$	—	$	212	$	—
LIABILITIES
Current liabilities
Derivative instruments	$	599	$	—	$	599	$	—
Non-current liabilities
Equity put option - Provalliance	$	22,700	$	—	$	—	$	22,700

Changes in Financial Instruments Measured at Level 3 Fair Value on a Recurring Basis

The following tables present the changes during the three and nine months ended March 31, 2012 and 2011 in our Level 3 financial instruments that are measured at fair value on a recurring basis:

	Changes in Financial Instruments Measured at Level 3 Fair Value Classified as
	Roosters Equity Call Option		Roosters Equity Put Option		Provalliance Equity Put Option
	(Dollars in thousands)
Balance at July 1, 2011	$	—	$	—	$	22,700
Total realized and unrealized (losses) gains:
Included in other comprehensive income (loss)	—		—		(1,576		)
Issuances	—		161		—
Purchases	117		—		—
Balance at September 30, 2011	$	117	$	161	$	21,124
Total realized and unrealized losses:
Included in other comprehensive income (loss)	—		—		(681		)
Balance at December 31, 2011	$	117	$	161	$	20,443
Total realized and unrealized gains (losses):
Included in other comprehensive income (loss)	—		—		446
Included in equity in loss of affiliated companies	—		—		(20,222		)
Balance at March 31, 2012	$	117	$	161	$	667

	Changes in Financial Instruments Measured at Level 3 Fair Value Classified as
	Preferred Shares			Provalliance Equity Put Option
	(Dollars in thousands)
Balance at July 1, 2010	$	3,502		$	22,009
Total realized and unrealized gains:
Included in other comprehensive income	230			2,514
Balance at September 30, 2010	$	3,732		$	24,523
Total realized and unrealized gains (losses):
Included in other comprehensive income	99			(441		)
Balance at December 31, 2010	$	3,831		$	24,082
Total realized and unrealized gains (losses):
Included in other comprehensive income	(83		)	1,333
Included in equity in loss of affiliated companies	—			(2,509		)
Transfer out of Level 3	—			(714		)
Other than temporary impairment	(3,748		)	—
Balance at March 31, 2011	$	—		$	22,192

The following methods and assumptions were used to estimate the fair value of each class of financial instrument:

Derivative instruments. The Company’s derivative instrument assets and liabilities consist of cash flow hedges represented by forward foreign currency contracts. The instruments are classified as Level 2 as the fair value is obtained using observable inputs available for similar liabilities in active markets at the measurement date that are reviewed by the Company. See breakout by type of contract and reconciliation to the balance sheet line item that the contracts are classified within Note 7 of the Condensed Consolidated Financial Statements.

Equity put option - Provalliance. The Company’s merger of the European franchise salon operations with the operations of the Franck Provost Salon Group on January 31, 2008 contained an equity put (Provalliance Equity Put) and an equity call. The Provalliance Equity Put is valued using binomial lattice models that incorporate assumptions including the business enterprise value at that date and future estimates of volatility and earnings before interest, taxes, and depreciation and amortization multiples. During fiscal year 2011, a portion of the Provalliance Equity Put was settled. During the three months ended March 31, 2012, the fair value of the Provalliance Equity Put decreased by $20.2 million to $0.7 million and is classified within other noncurrent liabilities on the Condensed Consolidated Balance Sheet.  The remaining Provalliance Equity Put liability as of March 31, 2012 is associated with the probability of the share purchase agreement in which the Company will sell the 46.7 percent equity interest in Provalliance not closing and the Provalliance Equity Put remaining effective.  The sensitivity of the underlying assumptions to the Provalliance Equity Put is not material to the Consolidated Financial Statements.  See Note 5 to the Condensed Consolidated Financial Statements for discussion of the share purchase agreement.

Equity put and call options - Roosters. The purchase agreement for the Company’s acquisition of a 60.0 percent ownership interest in Roosters MGC International LLC (Roosters) on July 1, 2011 contained an equity put (Roosters Equity Put) and an equity call (Roosters Equity Call). See further discussion within Note 5 to the Condensed Consolidated Financial Statements. The Roosters Equity Put and Roosters Equity Call are valued using binomial lattice models that incorporate assumptions including the business enterprise value at that date and future estimates of volatility and earnings before interest, taxes, and depreciation and amortization multiples. At March 31, 2012, the fair value of the Roosters Equity Put and Roosters Equity Call were $0.2 and $0.1 million, respectively, and are classified within noncurrent liabilities and other assets, respectively, on the Condensed Consolidated Balance Sheet.

Preferred Shares. The Company has preferred shares in Yamano Holding Corporation. The preferred shares are classified as Level 3 as there are no quoted market prices and minimal market participant data for preferred shares of similar rating. The preferred shares are classified within investment in and loans to affiliates on the Condensed Consolidated Balance Sheet. The fair value of the preferred shares is based on the financial health of Yamano Holding Corporation and terms within the preferred share agreement which allow the Company to convert the subscription amount of the preferred shares into equity of MY Style, a wholly owned subsidiary of Yamano Holding Corporation. The Company recorded an other than temporary impairment for the full carrying value of the preferred shares during the twelve months ended June 30, 2011. See further discussion within Note 5 to the Condensed Consolidated Financial Statements.

Financial Instruments. In addition to the financial instruments listed above, the Company’s financial instruments also include cash, cash equivalents, receivables, accounts payable and debt.

The fair value of cash and cash equivalents, receivables and accounts payable approximated the carrying values as of March 31, 2012. At March 31, 2012, the estimated fair values and carrying amounts of debt were $312.3 and $292.3 million, respectively. The estimated Level 2 fair value of debt was determined based on internal valuation models, which utilize quoted market prices and interest rates for the same or similar instruments.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis. We measure certain assets, including the Company’s equity method investments, tangible fixed assets and goodwill, at fair value on a nonrecurring basis when they are deemed to be other than temporarily impaired. The fair values of our investments are determined based on valuation techniques using the best information available, and may include quoted market prices, market comparables, and discounted cash flow projections. The estimated fair values during the three months ended March 31, 2012 and 2011 were as follows:

	Fair Value at
	March 31, 2012			Level 1		Level 2		Level 3		Total Losses
			(Dollars in thousands)
Assets
Investment in affiliates — Provalliance	$	106,720		$	—	$	—	$	106,720	$	(37,045	)

	Fair Value at
	March 31, 2011		Level 1		Level 2		Level 3		Total Losses
			(Dollars in thousands)
Assets
Goodwill — Promenade	$	240,626	$	—	$	—	$	240,626	$	(74,100	)

During the three months ended March 31, 2012, the Company’s investment in Provalliance with a carrying value of $143.8 million was written down to its implied fair value of $106.7 million, resulting in an impairment charge of $37.0 million. See Note 5 to the Condensed Consolidated Financial Statements for further information.

During the nine months ended March 31, 2012, goodwill of the Hair Restoration Centers reporting unit with a carrying value of $152.8 million was written down to its implied fair value of $74.4 million, resulting in an impairment charge of $78.4 million.  See Note 1 to the Condensed Consolidated Financial Statements for further information.

During the three months ended March 31, 2011, goodwill of the Promenade salon concept with a carrying value of $315.0 million was written down to its implied fair value of $240.9 million, resulting in an impairment charge of $74.1 million. See Note 1 to the Condensed Consolidated Financial Statements for further information.

XML

FAIR VALUE MEASUREMENTS: (Details) (USD $)	3 Months Ended		9 Months Ended			3 Months Ended	9 Months Ended		3 Months Ended		9 Months Ended
	Dec. 31, 2011	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011	Jun. 30, 2011	Dec. 31, 2011 Hair Restoration Centers	Mar. 31, 2012 Hair Restoration Centers	Jun. 30, 2011 Hair Restoration Centers	Mar. 31, 2011 Promenade salon concept	Mar. 31, 2012 Provalliance	Mar. 31, 2012 Provalliance	Jun. 30, 2011 Provalliance	Jul. 02, 2011 Roosters	Mar. 31, 2012 Fair Value on Recurring Basis Fair Value	Jun. 30, 2011 Fair Value on Recurring Basis Fair Value	Mar. 31, 2012 Fair Value on Recurring Basis Fair Value Provalliance	Jun. 30, 2011 Fair Value on Recurring Basis Fair Value Provalliance	Mar. 31, 2012 Fair Value on Recurring Basis Fair Value Roosters	Mar. 31, 2012 Fair Value on Recurring Basis Level 2	Jun. 30, 2011 Fair Value on Recurring Basis Level 2	Mar. 31, 2012 Fair Value on Recurring Basis Level 3 Provalliance	Jun. 30, 2011 Fair Value on Recurring Basis Level 3 Provalliance	Mar. 31, 2012 Fair Value on Recurring Basis Level 3 Roosters	Mar. 31, 2012 Fair Value on Nonrecurring Basis Hair Restoration Centers	Mar. 31, 2011 Fair Value on Nonrecurring Basis Promenade salon concept	Mar. 31, 2011 Fair Value on Nonrecurring Basis Fair Value Promenade salon concept	Mar. 31, 2012 Fair Value on Nonrecurring Basis Fair Value Provalliance	Mar. 31, 2011 Fair Value on Nonrecurring Basis Level 3 Promenade salon concept	Mar. 31, 2012 Fair Value on Nonrecurring Basis Level 3 Provalliance
Non-current assets
Derivative instruments														$ 24,000	$ 212,000				$ 24,000	$ 212,000
Equity call option													100,000					117,000					117,000
Current liabilities
Derivative instruments														47,000	599,000				47,000	599,000
Non-current liabilities
Equity put option										667,000	667,000	22,700,000	200,000			667,000	22,700,000	161,000			667,000	22,700,000	161,000
Assets and liabilities measured at fair value on a nonrecurring basis
Investment in equity method investee																											106,720,000		106,720,000
Investment in affiliates, Total Losses										(37,045,000)
Goodwill																										240,626,000		240,626,000
Goodwill			912,761,000		909,676,000		152,798,000	152,796,000																74,400,000	315,000,000
Goodwill impairment	(78,426,000)	(74,100,000)	(78,426,000)	(74,100,000)		(78,426,000)	(78,426,000)		(74,100,000)
Carrying value of investment, preimpairment											143,800,000
Implied fair value										106,700,000	106,700,000
Impairment charge										$ 37,000,000	$ 37,000,000

XML

DERIVATIVE FINANCIAL INSTRUMENTS: (Details 2) (USD $) In Thousands, unless otherwise specified	Mar. 31, 2012	Jun. 30, 2011
Derivative fair values
Derivative Asset, Fair Value	$ 24	$ 212
Derivative Liability, Fair Value	(47)	(599)
Cash Flow Hedges | Forward foreign currency contracts
Derivative fair values
Derivative Liability, Fair Value	(47)	(599)
Freestanding derivative contracts | Forward foreign currency contracts
Derivative fair values
Derivative Asset, Fair Value	$ 24	$ 212

XML

CONDENSED CONSOLIDATED BALANCE SHEET (USD $) In Thousands, unless otherwise specified	Mar. 31, 2012	Jun. 30, 2011
Current assets:
Cash and cash equivalents	$ 97,583	$ 96,263
Receivables, net	32,424	27,149
Inventories	161,123	150,804
Deferred income taxes	15,087	17,887
Income tax receivable	11,888	22,341
Other current assets	52,447	32,118
Total current assets	370,552	346,562
Property and equipment, net	326,345	347,811
Goodwill	605,171	680,512
Other intangibles, net	104,372	111,328
Investment in and loans to affiliates	199,630	261,140
Other assets	59,452	58,400
Total assets	1,665,522	1,805,753
Current liabilities:
Long-term debt, current portion	28,877	32,252
Accounts payable	55,076	55,107
Accrued expenses	168,837	167,321
Total current liabilities	252,790	254,680
Long-term debt and capital lease obligations	263,430	281,159
Other noncurrent liabilities	185,580	237,295
Total liabilities	701,800	773,134
Commitments and contingencies (Note 8)
Shareholders' equity:
Common stock, $0.05 par value; issued and outstanding 57,563,294 and 57,710,811 common shares at March 31, 2012 and June 30, 2011, respectively	2,878	2,886
Additional paid-in capital	346,933	341,190
Accumulated other comprehensive income	62,612	77,946
Retained earnings	551,299	610,597
Total shareholders' equity	963,722	1,032,619
Total liabilities and shareholders' equity	$ 1,665,522	$ 1,805,753

XML

SEGMENT INFORMATION: (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended			9 Months Ended
	Mar. 31, 2012 segment salon	Dec. 31, 2011	Mar. 31, 2011	Mar. 31, 2012 salon	Mar. 31, 2011
Summarized financial information of reportable operating segments
Number of stores	12,700			12,700
Number of stores in which the entity maintains an ownership interest through investments in affiliates	2,780			2,780
Revenues:
Service	$ 430,202		$ 440,109	$ 1,283,201	$ 1,310,577
Product	133,017		131,350	392,142	393,779
Royalties and fees	10,365		9,808	30,268	29,528
Total revenues	573,584		581,267	1,705,611	1,733,884
Operating expenses:
Cost of service	250,379		255,374	738,731	754,580
Cost of product	63,830		63,068	187,278	188,069
Site operating expenses	48,835		50,522	149,715	150,128
General and administrative	74,263		86,390	228,008	236,312
Rent	84,368		84,391	254,288	254,734
Depreciation and amortization	26,709		26,926	92,510	79,167
Goodwill impairment		78,426	74,100	78,426	74,100
Total operating expenses	548,384		640,771	1,728,956	1,737,090
Operating income (loss)	25,200		(59,504)	(23,345)	(3,206)
Other income (expense):
Interest expense	(6,790)		(8,337)	(21,353)	(25,998)
Interest income and other, net	123		(651)	4,098	2,730
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	18,533		(68,492)	(40,600)	(26,474)
Number of reportable segments	3
North American Salons
Summarized financial information of reportable operating segments
Number of stores	9,380			9,380
Number of primary concepts				5
Revenues:
Service	390,202		398,731	1,160,060	1,184,708
Product	103,335		101,907	304,634	305,802
Royalties and fees	9,775		9,201	28,544	27,711
Total revenues	503,312		509,839	1,493,238	1,518,221
Operating expenses:
Cost of service	227,702		233,404	669,528	687,440
Cost of product	51,520		51,209	151,717	152,564
Site operating expenses	45,314		46,932	138,076	140,000
General and administrative	27,188		30,771	85,478	93,134
Rent	73,087		72,577	219,988	219,649
Depreciation and amortization	16,748		18,347	52,410	53,002
Goodwill impairment			74,100		74,100
Total operating expenses	441,559		527,340	1,317,197	1,419,889
Operating income (loss)	61,753		(17,501)	176,041	98,332
Other income (expense):
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	61,753		(17,501)	176,041	98,332
International Salons
Summarized financial information of reportable operating segments
Number of stores	402			402
Number of primary concepts				3
Revenues:
Service	22,771		24,550	71,955	75,547
Product	9,818		10,985	28,192	32,123
Total revenues	32,589		35,535	100,147	107,670
Operating expenses:
Cost of service	11,822		12,153	37,634	38,195
Cost of product	5,344		5,885	15,177	17,396
Site operating expenses	1,834		2,244	6,868	7,027
General and administrative	2,980		2,915	8,861	9,126
Rent	8,604		9,006	26,428	26,579
Depreciation and amortization	1,403		1,069	3,821	3,317
Total operating expenses	31,987		33,272	98,789	101,640
Operating income (loss)	602		2,263	1,358	6,030
Other income (expense):
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	602		2,263	1,358	6,030
Hair Restoration Centers
Summarized financial information of reportable operating segments
Number of stores	98			98
Number of hair restoration solutions				3
Revenues:
Service	17,229		16,828	51,186	50,322
Product	19,864		18,458	59,316	55,854
Royalties and fees	590		607	1,724	1,817
Total revenues	37,683		35,893	112,226	107,993
Operating expenses:
Cost of service	10,855		9,817	31,569	28,945
Cost of product	6,966		5,974	20,384	18,109
Site operating expenses	1,687		1,346	4,771	3,101
General and administrative	9,992		10,507	27,325	27,362
Rent	2,198		2,297	6,693	6,875
Depreciation and amortization	3,244		3,195	9,802	9,507
Goodwill impairment		78,426		78,426
Total operating expenses	34,942		33,136	178,970	93,899
Operating income (loss)	2,741		2,757	(66,744)	14,094
Other income (expense):
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	2,741		2,757	(66,744)	14,094
Unallocated Corporate
Operating expenses:
General and administrative	34,103		42,197	106,344	106,690
Rent	479		511	1,179	1,631
Depreciation and amortization	5,314		4,315	26,477	13,341
Total operating expenses	39,896		47,023	134,000	121,662
Operating income (loss)	(39,896)		(47,023)	(134,000)	(121,662)
Other income (expense):
Interest expense	(6,790)		(8,337)	(21,353)	(25,998)
Interest income and other, net	123		(651)	4,098	2,730
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	$ (46,563)		$ (56,011)	$ (151,255)	$ (144,930)

XML

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

9 Months Ended

Mar. 31, 2012

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

1.BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

The unaudited interim Condensed Consolidated Financial Statements of Regis Corporation (the Company) as of March 31, 2012 and for the three and nine months ended March 31, 2012 and 2011, reflect, in the opinion of management, all adjustments necessary to fairly state the consolidated financial position of the Company as of March 31, 2012 and the consolidated results of its operations and its cash flows for the interim periods. Adjustments consist only of normal recurring items, except for any discussed in the notes below. The results of operations and cash flows for any interim period are not necessarily indicative of results of operations and cash flows for the full year.

The Consolidated Balance Sheet data for June 30, 2011 was derived from audited Consolidated Financial Statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America (GAAP). The unaudited interim Condensed Consolidated Financial Statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended June 30, 2011 and other documents filed or furnished with the Securities and Exchange Commission (SEC) during the current fiscal year.

The unaudited Condensed Consolidated Financial Statements of the Company as of March 31, 2012 and for the three and nine month periods ended March 31, 2012 and 2011 included in this Form 10-Q have been reviewed by PricewaterhouseCoopers LLP, an independent registered public accounting firm. Their separate report dated May 10, 2012 appearing herein, states that they did not audit and they do not express an opinion on that unaudited financial information. Accordingly, the degree of reliance on their report on such information should be restricted in light of the limited nature of the review procedures applied. PricewaterhouseCoopers LLP is not subject to the liability provisions of Section 11 of the Securities Act of 1933 for their report on the unaudited financial information because that report is not a “report” or a “part” of the registration statement prepared or certified by PricewaterhouseCoopers LLP within the meaning of Sections 7 and 11 of the Act.

Consolidation:

The Condensed Consolidated Financial Statements include the accounts of the Company and its subsidiaries after the elimination of intercompany accounts and transactions. All material subsidiaries are wholly owned. The Company consolidated variable interest entities where it has determined it is the primary beneficiary of those entities’ operations.

Stock-Based Employee Compensation:

Stock-based awards are granted under the terms of the 2004 Long Term Incentive Plan (2004 Plan). Additionally, the Company has outstanding stock options under its 2000 Stock Option Plan (2000 Plan), although the 2000 Plan terminated in 2010. Under these plans, four types of stock-based compensation awards are granted: stock options, equity-based stock appreciation rights (SARs), restricted stock awards (RSAs) and restricted stock units (RSUs). The stock options and SARs have a maximum term of ten years. The stock-based awards, other than the RSUs, generally vest at a rate of 20.0 percent annually on each of the first five anniversaries of the date of grant. The RSUs cliff vest after five years, and payment of the RSUs is deferred until January 31 of the year following vesting. Unvested awards are subject to forfeiture in the event of termination of employment. The Company utilizes an option-pricing model to estimate the fair value of options and SARs at their grant date. Stock options and SARs are granted at not less than fair market value on the date of grant. The Company generally recognizes compensation expense for its stock-based compensation awards on a straight-line basis over a five-year vesting period. Awards granted do not contain acceleration of vesting terms for retirement of eligible recipients. The Company’s primary employee stock-based compensation grant occurs during the fourth fiscal quarter.

Total compensation cost for stock-based payment arrangements totaled $1.4 and $2.2 million for the three months ended March 31, 2012 and 2011, respectively, and $6.1 and $7.2 million for the nine months ended March 31, 2012 and 2011, respectively.

Stock options outstanding and weighted average exercise price as of March 31, 2012 were as follows:

Options	Shares		Weighted Average Exercise Price
	(in thousands)
Outstanding at June 30, 2011	838		$	31.48
Granted	—		—
Exercised	—		—
Forfeited or expired	(12	)	26.86
Outstanding at September 30, 2011	826		$	31.54
Granted	—		—
Exercised	—		—
Forfeited or expired	(16	)	32.42
Outstanding at December 31, 2011	810		$	31.53
Granted	—		—
Exercised	—		—
Forfeited or expired	(19	)	22.42
Outstanding at March 31, 2012	791		$	31.75
Exercisable at March 31, 2012	645		$	33.33

Outstanding options of 791,428 at March 31, 2012 had an intrinsic value (the amount by which the stock price exceeded the exercise or grant date price) of zero and a weighted average remaining contractual term of 3.7 years.  Exercisable options of 645,028 at March 31, 2012 had an intrinsic value of zero and a weighted average remaining contractual term of 3.0 years. Of the outstanding and unvested options and due to estimated forfeitures, 128,881 are expected to vest with a $25.52 per share weighted average grant price, a weighted average remaining contractual life of 6.2 years and a total intrinsic value of zero.

All options granted relate to stock option plans that have been approved by the shareholders of the Company.

The table below contains a rollforward of RSAs, RSUs and SARs outstanding, as well as other relevant terms of the awards:

	Nonvested				SARs Outstanding
	Restricted Stock Outstanding Shares/Units		Weighted Average Grant Date Fair Value		Shares		Weighted Average Exercise Price
	(in thousands)				(in thousands)
Balance, June 30, 2011	1,077		$	23.48	1,087		$	25.54
Granted	20		13.59		—		—
Vested/Exercised	2		22.32		—		—
Forfeited or expired	(26	)	19.39		(57	)	27.45
Balance, September 30, 2011	1,073		$	23.39	1,030		$	25.43
Granted	—		—		—		—
Vested/Exercised	3		19.07		—		—
Forfeited or expired	(70	)	18.88		(31	)	25.41
Balance, December 31, 2011	1,006		$	23.69	999		$	25.44
Granted	35		17.61		—		—
Vested/Exercised	(218	)	35.18		—		—
Forfeited or expired	(104	)	19.46		(98	)	24.14
Balance, March 31, 2012	719		$	20.25	901		$	25.57

Outstanding and unvested RSAs of 669,166 at March 31, 2012 had an intrinsic value of $12.3 million and a weighted average remaining vesting term of 1.4 years.  Due to estimated forfeitures, 605,019 are expected to vest with a total intrinsic value of $11.2 million.

Outstanding RSUs of 215,000 at March 31, 2012 had an intrinsic value of $4.0 million and a weighted average remaining vesting term of less than 0.1 years.  Vested RSUs of 165,000 at March 31, 2012 had an intrinsic value of $3.1 million. Unvested RSUs of 50,000 at March 31, 2012 had an intrinsic value of $0.9 million and a weighted average remaining vesting term of 0.1 years. The payment of the RSUs is deferred until January 31 of the year following vesting.

Outstanding SARs of 901,230 at March 31, 2012 had a total intrinsic value of $0.1 million and a weighted average remaining contractual term of 5.7 years. Exercisable SARs of 514,250 at March 31, 2012 had a total intrinsic value of zero and a weighted average remaining contractual term of 4.6 years.  Of the outstanding and unvested rights and due to estimated forfeitures, 311,471 are expected to vest with a $20.40 per share weighted average grant price, a weighted average remaining contractual life of 6.6 years and a total intrinsic value of $0.1 million.

During fiscal year 2011, the Company accelerated the vesting of 68,390 unvested RSAs held by the Company’s former Chief Executive Officer and the Company’s Executive Vice President, Fashion and Education. Under the terms of the modifications, any unvested RSAs granted to the former Chief Executive Officer and the Executive Vice President, Fashion and Education fully vest on their last days of employment, which was February 8, 2012 and is expected to be June 30, 2012, respectively. As a result of the modifications, the Company recognized an incremental compensation cost of $0.1 and $0.2 million during the three and nine months ended March 31, 2012, respectively. As a result of the modifications that occurred during the three months ended March 31, 2011, the Company did not recognize any incremental compensation expense as the fair value of the modified awards were less than the fair value of the original awards.

During the three and nine months ended March 31, 2012 total cash received from the exercise of share-based instruments was zero. During the three and nine months ended March 31, 2011 total cash received from the exercise of share-based instruments was zero and $0.7 million, respectively. As of March 31, 2012, the total unrecognized compensation cost related to all unvested stock-based compensation arrangements was $10.3 million.  The related weighted average period over which such cost is expected to be recognized was approximately 2.8 years as of March 31, 2012.

The total intrinsic value of all stock-based compensation that was exercised or vested and distributed during each of the three and nine month periods ended March 31, 2012 was $1.2 million.  The total intrinsic value of all stock-based compensation that was exercised or vested during the three and nine months ended March 31, 2011 was zero and $0.5 million, respectively.

Goodwill:

Goodwill is tested for impairment annually or at the time of a triggering event. In evaluating whether goodwill is impaired, the Company compares the carrying value of each reporting unit, including goodwill, to the estimated fair value of the reporting unit. The carrying value of each reporting unit is based on the assets and liabilities associated with the operations of the reporting unit, including allocation of shared or corporate balances among reporting units. Allocations are generally based on the number of salons in each reporting unit as a percent of total company-owned salons.

The Company calculates the estimated fair value of the reporting units based on discounted future cash flows that utilize estimates in annual revenue, gross margins, fixed expense rates, allocated corporate overhead, and long-term growth for determining terminal value. The Company’s estimated future cash flows also take into consideration acquisition integration and maturation. Where available and as appropriate, comparative market multiples are used to corroborate the results of the discounted cash flow. The Company considers its various concepts to be reporting units when testing for goodwill impairment because that is where the Company believes the goodwill resides. The Company periodically engages third-party valuation consultants to assist in evaluation of the Company’s estimated fair value calculations.

In the situations where a reporting unit’s carrying value exceeds its estimated fair value, the amount of the impairment loss must be measured. The measurement of impairment is calculated by determining the implied fair value of a reporting unit’s goodwill. In calculating the implied fair value of goodwill, the fair value of the reporting unit is allocated to all other assets and liabilities of that unit based on the relative fair values under the assumption of a taxable transaction. The excess of the fair value of the reporting unit over the amount assigned to its assets and liabilities is the implied fair value of goodwill. The goodwill impairment is measured as the excess of the carrying value of goodwill over its implied fair value.

As previously disclosed, the Company concluded that it was reasonably likely that goodwill for the Hair Restoration Centers reporting unit might become impaired in future periods. During the three months ended December 31, 2011 the Company updated the projections used in the fiscal 2011 annual impairment test to reflect the impact of recent industry developments, including a slow down in revenue growth and increasing supply costs. The Company determined there was a triggering event as it was more likely than not that the fair value of the Hair Restoration Centers was below carrying value and performed an interim impairment test of goodwill during the three months ended December 31, 2011. There were no triggering events relative to the Company’s other reporting units.

As a result of the Company’s interim impairment test of goodwill related to the Hair Restoration Centers reporting unit during the second quarter of fiscal year 2012, a $78.4 million impairment charge was recorded within continuing operations for the excess of the carrying value of goodwill over the implied fair value of the goodwill for the Hair Restorations Centers reporting unit.  After the impairment charge the Hair Restoration Centers reporting unit had $74.4 million of goodwill. The impairment was only partially deductible for tax purposes resulting in a tax benefit of $5.9 million. See further discussion on the effective tax rate for the three and nine months ended March 31, 2012 within Note 10 to the Condensed Consolidated Financial Statements.

The Company recorded a $74.1 million impairment charge for the Promenade salon concept as a result of the Company’s impairment testing of goodwill during the third quarter of fiscal year 2011. As of June 30, 2011, the estimated fair value of the Regis salon concept reporting unit exceeded the carrying value by approximately 18.0 percent. The respective fair values of the Company’s remaining reporting units exceeded fair value by greater than 20.0 percent at June 30, 2011. While the Company has determined the estimated fair values of Promenade, Hair Restoration Centers, and Regis to be appropriate based on the historical level of revenue growth, operating income and cash flows, it is reasonably likely that Regis, Hair Restoration Centers, and Promenade may experience additional impairment in future periods. The term “reasonably likely” refers to an occurrence that is more than remote but less than probable in the judgment of the Company. Because some of the inherent assumptions and estimates used in determining the fair value of the reportable segment are outside the control of management, changes in these underlying assumptions can adversely impact fair value. Potential impairment of a portion or all of the carrying value of the Regis and Promenade salon concepts and Hair Restoration Centers goodwill is dependent on many factors and cannot be predicted with certainty.

As of March 31, 2012, the Company’s estimated fair value, as determined by the sum of our reporting units’ fair value, reconciled to within a reasonable range of our market capitalization which included an assumed control premium.

A summary of the Company’s goodwill balance as of March 31, 2012 and June 30, 2011 by reporting unit is as follows:

Reporting Unit	As of March 31, 2012		As of June 30, 2011
	(Dollars in thousands)
Regis	$	103,650	$	103,761
MasterCuts	4,652		4,652
SmartStyle	48,678		48,916
Supercuts	129,548		129,477
Promenade	244,271		240,910
Total North America Salons	530,799		527,716
Hair Restoration Centers	74,372		152,796
Total	$	605,171	$	680,512

See Note 4 to the Condensed Consolidated Financial Statements for further details on the Company’s goodwill balance.

Property and Equipment:

Historically, because of the Company’s large size and scale requirements it has been necessary for the Company to internally develop and support its own proprietary point-of-sale (POS) information system. During the fourth quarter of fiscal year 2011, the Company identified a third party POS alternative that has a system that meets current and enhanced functionality requirements and will cost less to implement and support. At June 30, 2011, the Company reassessed and adjusted the remaining useful life of the Company’s capitalized POS software to six months as locations using the Company’s existing POS information system move to a third party POS alternative by December 31, 2011. Based on the results of the implementation of the third party POS alternative during each of the three month periods ended March 31, 2012 and December 31, 2011, the Company reassessed and extended the useful life of the Company’s capitalized POS software by three months. Depreciation expense related to the existing POS information system totaled $1.6 and $18.0 million during the three and nine months ended March 31, 2012, respectively, including $1.1 million ($0.7 million net of tax or $0.01 per diluted share) and $16.2 million ($10.2 million net of tax or $0.18 per diluted share), respectively, of accelerated depreciation related to the change in useful life. The Company expects to fully depreciate the net balance of the existing POS information system during the three months ended June 30, 2012.

Due to the Company’s plan to replace the POS information system, the Company reviewed the capitalized software carrying value for impairment at March 31, 2012. As a result of the Company’s long-lived asset impairment testing at March 31, 2012 for this applicable grouping of assets, no impairment charges were recorded.

Employee Termination Expense:

During the three months ended March 31, 2012, the Company reduced the home office workforce by approximately 120 employees. In connection with the workforce reduction, the Company incurred severance charges of $2.5 million recorded within general and administrative expense on the Condensed Consolidated Statement of Operations.  The remaining accrual associated with the workforce reduction as of March 31, 2012 was $0.2 million.

Recent Accounting Standards Adopted by the Company:

Disclosures about Fair Value of Financial Instruments

In January 2010, the Financial Accounting Standards Board (FASB) issued guidance to amend the disclosure requirements related to recurring and nonrecurring fair value measurements. The guidance requires a roll forward of activities, presented separately on a gross basis, on purchases, sales, issuance, and settlements of the assets and liabilities measured using significant unobservable inputs (Level 3 fair value measurements). The Company adopted the new disclosure guidance related to Level 3 fair value measurements, including the disclosure on the roll forward activities, on July 1, 2011.

Fair Value Measurement

In May 2011, the FASB issued guidance to achieve common fair value measurement and disclosure requirements between GAAP and International Financial Reporting Standards. This new guidance amends current fair value measurement and disclosure guidance to include increased transparency around valuation inputs and investment categorization. This new guidance is effective for fiscal years and interim periods beginning after December 15, 2011. The Company adopted the guidance on January 1, 2012.

Accounting Standards Recently Issued But Not Yet Adopted by the Company:

Testing Goodwill for Impairment

In September 2011, the FASB issued guidance to allow an entity to first assess qualitative factors to determine whether it is necessary to perform the two-step quantitative goodwill impairment test. If after assessing the totality of events or circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step impairment test is not required. This new guidance is effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. The Company will adopt the guidance on July 1, 2012 but does not expect it to have a material impact on the Company’s financial position, results of operations or cash flows.

Comprehensive Income

In June 2011, the FASB issued guidance on the presentation of comprehensive income. Specifically, the new guidance allows an entity to present components of net income and other comprehensive income in one continuous statement, referred to as the statement of comprehensive income, or in two separate, but consecutive statements. The new guidance eliminates the current option to report other comprehensive income and its components in the statement of changes in equity. While the new guidance changes the presentation of comprehensive income, there are no changes to the components that are recognized in net income or other comprehensive income under current accounting guidance. This new guidance is effective for fiscal years and interim periods within those years beginning after December 15, 2011. The Company will adopt the guidance on a retrospective basis on July 1, 2012. The guidance will not have a material impact on the Company’s financial position, results of operations or cash flows. However, it will require changing the Company’s presentation and disclosure of comprehensive income.

XML

GOODWILL AND OTHER INTANGIBLES: (Details 2) (USD $)	3 Months Ended		9 Months Ended		12 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012 Y	Mar. 31, 2011	Jun. 30, 2011 Y
Amortized intangible assets:
Other intangibles, cost	$ 175,468,000		$ 175,468,000		$ 175,449,000
Other intangibles, accumulated amortization	(71,096,000)		(71,096,000)		(64,121,000)
Other intangibles, net	104,372,000		104,372,000		111,328,000
Intangible assets expected period of benefit, minimum (in years)			1
Intangible assets expected period of benefit, maximum (in years)			40
Weighted Average Amortization Period (in years)			26		26
Total amortization expense related to amortizable intangible assets	2,500,000	2,500,000	7,300,000	7,300,000
Future estimated amortization expense related to amortizable intangible assets
2012 (Remainder: three-month period)			2,405,000
2013			9,426,000
2014			9,210,000
2015			6,168,000
2016			4,010,000
Brand assets and trade names
Amortized intangible assets:
Other intangibles, cost	80,110,000		80,110,000		80,310,000
Other intangibles, accumulated amortization	(15,836,000)		(15,836,000)		(14,329,000)
Other intangibles, net	64,274,000		64,274,000		65,981,000
Weighted Average Amortization Period (in years)			39		39
Customer lists
Amortized intangible assets:
Other intangibles, cost	53,188,000		53,188,000		53,188,000
Other intangibles, accumulated amortization	(38,281,000)		(38,281,000)		(34,096,000)
Other intangibles, net	14,907,000		14,907,000		19,092,000
Weighted Average Amortization Period (in years)			10		10
Franchise agreements
Amortized intangible assets:
Other intangibles, cost	22,469,000		22,469,000		22,221,000
Other intangibles, accumulated amortization	(9,594,000)		(9,594,000)		(8,909,000)
Other intangibles, net	12,875,000		12,875,000		13,312,000
Weighted Average Amortization Period (in years)			22		22
Lease intangibles
Amortized intangible assets:
Other intangibles, cost	14,913,000		14,913,000		14,948,000
Other intangibles, accumulated amortization	(5,709,000)		(5,709,000)		(5,168,000)
Other intangibles, net	9,204,000		9,204,000		9,780,000
Weighted Average Amortization Period (in years)			20		20
Non-compete agreements
Amortized intangible assets:
Other intangibles, cost	210,000		210,000		353,000
Other intangibles, accumulated amortization	(110,000)		(110,000)		(232,000)
Other intangibles, net	100,000		100,000		121,000
Weighted Average Amortization Period (in years)			6		5
Other
Amortized intangible assets:
Other intangibles, cost	4,578,000		4,578,000		4,429,000
Other intangibles, accumulated amortization	(1,566,000)		(1,566,000)		(1,387,000)
Other intangibles, net	$ 3,012,000		$ 3,012,000		$ 3,042,000
Weighted Average Amortization Period (in years)			21		25

XML

ACQUISITIONS, INVESTMENT IN AND LOANS TO AFFILIATES: (Tables)

9 Months Ended

Mar. 31, 2012

ACQUISITIONS, INVESTMENT IN AND LOANS TO AFFILIATES:

Schedule of components and allocation of purchase prices of acquisitions

	For the Nine Months Ended March 31,
Allocation of Purchase Prices	2012			2011
	(Dollars in thousands)
Components of aggregate purchase prices:
Cash (net of cash acquired)	$	2,225		$	16,296
Liabilities assumed or payable	—			639
	$	2,225		$	16,935
Allocation of the purchase price:
Current assets	$	314		$	611
Property and equipment	241			3,898
Goodwill	4,899			11,223
Identifiable intangible assets	579			1,934
Accounts payable and accrued expenses	(1,062		)	(489		)
Other noncurrent liabilities	(1,246		)	(242		)
Noncontrolling interest	(1,500		)	—
	$	2,225		$	16,935

Schedule of carrying amount of investments in and loans to affiliates

	March 31, 2012		June 30, 2011
	(Dollars in thousands)
Empire Education Group, Inc.	$	87,100	$	104,540
Provalliance	106,720		149,245
MY Style	626		2,210
Hair Club for Men, Ltd.	5,184		5,145
	$	199,630	$	261,140

Schedule of impact of investment in Provalliance on condensed consolidated balance sheet

		Carrying Value at
	Classification	March 31, 2012		June 30, 2011
		(Dollars in thousands)
Investment in Provalliance	Investment in and loans to affiliates	$	106,720	$	149,245
Equity put option - Provalliance	Other noncurrent liabilities	667		22,700

Schedule of impact of investment in Provalliance on condensed consolidated statement of operations

		For the Three Months Ended March 31,
	Classification	2012			2011
		(Dollars in thousands)
Equity in (loss) income, net of income taxes	Equity in loss of affiliated companies, net of income taxes	$	(16,685	)	$	4,935

		For the Nine Months Ended March 31,
	Classification	2012			2011
		(Dollars in thousands)
Equity in (loss) income, net of income taxes	Equity in (loss) income of affiliated companies, net of income taxes	$	(10,244	)	$	7,991

Schedule of impact of investment in Provalliance on condensed consolidated statement of cash flows

		For the Nine Months EndedMarch 31,
	Classification	2012		2011
		(Dollars in thousands)
Equity in loss (income), net of income taxes	Equity in loss (income) of affiliated companies, net of income taxes	$	10,244	$	(7,991	)
Cash dividends received	Dividends received from affiliated companies	—		1,224

XML

ACQUISITIONS, INVESTMENT IN AND LOANS TO AFFILIATES: (Details) (USD $)					1 Months Ended	3 Months Ended	9 Months Ended
	Mar. 31, 2012	Jun. 30, 2011	Mar. 31, 2012 Aggregate acquisitions	Mar. 31, 2011 Aggregate acquisitions	Jul. 31, 2011 Roosters M salon	Mar. 31, 2012 Roosters	Mar. 31, 2012 Roosters	Jul. 02, 2011 Roosters
Components of aggregate purchase prices:
Cash (net of cash acquired)			$ 2,225,000	$ 16,296,000
Liabilities assumed or payable				639,000
Allocation of the purchase prices:
Current assets			314,000	611,000
Property and equipment			241,000	3,898,000
Goodwill			4,899,000	11,223,000
Identifiable intangible assets			579,000	1,934,000
Accounts payable and accrued expenses			(1,062,000)	(489,000)
Other noncurrent liabilities			(1,246,000)	(242,000)
Noncontrolling interest			(1,500,000)
Aggregate purchase price of acquisitions			2,225,000	16,935,000
Number of franchise salon locations acquired					31
Ownership interest (as a percent)								60.00%
Purchase price								2,300,000
Trailing period for determining the acquisition price (in months)					12
Equity put option								200,000
Equity call option								100,000
Total assets	1,665,522,000	1,805,753,000				6,000,000	6,000,000
Total liabilities	701,800,000	773,134,000				2,100,000	2,100,000
Total shareholders' equity	963,722,000	1,032,619,000				3,900,000	3,900,000
Net income attributable to the noncontrolling interest						100,000	100,000
Shareholders' equity attributable to the noncontrolling interest						$ 1,600,000	$ 1,600,000

XML

DERIVATIVE FINANCIAL INSTRUMENTS: (Tables)

9 Months Ended

Mar. 31, 2012

DERIVATIVE FINANCIAL INSTRUMENTS:

Schedule of fair value of derivative instruments

	Asset					Liability
		Fair Value					Fair Value
Type	Classification	March 31, 2012		June 30, 2011		Classification	March 31, 2012			June 30, 2011
		(In thousands)					(In thousands)
Designated as hedging instruments — Cash Flow Hedges:
Forward foreign currency contracts	Other current assets	$	—	$	—	Other current liabilities	$	(47	)	$	(599	)
Freestanding derivative contracts — not designated as hedging instruments:
Forward foreign currency contracts	Other current assets	$	24	$	212	Other current liabilities	$	—		$	—
Total		$	24	$	212		$	(47	)	$	(599	)

Schedule of (gain) or loss recognized in other comprehensive income and reclassified from AOCI into income (loss)

	Gain (Loss) Recognized in Other Comprehensive Income (Loss) Nine Months Ended March 31,					Loss Reclassified from Accumulated OCI into (Loss) Income Nine Months Ended March 31,
Type	2012		2011			Classification	2012		2011
	(In thousands)						(In thousands)
Designated as hedging instruments — Cash Flow Hedges:
Interest rate swaps	$	—	$	448			$	—	$	—
Forward foreign currency contracts	341		(455		)	Cost of sales	—		(48		)
Total	$	341	$	(7	)		$	—	$	(48	)

Schedule of (gain) or loss on derivative instruments recognized in consolidated statement of operations

	Derivative Impact on (Loss) Income for the Nine Months Ended March 31,
Type	Classification	2012			2011
		(In thousands)
Freestanding derivative contracts — not designated as hedging instruments:
Forward foreign currency contracts	Interest income and other, net	$	(189	)	$	426

XML

SHAREHOLDERS' EQUITY:

9 Months Ended

Mar. 31, 2012

SHAREHOLDERS' EQUITY:

SHAREHOLDERS' EQUITY:

2.SHAREHOLDERS’ EQUITY:

Net (Loss) Income Per Share:

The Company’s basic earnings per share is calculated as net (loss) income divided by weighted average common shares outstanding, excluding unvested outstanding RSAs and RSUs. The Company’s dilutive earnings per share is calculated as net (loss) income divided by weighted average common shares and common share equivalents outstanding, which includes shares issuable under the Company’s stock option plan and long-term incentive plan, and dilutive securities. Stock-based awards with exercise prices greater than the average market value of the Company’s common stock are excluded from the computation of diluted earnings per share. The Company’s dilutive earnings per share will also reflect the assumed conversion under the Company’s convertible debt if the impact is dilutive, along with the exclusion of interest expense, net of taxes. The impact of the convertible debt is excluded from the computation of diluted earnings per share when interest expense per common share obtainable upon conversion is greater than basic earnings per share.

The following table sets forth a reconciliation of shares used in the computation of basic and diluted earnings per share:

	For the Periods Ended March 31,
	Three Months		Nine Months
	2012	2011	2012	2011
	(Shares in thousands)
Weighted average shares for basic earnings per share	57,053	56,704	57,029	56,672
Effect of dilutive securities:
Dilutive effect of stock-based compensation (1)	—	—	—	287
Weighted average shares for diluted earnings per share	57,053	56,704	57,029	56,959

(1)For the three months ended March 31, 2012 and 2011, 237 and 355 common stock equivalents of potentially dilutive common stock, respectively, were not included in the diluted earnings per share calculation because to do so would have been anti-dilutive. For the nine months ended March 31, 2012, 206 common stock equivalents of potentially dilutive common stock were not included in the diluted earnings per share calculation because to do so would have been anti-dilutive.

The following table sets forth the awards which are excluded from the various earnings per share calculations:

	For the Periods Ended March 31,
	Three Months		Nine Months
	2012	2011	2012	2011
	(Shares in thousands)		(Shares in thousands)
Basic earnings per share:
RSAs (1)	669	872	669	872
RSUs (1)	50	215	50	215
	719	1,087	719	1,087
Diluted earnings per share:
Stock options (2)	791	889	791	889
SARs (2)	900	1,039	901	1,039
RSAs (2)	6	—	29	104
Shares issuable upon conversion of debt (2)	11,217	11,158	11,201	11,158
	12,914	13,086	12,922	13,190

(1)Shares were not vested

(2)Shares were anti-dilutive

Additional Paid-In Capital:

The change in additional paid-in capital during the nine months ended March 31, 2012 was due to the following:

	(Dollars in thousands)
Balance, June 30, 2011	$	341,190
Stock-based compensation	6,065
Taxes, forfeitures and issuances of restricted stock, net	(309		)
Vested stock option and stock appreciation rights expirations	(264		)
Franchise stock incentive plan	251
Balance, March 31, 2012	$	346,933

Comprehensive Income (Loss):

Components of comprehensive income (loss) for the Company include net (loss) income, changes in fair market value of financial instruments designated as hedges of interest rate or foreign currency exposure and foreign currency translation charged or credited to the cumulative translation account within shareholders’ equity. Comprehensive income (loss) for the three and nine months ended March 31, 2012 and 2011 was as follows:

	For the Periods Ended March 31,
	Three Months						Nine Months
	2012			2011			2012			2011
	(Dollars in thousands)
Net (loss) income	$	(1,369	)	$	(25,335	)	$	(50,459	)	$	7,490
Other comprehensive (loss) income:
Changes in fair market value of financial instruments designated as cash flow hedges, net of taxes	(16		)	40			341			(55		)
Change in cumulative foreign currency translation	6,967			10,903			(15,675		)	28,455
Total comprehensive income (loss)	$	5,582		$	(14,392	)	$	(65,793	)	$	35,890

XML

CONDENSED CONSOLIDATED BALANCE SHEET (Parenthetical) (USD $)	Mar. 31, 2012	Jun. 30, 2011
CONDENSED CONSOLIDATED BALANCE SHEET
Common stock, par value (in dollars per share)	$ 0.05	$ 0.05
Common stock, shares issued	57,563,294	57,710,811
Common stock, shares outstanding	57,563,294	57,710,811

XML

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (Policies)

9 Months Ended

Mar. 31, 2012

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Consolidation

Consolidation:

The Condensed Consolidated Financial Statements include the accounts of the Company and its subsidiaries after the elimination of intercompany accounts and transactions. All material subsidiaries are wholly owned. The Company consolidated variable interest entities where it has determined it is the primary beneficiary of those entities’ operations.

Stock-Based Employee Compensation

Stock-Based Employee Compensation:

Stock-based awards are granted under the terms of the 2004 Long Term Incentive Plan (2004 Plan). Additionally, the Company has outstanding stock options under its 2000 Stock Option Plan (2000 Plan), although the 2000 Plan terminated in 2010. Under these plans, four types of stock-based compensation awards are granted: stock options, equity-based stock appreciation rights (SARs), restricted stock awards (RSAs) and restricted stock units (RSUs). The stock options and SARs have a maximum term of ten years. The stock-based awards, other than the RSUs, generally vest at a rate of 20.0 percent annually on each of the first five anniversaries of the date of grant. The RSUs cliff vest after five years, and payment of the RSUs is deferred until January 31 of the year following vesting. Unvested awards are subject to forfeiture in the event of termination of employment. The Company utilizes an option-pricing model to estimate the fair value of options and SARs at their grant date. Stock options and SARs are granted at not less than fair market value on the date of grant. The Company generally recognizes compensation expense for its stock-based compensation awards on a straight-line basis over a five-year vesting period. Awards granted do not contain acceleration of vesting terms for retirement of eligible recipients. The Company’s primary employee stock-based compensation grant occurs during the fourth fiscal quarter.

Total compensation cost for stock-based payment arrangements totaled $1.4 and $2.2 million for the three months ended March 31, 2012 and 2011, respectively, and $6.1 and $7.2 million for the nine months ended March 31, 2012 and 2011, respectively.

Stock options outstanding and weighted average exercise price as of March 31, 2012 were as follows:

Options	Shares		Weighted Average Exercise Price
	(in thousands)
Outstanding at June 30, 2011	838		$	31.48
Granted	—		—
Exercised	—		—
Forfeited or expired	(12	)	26.86
Outstanding at September 30, 2011	826		$	31.54
Granted	—		—
Exercised	—		—
Forfeited or expired	(16	)	32.42
Outstanding at December 31, 2011	810		$	31.53
Granted	—		—
Exercised	—		—
Forfeited or expired	(19	)	22.42
Outstanding at March 31, 2012	791		$	31.75
Exercisable at March 31, 2012	645		$	33.33

Outstanding options of 791,428 at March 31, 2012 had an intrinsic value (the amount by which the stock price exceeded the exercise or grant date price) of zero and a weighted average remaining contractual term of 3.7 years.  Exercisable options of 645,028 at March 31, 2012 had an intrinsic value of zero and a weighted average remaining contractual term of 3.0 years. Of the outstanding and unvested options and due to estimated forfeitures, 128,881 are expected to vest with a $25.52 per share weighted average grant price, a weighted average remaining contractual life of 6.2 years and a total intrinsic value of zero.

All options granted relate to stock option plans that have been approved by the shareholders of the Company.

The table below contains a rollforward of RSAs, RSUs and SARs outstanding, as well as other relevant terms of the awards:

	Nonvested				SARs Outstanding
	Restricted Stock Outstanding Shares/Units		Weighted Average Grant Date Fair Value		Shares		Weighted Average Exercise Price
	(in thousands)				(in thousands)
Balance, June 30, 2011	1,077		$	23.48	1,087		$	25.54
Granted	20		13.59		—		—
Vested/Exercised	2		22.32		—		—
Forfeited or expired	(26	)	19.39		(57	)	27.45
Balance, September 30, 2011	1,073		$	23.39	1,030		$	25.43
Granted	—		—		—		—
Vested/Exercised	3		19.07		—		—
Forfeited or expired	(70	)	18.88		(31	)	25.41
Balance, December 31, 2011	1,006		$	23.69	999		$	25.44
Granted	35		17.61		—		—
Vested/Exercised	(218	)	35.18		—		—
Forfeited or expired	(104	)	19.46		(98	)	24.14
Balance, March 31, 2012	719		$	20.25	901		$	25.57

Outstanding and unvested RSAs of 669,166 at March 31, 2012 had an intrinsic value of $12.3 million and a weighted average remaining vesting term of 1.4 years.  Due to estimated forfeitures, 605,019 are expected to vest with a total intrinsic value of $11.2 million.

Outstanding RSUs of 215,000 at March 31, 2012 had an intrinsic value of $4.0 million and a weighted average remaining vesting term of less than 0.1 years.  Vested RSUs of 165,000 at March 31, 2012 had an intrinsic value of $3.1 million. Unvested RSUs of 50,000 at March 31, 2012 had an intrinsic value of $0.9 million and a weighted average remaining vesting term of 0.1 years. The payment of the RSUs is deferred until January 31 of the year following vesting.

Outstanding SARs of 901,230 at March 31, 2012 had a total intrinsic value of $0.1 million and a weighted average remaining contractual term of 5.7 years. Exercisable SARs of 514,250 at March 31, 2012 had a total intrinsic value of zero and a weighted average remaining contractual term of 4.6 years.  Of the outstanding and unvested rights and due to estimated forfeitures, 311,471 are expected to vest with a $20.40 per share weighted average grant price, a weighted average remaining contractual life of 6.6 years and a total intrinsic value of $0.1 million.

During fiscal year 2011, the Company accelerated the vesting of 68,390 unvested RSAs held by the Company’s former Chief Executive Officer and the Company’s Executive Vice President, Fashion and Education. Under the terms of the modifications, any unvested RSAs granted to the former Chief Executive Officer and the Executive Vice President, Fashion and Education fully vest on their last days of employment, which was February 8, 2012 and is expected to be June 30, 2012, respectively. As a result of the modifications, the Company recognized an incremental compensation cost of $0.1 and $0.2 million during the three and nine months ended March 31, 2012, respectively. As a result of the modifications that occurred during the three months ended March 31, 2011, the Company did not recognize any incremental compensation expense as the fair value of the modified awards were less than the fair value of the original awards.

During the three and nine months ended March 31, 2012 total cash received from the exercise of share-based instruments was zero. During the three and nine months ended March 31, 2011 total cash received from the exercise of share-based instruments was zero and $0.7 million, respectively. As of March 31, 2012, the total unrecognized compensation cost related to all unvested stock-based compensation arrangements was $10.3 million.  The related weighted average period over which such cost is expected to be recognized was approximately 2.8 years as of March 31, 2012.

The total intrinsic value of all stock-based compensation that was exercised or vested and distributed during each of the three and nine month periods ended March 31, 2012 was $1.2 million.  The total intrinsic value of all stock-based compensation that was exercised or vested during the three and nine months ended March 31, 2011 was zero and $0.5 million, respectively.

Goodwill

Goodwill:

Goodwill is tested for impairment annually or at the time of a triggering event. In evaluating whether goodwill is impaired, the Company compares the carrying value of each reporting unit, including goodwill, to the estimated fair value of the reporting unit. The carrying value of each reporting unit is based on the assets and liabilities associated with the operations of the reporting unit, including allocation of shared or corporate balances among reporting units. Allocations are generally based on the number of salons in each reporting unit as a percent of total company-owned salons.

The Company calculates the estimated fair value of the reporting units based on discounted future cash flows that utilize estimates in annual revenue, gross margins, fixed expense rates, allocated corporate overhead, and long-term growth for determining terminal value. The Company’s estimated future cash flows also take into consideration acquisition integration and maturation. Where available and as appropriate, comparative market multiples are used to corroborate the results of the discounted cash flow. The Company considers its various concepts to be reporting units when testing for goodwill impairment because that is where the Company believes the goodwill resides. The Company periodically engages third-party valuation consultants to assist in evaluation of the Company’s estimated fair value calculations.

In the situations where a reporting unit’s carrying value exceeds its estimated fair value, the amount of the impairment loss must be measured. The measurement of impairment is calculated by determining the implied fair value of a reporting unit’s goodwill. In calculating the implied fair value of goodwill, the fair value of the reporting unit is allocated to all other assets and liabilities of that unit based on the relative fair values under the assumption of a taxable transaction. The excess of the fair value of the reporting unit over the amount assigned to its assets and liabilities is the implied fair value of goodwill. The goodwill impairment is measured as the excess of the carrying value of goodwill over its implied fair value.

As previously disclosed, the Company concluded that it was reasonably likely that goodwill for the Hair Restoration Centers reporting unit might become impaired in future periods. During the three months ended December 31, 2011 the Company updated the projections used in the fiscal 2011 annual impairment test to reflect the impact of recent industry developments, including a slow down in revenue growth and increasing supply costs. The Company determined there was a triggering event as it was more likely than not that the fair value of the Hair Restoration Centers was below carrying value and performed an interim impairment test of goodwill during the three months ended December 31, 2011. There were no triggering events relative to the Company’s other reporting units.

As a result of the Company’s interim impairment test of goodwill related to the Hair Restoration Centers reporting unit during the second quarter of fiscal year 2012, a $78.4 million impairment charge was recorded within continuing operations for the excess of the carrying value of goodwill over the implied fair value of the goodwill for the Hair Restorations Centers reporting unit.  After the impairment charge the Hair Restoration Centers reporting unit had $74.4 million of goodwill. The impairment was only partially deductible for tax purposes resulting in a tax benefit of $5.9 million. See further discussion on the effective tax rate for the three and nine months ended March 31, 2012 within Note 10 to the Condensed Consolidated Financial Statements.

The Company recorded a $74.1 million impairment charge for the Promenade salon concept as a result of the Company’s impairment testing of goodwill during the third quarter of fiscal year 2011. As of June 30, 2011, the estimated fair value of the Regis salon concept reporting unit exceeded the carrying value by approximately 18.0 percent. The respective fair values of the Company’s remaining reporting units exceeded fair value by greater than 20.0 percent at June 30, 2011. While the Company has determined the estimated fair values of Promenade, Hair Restoration Centers, and Regis to be appropriate based on the historical level of revenue growth, operating income and cash flows, it is reasonably likely that Regis, Hair Restoration Centers, and Promenade may experience additional impairment in future periods. The term “reasonably likely” refers to an occurrence that is more than remote but less than probable in the judgment of the Company. Because some of the inherent assumptions and estimates used in determining the fair value of the reportable segment are outside the control of management, changes in these underlying assumptions can adversely impact fair value. Potential impairment of a portion or all of the carrying value of the Regis and Promenade salon concepts and Hair Restoration Centers goodwill is dependent on many factors and cannot be predicted with certainty.

As of March 31, 2012, the Company’s estimated fair value, as determined by the sum of our reporting units’ fair value, reconciled to within a reasonable range of our market capitalization which included an assumed control premium.

A summary of the Company’s goodwill balance as of March 31, 2012 and June 30, 2011 by reporting unit is as follows:

Reporting Unit	As of March 31, 2012		As of June 30, 2011
	(Dollars in thousands)
Regis	$	103,650	$	103,761
MasterCuts	4,652		4,652
SmartStyle	48,678		48,916
Supercuts	129,548		129,477
Promenade	244,271		240,910
Total North America Salons	530,799		527,716
Hair Restoration Centers	74,372		152,796
Total	$	605,171	$	680,512

See Note 4 to the Condensed Consolidated Financial Statements for further details on the Company’s goodwill balance.

Property and Equipment

Property and Equipment:

Historically, because of the Company’s large size and scale requirements it has been necessary for the Company to internally develop and support its own proprietary point-of-sale (POS) information system. During the fourth quarter of fiscal year 2011, the Company identified a third party POS alternative that has a system that meets current and enhanced functionality requirements and will cost less to implement and support. At June 30, 2011, the Company reassessed and adjusted the remaining useful life of the Company’s capitalized POS software to six months as locations using the Company’s existing POS information system move to a third party POS alternative by December 31, 2011. Based on the results of the implementation of the third party POS alternative during each of the three month periods ended March 31, 2012 and December 31, 2011, the Company reassessed and extended the useful life of the Company’s capitalized POS software by three months. Depreciation expense related to the existing POS information system totaled $1.6 and $18.0 million during the three and nine months ended March 31, 2012, respectively, including $1.1 million ($0.7 million net of tax or $0.01 per diluted share) and $16.2 million ($10.2 million net of tax or $0.18 per diluted share), respectively, of accelerated depreciation related to the change in useful life. The Company expects to fully depreciate the net balance of the existing POS information system during the three months ended June 30, 2012.

Due to the Company’s plan to replace the POS information system, the Company reviewed the capitalized software carrying value for impairment at March 31, 2012. As a result of the Company’s long-lived asset impairment testing at March 31, 2012 for this applicable grouping of assets, no impairment charges were recorded.

XML

Document and Entity Information	9 Months Ended
	Mar. 31, 2012	Apr. 25, 2012
Document and Entity Information
Entity Registrant Name	REGIS CORP
Entity Central Index Key	0000716643
Document Type	10-Q
Document Period End Date	Mar. 31, 2012
Amendment Flag	false
Current Fiscal Year End Date	--06-30
Entity Current Reporting Status	Yes
Entity Filer Category	Large Accelerated Filer
Entity Common Stock, Shares Outstanding		57,561,067
Document Fiscal Year Focus	2012
Document Fiscal Period Focus	Q3

XML

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (Tables)

9 Months Ended

Mar. 31, 2012

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Schedule of stock options outstanding and weighted average exercise prices

Options	Shares		Weighted Average Exercise Price
	(in thousands)
Outstanding at June 30, 2011	838		$	31.48
Granted	—		—
Exercised	—		—
Forfeited or expired	(12	)	26.86
Outstanding at September 30, 2011	826		$	31.54
Granted	—		—
Exercised	—		—
Forfeited or expired	(16	)	32.42
Outstanding at December 31, 2011	810		$	31.53
Granted	—		—
Exercised	—		—
Forfeited or expired	(19	)	22.42
Outstanding at March 31, 2012	791		$	31.75
Exercisable at March 31, 2012	645		$	33.33

Rollforward of RSAs, RSUs and SARs outstanding, as well as other relevant terms of the awards

	Nonvested				SARs Outstanding
	Restricted Stock Outstanding Shares/Units		Weighted Average Grant Date Fair Value		Shares		Weighted Average Exercise Price
	(in thousands)				(in thousands)
Balance, June 30, 2011	1,077		$	23.48	1,087		$	25.54
Granted	20		13.59		—		—
Vested/Exercised	2		22.32		—		—
Forfeited or expired	(26	)	19.39		(57	)	27.45
Balance, September 30, 2011	1,073		$	23.39	1,030		$	25.43
Granted	—		—		—		—
Vested/Exercised	3		19.07		—		—
Forfeited or expired	(70	)	18.88		(31	)	25.41
Balance, December 31, 2011	1,006		$	23.69	999		$	25.44
Granted	35		17.61		—		—
Vested/Exercised	(218	)	35.18		—		—
Forfeited or expired	(104	)	19.46		(98	)	24.14
Balance, March 31, 2012	719		$	20.25	901		$	25.57

Schedule of goodwill by reporting unit

Reporting Unit	As of March 31, 2012		As of June 30, 2011
	(Dollars in thousands)
Regis	$	103,650	$	103,761
MasterCuts	4,652		4,652
SmartStyle	48,678		48,916
Supercuts	129,548		129,477
Promenade	244,271		240,910
Total North America Salons	530,799		527,716
Hair Restoration Centers	74,372		152,796
Total	$	605,171	$	680,512

XML

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (USD $) In Thousands, except Per Share data, unless otherwise specified	3 Months Ended		9 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011
Revenues:
Service	$ 430,202	$ 440,109	$ 1,283,201	$ 1,310,577
Product	133,017	131,350	392,142	393,779
Royalties and fees	10,365	9,808	30,268	29,528
Total revenues	573,584	581,267	1,705,611	1,733,884
Operating expenses:
Cost of service	250,379	255,374	738,731	754,580
Cost of product	63,830	63,068	187,278	188,069
Site operating expenses	48,835	50,522	149,715	150,128
General and administrative	74,263	86,390	228,008	236,312
Rent	84,368	84,391	254,288	254,734
Depreciation and amortization	26,709	26,926	92,510	79,167
Goodwill impairment		74,100	78,426	74,100
Total operating expenses	548,384	640,771	1,728,956	1,737,090
Operating income (loss)	25,200	(59,504)	(23,345)	(3,206)
Other income (expense):
Interest expense	(6,790)	(8,337)	(21,353)	(25,998)
Interest income and other, net	123	(651)	4,098	2,730
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	18,533	(68,492)	(40,600)	(26,474)
Income taxes	(6,000)	44,670	(5,270)	29,678
Equity in (loss) income of affiliated companies, net of income taxes	(15,001)	(1,513)	(5,688)	4,286
(Loss) income from continuing operations	(2,468)	(25,335)	(51,558)	7,490
Income from discontinued operations, net of taxes (Note 6)	1,099		1,099
Net (loss) income	$ (1,369)	$ (25,335)	$ (50,459)	$ 7,490
Basic:
(Loss) income from continuing operations (in dollars per share)	$ (0.04)	$ (0.45)	$ (0.90)	$ 0.13
Income from discontinued operations (in dollars per share)	$ 0.02		$ 0.02
Net (loss) income per share, basic (in dollars per share)	$ (0.02)	$ (0.45)	$ (0.88)	$ 0.13
Diluted:
(Loss) income from continuing operations (in dollars per share)	$ (0.04)	$ (0.45)	$ (0.90)	$ 0.13
Income from discontinued operations (in dollars per share)	$ 0.02		$ 0.02
Net (loss) income per share, diluted (in dollars per share)	$ (0.02)	$ (0.45)	$ (0.88)	$ 0.13
Weighted average common and common equivalent shares outstanding:
Basic (in shares)	57,053	56,704	57,029	56,672
Diluted (in shares)	57,053	56,704	57,029	56,959
Cash dividends declared per common share (in dollars per share)	$ 0.06	$ 0.06	$ 0.18	$ 0.14

XML

DERIVATIVE FINANCIAL INSTRUMENTS:

9 Months Ended

Mar. 31, 2012

DERIVATIVE FINANCIAL INSTRUMENTS:

DERIVATIVE FINANCIAL INSTRUMENTS:

7.            DERIVATIVE FINANCIAL INSTRUMENTS:

The Company’s primary market risk exposures in the normal course of business are changes in interest rates and foreign currency exchange rates. The Company has established policies and procedures that govern the management of these exposures through the use of a variety of strategies, including the use of derivative financial instrument contracts. By policy, the Company does not enter into such contracts for the purpose of speculation or trading. Hedging transactions are limited to an underlying exposure. The Company has established an interest rate management policy that manages the interest rate mix of its total debt portfolio and related overall cost of borrowing. The Company’s foreign currency exchange rate risk management policy includes frequently monitoring market data and external factors that may influence exchange rate fluctuations in order to minimize fluctuation in earnings due to changes in exchange rates. The Company enters into arrangements with counterparties that the Company believes are creditworthy. Generally, derivative contract arrangements settle on a net basis. The Company assesses the effectiveness of its hedges on a quarterly basis using the critical terms method in accordance with guidance for accounting for derivative instruments and hedging activities.

The Company has primarily utilized derivatives which are designated as either cash flow or fair value hedges and qualify for hedge accounting treatment. For cash flow hedges and fair value hedges, changes in fair value are deferred in accumulated other comprehensive income (loss) within shareholders’ equity until the underlying hedged item is recognized in earnings. Any hedge ineffectiveness is recognized immediately in current earnings. To the extent the changes offset, the hedge is effective. Any hedge ineffectiveness the Company has historically experienced has not been material. By policy, the Company designs its derivative instruments to be effective as hedges and aims to minimize fluctuations in earnings due to market risk exposures. If a derivative instrument is terminated prior to its contract date, the Company continues to defer the related gain or loss and recognizes it in current earnings over the remaining life of the related hedged item.

The Company also utilizes freestanding derivative contracts which do not qualify for hedge accounting treatment. The Company marks to market such derivatives with the resulting gains and losses recorded within current earnings in the Condensed Consolidated Statement of Operations. For purposes of the Condensed Consolidated Statement of Cash Flows, cash flows associated with all derivatives (designated as hedges or freestanding economic hedges) are classified in the same category as the related cash flows subject to the hedging relationship.

Cash Flow Hedges

As of March 31, 2012, the Company’s cash flow hedges consisted of forward foreign currency contracts.

In the past, the Company used interest rate swaps to maintain its variable to fixed rate debt ratio in accordance with its established policy. As of March 31, 2011, the Company had $85.0 million of total variable rate debt outstanding, of which $40.0 million was swapped to fixed rate debt, resulting in $45.0 million of variable rate debt. The interest rate swap contracts paid fixed rates of interest and received variable rates of interest. The contracts and related debt had maturity dates during fiscal year 2012. The interest rate swaps were terminated prior to the maturity dates in conjunction with the repayments of debt and were settled for an aggregate loss of $0.1 million. The $0.1 million loss was recorded during the fourth quarter of fiscal year 2011 on the termination of the interest rate swaps and was recorded within interest expense in the Consolidated Statement of Operations.

The Company uses forward foreign currency contracts to manage foreign currency rate fluctuations associated with certain forecasted intercompany transactions. The Company’s primary forward foreign currency contracts hedge approximately $0.6 million of monthly payments in Canadian dollars for intercompany transactions. The Company’s forward foreign currency contracts hedge transactions through September 2012.

These cash flow hedges were designed and are effective as cash flow hedges. They were recorded at fair value within other noncurrent liabilities or other current assets in the Condensed Consolidated Balance Sheet, with corresponding offsets primarily recorded in other comprehensive income (loss), net of tax.

Freestanding Derivative Forward Contracts

The Company uses freestanding derivative forward contracts to offset the Company’s exposure to the change in fair value of certain foreign currency denominated investments and intercompany assets and liabilities. These derivatives are not designated as hedges and therefore, changes in the fair value of these forward contracts are recognized currently in earnings, thereby offsetting the current earnings effect of the related foreign currency denominated assets and liabilities.

The Company had the following derivative instruments in its Condensed Consolidated Balance Sheet as of March 31, 2012 and June 30, 2011:

	Asset					Liability
		Fair Value					Fair Value
Type	Classification	March 31, 2012		June 30, 2011		Classification	March 31, 2012			June 30, 2011
		(In thousands)					(In thousands)
Designated as hedging instruments — Cash Flow Hedges:
Forward foreign currency contracts	Other current assets	$	—	$	—	Other current liabilities	$	(47	)	$	(599	)
Freestanding derivative contracts — not designated as hedging instruments:
Forward foreign currency contracts	Other current assets	$	24	$	212	Other current liabilities	$	—		$	—
Total		$	24	$	212		$	(47	)	$	(599	)

The table below sets forth the gain (loss) on the Company’s derivative instruments recorded within accumulated other comprehensive income (AOCI) in the Consolidated Balance Sheet for the nine months ended March 31, 2012 and 2011. The table also sets forth the loss on the Company’s derivative instruments that has been reclassified from AOCI into current earnings during the nine months ended March 31, 2012 and 2011 within the following line items in the Condensed Consolidated Statement of Operations.

	Gain (Loss) Recognized in Other Comprehensive Income (Loss) Nine Months Ended March 31,					Loss Reclassified from Accumulated OCI into (Loss) Income Nine Months Ended March 31,
Type	2012		2011			Classification	2012		2011
	(In thousands)						(In thousands)
Designated as hedging instruments — Cash Flow Hedges:
Interest rate swaps	$	—	$	448			$	—	$	—
Forward foreign currency contracts	341		(455		)	Cost of sales	—		(48		)
Total	$	341	$	(7	)		$	—	$	(48	)

As of March 31, 2012 the Company estimates that it will reclassify into earnings during the next twelve months a gain of less than $0.1 million from the pretax amount recorded in AOCI as the anticipated cash flows occur.

The table below sets forth the (loss) gain on the Company’s derivative instruments for nine months ended March 31, 2012 and 2011 recorded within interest income and other, net in the Condensed Consolidated Statement of Operations.

	Derivative Impact on (Loss) Income for the Nine Months Ended March 31,
Type	Classification	2012			2011
		(In thousands)
Freestanding derivative contracts — not designated as hedging instruments:
Forward foreign currency contracts	Interest income and other, net	$	(189	)	$	426

XML

DISCONTINUED OPERATIONS:

9 Months Ended

Mar. 31, 2012

DISCONTINUED OPERATIONS:

DISCONTINUED OPERATIONS:

6.DISCONTINUED OPERATIONS:

On February 16, 2009, the Company sold its Trade Secret salon concept (Trade Secret). The Company reported Trade Secret as a discontinued operation.

The Company has a formal note receivable agreement with the purchaser of Trade Secret. The Company recorded valuation reserves of $9.0 and $22.2 million during the three months ended March 31, 2011 and June 30, 2011, respectively. The carrying value of the note receivable was fully reserved as of June 30, 2011. The Company has determined the collectibility of accrued interest on the note receivable to be less than probable. The Company suspended recognition of interest income effective April 2010 and will use the cash basis method for recognizing future interest income. The Company did not receive interest payments from the purchaser of Trade Secret during the nine months ended March 31, 2012.

The purchaser of Trade Secret emerged from bankruptcy in March 2012 and in conjunction, the Company entered into a credit and security agreement in which the principal balance of the note receivable was reduced to $18.0 million. Payments of $0.5 million are due quarterly beginning on May 31, 2012. Upon receipt of the quarterly payments through February 2019 the remaining principal and unpaid interest will be forgiven.

Effective in the second quarter of fiscal year 2010, the Company has an agreement in which the Company provides warehouse services to the purchaser of Trade Secret. Under the warehouse services agreement, the Company recognized $0.3 and $0.6 million of other income related to warehouse services during the three months ended March 31, 2012 and 2011, respectively. During the nine months ended March 31, 2012 and 2011, the Company recognized $1.2 and $2.0 million, respectively, of other income related to warehouse services.

The following table provides the amounts due to the Company from the purchaser of Trade Secret:

	Classification	March 31, 2012			June 30, 2011
		(Dollars in thousands)
Carrying value:
Warehouse services	Receivables, net	$	135		$	320
Note receivable, current	Other current assets	2,912			2,607
Note receivable, current valuation allowance	Other current assets	(2,912		)	(2,607		)
Note receivable, long-term	Other assets	15,088			31,086
Note receivable, long-term valuation allowance	Other assets	(15,088		)	(31,086		)
Total note receivable, net		$	135		$	320

The Company utilized the consolidation of variable interest entities guidance to determine whether or not Trade Secret was a VIE, and if so, whether the Company was the primary beneficiary of Trade Secret. The Company concluded that Trade Secret is a VIE based on the fact that the equity investment at risk in Trade Secret is insufficient. The Company determined that the purchaser of Trade Secret has met the power criterion due to the purchaser of Trade Secret having the authority to direct the activities that most significantly impact Trade Secret’s economic performance. The Company concluded based on the consideration above that the primary beneficiary of Trade Secret is the purchaser of Trade Secret. The exposure to loss related to the Company’s involvement with Trade Secret is the guarantee of approximately 30 operating leases. The Company has determined the exposure to the risk of loss on the guarantee of the operating leases to be immaterial to the financial statements.

During the three and nine months ended March 31, 2012, the Company recorded a $1.1 million tax benefit in discontinued operations related to the release of tax reserves associated with the disposition of the Trade Secret salon concept.

XML

DISCONTINUED OPERATIONS: (Tables)

9 Months Ended

Mar. 31, 2012

DISCONTINUED OPERATIONS:

Schedule of amounts due from the purchaser of Trade Secret

	Classification	March 31, 2012			June 30, 2011
		(Dollars in thousands)
Carrying value:
Warehouse services	Receivables, net	$	135		$	320
Note receivable, current	Other current assets	2,912			2,607
Note receivable, current valuation allowance	Other current assets	(2,912		)	(2,607		)
Note receivable, long-term	Other assets	15,088			31,086
Note receivable, long-term valuation allowance	Other assets	(15,088		)	(31,086		)
Total note receivable, net		$	135		$	320

XML

SHAREHOLDERS' EQUITY (Tables)

9 Months Ended

Mar. 31, 2012

SHAREHOLDERS' EQUITY:

Reconciliation of shares used in the computation of basic and diluted earnings per share

	For the Periods Ended March 31,
	Three Months		Nine Months
	2012	2011	2012	2011
	(Shares in thousands)
Weighted average shares for basic earnings per share	57,053	56,704	57,029	56,672
Effect of dilutive securities:
Dilutive effect of stock-based compensation (1)	—	—	—	287
Weighted average shares for diluted earnings per share	57,053	56,704	57,029	56,959

(1)For the three months ended March 31, 2012 and 2011, 237 and 355 common stock equivalents of potentially dilutive common stock, respectively, were not included in the diluted earnings per share calculation because to do so would have been anti-dilutive. For the nine months ended March 31, 2012, 206 common stock equivalents of potentially dilutive common stock were not included in the diluted earnings per share calculation because to do so would have been anti-dilutive.

Awards excluded from earnings per share calculations

	For the Periods Ended March 31,
	Three Months		Nine Months
	2012	2011	2012	2011
	(Shares in thousands)		(Shares in thousands)
Basic earnings per share:
RSAs (1)	669	872	669	872
RSUs (1)	50	215	50	215
	719	1,087	719	1,087
Diluted earnings per share:
Stock options (2)	791	889	791	889
SARs (2)	900	1,039	901	1,039
RSAs (2)	6	—	29	104
Shares issuable upon conversion of debt (2)	11,217	11,158	11,201	11,158
	12,914	13,086	12,922	13,190

(1)Shares were not vested

(2)Shares were anti-dilutive

Schedule of change in additional paid-in capital

	(Dollars in thousands)
Balance, June 30, 2011	$	341,190
Stock-based compensation	6,065
Taxes, forfeitures and issuances of restricted stock, net	(309		)
Vested stock option and stock appreciation rights expirations	(264		)
Franchise stock incentive plan	251
Balance, March 31, 2012	$	346,933

Schedule of details related to Comprehensive Income (Loss)

	For the Periods Ended March 31,
	Three Months						Nine Months
	2012			2011			2012			2011
	(Dollars in thousands)
Net (loss) income	$	(1,369	)	$	(25,335	)	$	(50,459	)	$	7,490
Other comprehensive (loss) income:
Changes in fair market value of financial instruments designated as cash flow hedges, net of taxes	(16		)	40			341			(55		)
Change in cumulative foreign currency translation	6,967			10,903			(15,675		)	28,455
Total comprehensive income (loss)	$	5,582		$	(14,392	)	$	(65,793	)	$	35,890

XML

INCOME TAXES:

9 Months Ended

Mar. 31, 2012

INCOME TAXES:

INCOME TAXES:

10.         INCOME TAXES:

The determination of the annual effective income tax rate is based upon a number of significant estimates and judgments, including the estimated annual pretax income of the Company in each tax jurisdiction in which it operates and the development of tax planning strategies during the year.  In addition, as a global enterprise, the Company’s interim tax expense can be impacted by changes in tax rates or laws, the finalization of tax audits or reviews, as well as other factors that cannot be predicted with certainty.  As such, there can be significant volatility in interim tax provisions.

During the three and nine months ended March 31, 2012, the Company’s continuing operations recognized tax expense of $6.0 and $5.3 million, respectively, with corresponding effective tax rates of 32.4 and 13.0 percent utilizing the year-to-date method.  This is compared to a tax benefit of $44.7 and $29.7 million with corresponding effective tax rates of 65.2 and 112.1 percent in the comparable periods of the prior year utilizing the estimated annual effective tax rate method. The Company utilized the year-to-date method in calculating its tax rate for the three and six months ended December 31, 2011 rather than utilizing its historical method of calculating an estimated annual effective tax rate. As a result, the Company calculated its tax rate utilizing the year-to-date method for the three and nine months ending March 31, 2012. The effective income tax rate for the three and nine months ended March 31, 2012 was impacted by $0.9 million in release of tax reserves and $0.6 million of qualifying employment tax credits.

The effective income tax rate for the three and nine months ended March 31, 2011 was negatively impacted by the $74.1 million impairment of goodwill in the North American segment which is only partially deductible for tax purposes.

The Company accrues for the effects of open uncertain tax positions and the related potential penalties and interest. Other than the tax reserve release described above, there were no material adjustments to our recorded liability for unrecognized tax benefits during the three and nine months ended March 31, 2012.  It is reasonably possible that the amount of the unrecognized tax benefit with respect to certain of our unrecognized tax positions will increase or decrease during the next 12 months. However, we do not expect the change to have a significant effect on our consolidated results of operations or financial position.

The Company files tax returns and pays tax primarily in the United States, Canada, the United Kingdom, Luxembourg and the Netherlands as well as states, cities, and provinces within these jurisdictions. In the United States, fiscal years 2009 and after remain open for federal tax audit. For state tax audits, the statute of limitations generally spans three to four years, resulting in a number of states remaining open for tax audits dating back to fiscal year 2007. However, the Company is under audit in a number of states in which the statute of limitations has been extended to fiscal years 2000 and forward. Internationally (including Canada), the statute of limitations for tax audits varies by jurisdiction, but generally ranges from three to five years.

XML

LITIGATION:

9 Months Ended

Mar. 31, 2012

LITIGATION:

LITIGATION:

8.             LITIGATION:

The Company is a defendant in various lawsuits and claims arising out of the normal course of business. Like certain other large retail employers, the Company has been faced with allegations of purported class-wide consumer and wage and hour violations. In addition, the Company is a nominal defendant, and nine current and former directors and officers of the Company are named defendants, in a shareholder derivative action in Minnesota state court.  The derivative shareholder alleges that the individual defendants breached their fiduciary duties to the Company in connection with their approval of certain executive compensation arrangements and certain related party transactions.  Litigation is inherently unpredictable and the outcome of these matters cannot presently be determined. Although the actions are being vigorously defended, the Company could in the future incur judgments or enter into settlements of claims that could have a material adverse effect on its results of operations in any particular period.

XML

FINANCING ARRANGEMENTS:

9 Months Ended

Mar. 31, 2012

FINANCING ARRANGEMENTS:

FINANCING ARRANGEMENTS:

9.             FINANCING ARRANGEMENTS:

The Company’s long-term debt as of March 31, 2012 and June 30, 2011 consisted of the following:

		Interest rate percentage		Amounts outstanding
	Maturity Dates	March 31, 2012	June 30, 2011	March 31, 2012			June 30, 2011
	(fiscal year)			(Dollars in thousands)
Senior term notes	2013 — 2018	6.69 — 8.50%	6.69 — 8.50%	$	115,714		$	133,571
Convertible senior notes	2015	5.00	5.00	159,873			156,248
Revolving credit facility	2016	—	—	—			—
Equipment and leasehold notes payable	2015 — 2016	4.90 — 8.78	8.80 — 9.14	16,312			22,273
Other notes payable	2012 — 2013	5.75 — 8.00	5.75 — 8.00	408			1,319
				292,307			313,411
Less current portion				(28,877		)	(32,252		)
Long-term portion				$	263,430		$	281,159

The debt agreements contain covenants, including limitations on incurrence of debt, granting of liens, investments, merger or consolidation, and transactions with affiliates. In addition, the Company must adhere to specified fixed charge coverage and leverage ratios, as well as minimum net worth levels. The Company was in compliance with all covenants and other requirements of our financing arrangements as of March 31, 2012.

The table below contains details related to the Company’s financing arrangements during the nine months ended March 31, 2012 and 2011:

	For the Nine Months Ended March 31,
Total Debt	2012			2011
	(Dollars in Thousands)
Balance at June 30,	$	313,411		$	440,029
Repayment of long-term debt and capital lease obligations	(9,669		)	(3,334		)
Amortized debt discount	1,183			1,086
Other	(910		)	1,888
Balance at September 30,	$	304,015		$	439,669
Repayment of long-term debt and capital lease obligations	(12,321		)	(39,258		)
Amortized debt discount	1,208			1,110
Other	(21		)	2,624
Balance at December 31,	$	292,881		$	404,145
Repayment of long-term debt and capital lease obligations	(1,811		)	(2,937		)
Amortized debt discount	1,234			1,134
Other	3			1,949
Balance at March 31,	$	292,307		$	404,291

Private Shelf Agreement

At March 31, 2012 and June 30, 2011, the Company had $115.7 and $133.6 million, respectively, in unsecured, fixed rate, senior term notes outstanding under a Private Shelf Agreement, of which $22.1 million were classified as part of the current portion of the Company’s long-term debt at March 31, 2012 and June 30, 2011. The notes require quarterly payments, and final maturity dates range from June 2013 through December 2017.

Convertible Senior Notes

In July 2009, the Company issued $172.5 million aggregate principal amount of 5.0 percent convertible senior notes due July 2014. The notes are unsecured, senior obligations of the Company and interest is payable semi-annually in arrears on January 15 and July 15 of each year at a rate of 5.0 percent per year. Upon the July 2009 issuance the notes were convertible subject to certain conditions further described below at an initial conversion rate of 64.6726 shares of the Company’s common stock per $1,000 principal amount of notes (representing an initial conversion price of approximately $15.46 per share of the Company’s common stock). As of March 31, 2012, the conversion rate was 65.0715 shares of the Company’s common stock per $1,000 principal amount of notes (representing a conversion price of approximately $15.37 per share of the Company’s common stock).

Holders may convert their notes at their option prior to April 15, 2014 if the Company’s stock price meets certain price triggers or upon the occurrence of specified corporate events as defined in the convertible senior note agreement. On or after April 15, 2014, holders may convert each of their notes at their option at any time prior to the maturity date for the notes.

The Company has the choice of net-cash settlement, settlement in its own shares or a combination thereof and concluded the conversion option is indexed to its own stock. As a result, the Company allocated $24.7 million of the $172.5 million principal amount of the convertible senior notes to equity, which resulted in a $24.7 million debt discount. The allocation was based on measuring the fair value of the convertible senior notes using a discounted cash flow analysis. The discount rate was based on an estimated credit rating for the Company. The estimated fair value of the convertible senior notes was $147.8 million, and the resulting $24.7 million debt discount will be amortized over the period the convertible senior notes are expected to be outstanding, which is five years, as additional non-cash interest expense. The combined debt discount amortization and the contractual interest coupon resulted in an effective interest rate on the convertible debt of 8.9 percent.

The following table provides equity and debt information for the convertible senior notes:

Convertible Senior Notes Due 2014	March 31, 2012			June 30, 2011
	(Dollars in thousands)
Principal amount on the convertible senior notes	$	172,500		$	172,500
Unamortized debt discount	(12,627		)	(16,252		)
Net carrying amount of convertible debt	$	159,873		$	156,248

The following table provides interest rate and interest expense amounts related to the convertible senior notes:

	For the Nine Months Ended March 31,
Convertible Senior Notes Due 2014	2012		2011
	(Dollars in thousands)
Interest cost related to contractual interest coupon — 5.0%	$	6,469	$	6,469
Interest cost related to amortization of the discount	3,625		3,329
Total interest cost	$	10,094	$	9,798

Revolving Credit Facility

As of March 31, 2012 and June 30, 2011, the Company had no outstanding borrowings under its revolving credit facility. Additionally, the Company had outstanding standby letters of credit under the facility of $26.1 and $26.0 million at March 31, 2012 and June 30, 2011, respectively, primarily related to its self-insurance program. Unused available credit under the facility at March 31, 2012 and June 30, 2011 was $373.9 and $374.0 million, respectively. The facility expires in June 2016.

Equipment and Leasehold Notes Payable

The equipment and leasehold notes payable are primarily comprised of capital lease obligations. In September 2011, the Company entered into an agreement to refinance existing capital leases to a three year term with a contract rate of 4.9 percent.  Capital leases of $20.5 million are amortized at the historical rate of 9.2 percent.  There was no gain or loss recorded on the refinance. The Company entered into the refinancing to reduce cash interest payments.

Other Notes Payable

The Company had $0.4 and $1.3 million in unsecured outstanding notes at March 31, 2012 and June 30, 2011, respectively, related to debt assumed in acquisitions.

XML

SEGMENT INFORMATION:

9 Months Ended

Mar. 31, 2012

SEGMENT INFORMATION:

SEGMENT INFORMATION:

11.          SEGMENT INFORMATION:

As of March 31, 2012, the Company owned, franchised, or held ownership interests in approximately 12,700 worldwide locations. The Company’s locations consisted of 9,380 North American salons (located in the United States, Canada and Puerto Rico), 402 international salons, 98 hair restoration centers and approximately 2,780 locations in which the Company maintains an ownership interest.

The Company operates its North American salon operations through five primary concepts: Regis, MasterCuts, SmartStyle, Supercuts and Promenade salons. The concepts offer similar products and services, concentrate on the mass market consumer marketplace and have consistent distribution channels. All of the company-owned and franchise salons within the North American salon concepts are located in high traffic, retail shopping locations that attract mass market consumers, and the individual salons display similar long-term economic characteristics. The salons share interdependencies and a common support base.

The Company operates its international salon operations, primarily in the United Kingdom, through three primary concepts: Regis, Supercuts, and Sassoon salons. Consistent with the North American concepts, the international concepts offer similar products and services, concentrate on the mass market consumer marketplace and have consistent distribution channels. All of the international salon concepts are company-owned and are located in malls, leading department stores, and high-street locations. Individual salons display similar long-term economic characteristics. The salons share interdependencies and a common support base.

The Company’s company-owned and franchise hair restoration centers are located in the United States and Canada. The Company’s hair restoration centers offer three hair restoration solutions; hair systems, hair transplants and hair therapy, which are targeted at the mass market consumer. Hair restoration centers are located primarily in office and professional buildings within larger metropolitan areas.

Based on the way the Company manages its business, it has reported its North American salons, international salons and hair restoration centers as three separate reportable segments.

Financial information for the Company’s reporting segments is shown in the following tables:

	For the Three Months Ended March 31, 2012
	Salons				Hair Restoration		Unallocated
	North America		International		Centers		Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	390,202	$	22,771	$	17,229	$	—		$	430,202
Product	103,335		9,818		19,864		—			133,017
Royalties and fees	9,775		—		590		—			10,365
	503,312		32,589		37,683		—			573,584
Operating expenses:
Cost of service	227,702		11,822		10,855		—			250,379
Cost of product	51,520		5,344		6,966		—			63,830
Site operating expenses	45,314		1,834		1,687		—			48,835
General and administrative	27,188		2,980		9,992		34,103			74,263
Rent	73,087		8,604		2,198		479			84,368
Depreciation and amortization	16,748		1,403		3,244		5,314			26,709
Total operating expenses	441,559		31,987		34,942		39,896			548,384
Operating income (loss)	61,753		602		2,741		(39,896		)	25,200
Other income (expense):
Interest expense	—		—		—		(6,790		)	(6,790		)
Interest income and other, net	—		—		—		123			123
Income (loss) from continuing operations before income taxes and equity in loss of affiliated companies	$	61,753	$	602	$	2,741	$	(46,563	)	$	18,533

	For the Three Months Ended March 31, 2011
	Salons					Hair Restoration		Unallocated
	North America			International		Centers		Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	398,731		$	24,550	$	16,828	$	—		$	440,109
Product	101,907			10,985		18,458		—			131,350
Royalties and fees	9,201			—		607		—			9,808
	509,839			35,535		35,893		—			581,267
Operating expenses:
Cost of service	233,404			12,153		9,817		—			255,374
Cost of product	51,209			5,885		5,974		—			63,068
Site operating expenses	46,932			2,244		1,346		—			50,522
General and administrative	30,771			2,915		10,507		42,197			86,390
Rent	72,577			9,006		2,297		511			84,391
Depreciation and amortization	18,347			1,069		3,195		4,315			26,926
Goodwill impairment	74,100			—		—		—			74,100
Total operating expenses	527,340			33,272		33,136		47,023			640,771
Operating (loss) income	(17,501		)	2,263		2,757		(47,023		)	(59,504		)
Other income (expense):
Interest expense	—			—		—		(8,337		)	(8,337		)
Interest income and other, net	—			—		—		(651		)	(651		)
(Loss) income from continuing operations before income taxes and equity in loss of affiliated companies	$	(17,501	)	$	2,263	$	2,757	$	(56,011	)	$	(68,492	)

	For the Nine Months Ended March 31, 2012
	Salons				Hair Restoration			Unallocated
	North America		International		Centers			Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	1,160,060	$	71,955	$	51,186		$	—		$	1,283,201
Product	304,634		28,192		59,316			—			392,142
Royalties and fees	28,544		—		1,724			—			30,268
	1,493,238		100,147		112,226			—			1,705,611
Operating expenses:
Cost of service	669,528		37,634		31,569			—			738,731
Cost of product	151,717		15,177		20,384			—			187,278
Site operating expenses	138,076		6,868		4,771			—			149,715
General and administrative	85,478		8,861		27,325			106,344			228,008
Rent	219,988		26,428		6,693			1,179			254,288
Depreciation and amortization	52,410		3,821		9,802			26,477			92,510
Goodwill impairment	—		—		78,426			—			78,426
Total operating expenses	1,317,197		98,789		178,970			134,000			1,728,956
Operating income (loss)	176,041		1,358		(66,744		)	(134,000		)	(23,345		)
Other income (expense):
Interest expense	—		—		—			(21,353		)	(21,353		)
Interest income and other, net	—		—		—			4,098			4,098
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	$	176,041	$	1,358	$	(66,744	)	$	(151,255	)	$	(40,600	)

	For the Nine Months Ended March 31, 2011
	Salons				Hair Restoration		Unallocated
	North America		International		Centers		Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	1,184,708	$	75,547	$	50,322	$	—		$	1,310,577
Product	305,802		32,123		55,854		—			393,779
Royalties and fees	27,711		—		1,817		—			29,528
	1,518,221		107,670		107,993		—			1,733,884
Operating expenses:
Cost of service	687,440		38,195		28,945		—			754,580
Cost of product	152,564		17,396		18,109		—			188,069
Site operating expenses	140,000		7,027		3,101		—			150,128
General and administrative	93,134		9,126		27,362		106,690			236,312
Rent	219,649		26,579		6,875		1,631			254,734
Depreciation and amortization	53,002		3,317		9,507		13,341			79,167
Goodwill impairment	74,100		—		—		—			74,100
Total operating expenses	1,419,889		101,640		93,899		121,662			1,737,090
Operating income (loss)	98,332		6,030		14,094		(121,662		)	(3,206		)
Other income (expense):
Interest expense	—		—		—		(25,998		)	(25,998		)
Interest income and other, net	—		—		—		2,730			2,730
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	$	98,332	$	6,030	$	14,094	$	(144,930	)	$	(26,474	)

XML

GOODWILL AND OTHER INTANGIBLES: (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended		3 Months Ended	9 Months Ended				3 Months Ended	9 Months Ended
	Dec. 31, 2011	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2011 North American Salons	Mar. 31, 2012 North American Salons	Mar. 31, 2011 North American Salons	Mar. 31, 2012 International Salons	Jun. 30, 2011 International Salons	Dec. 31, 2011 Hair Restoration Centers	Mar. 31, 2012 Hair Restoration Centers
Changes in goodwill
Gross goodwill at the beginning of the period			$ 909,676			$ 715,219		$ 41,661	$ 41,661		$ 152,796
Accumulated impairment losses at the beginning of the period			(229,164)			(187,503)		(41,661)	(41,661)
Net goodwill at the beginning of the period			680,512			527,716					152,796
Goodwill acquired			4,899			4,899
Translation rate adjustments			(1,814)			(1,816)					2
Goodwill impairment	(78,426)	(74,100)	(78,426)	(74,100)	(74,100)		(74,100)			(78,426)	(78,426)
Gross goodwill at the end of the period			912,761			718,302		41,661	41,661		152,798
Accumulated impairment losses at the end of the period			(307,590)			(187,503)		(41,661)	(41,661)		(78,426)
Net goodwill at the end of the period			$ 605,171			$ 530,799				$ 74,400	$ 74,372

XML

GOODWILL AND OTHER INTANGIBLES: (Tables)

9 Months Ended

Mar. 31, 2012

GOODWILL AND OTHER INTANGIBLES:

Schedule of goodwill

	Salons						Hair Restoration
	North America			International			Centers			Consolidated
	(Dollars in thousands)
Gross goodwill at June 30, 2011	$	715,219		$	41,661		$	152,796		$	909,676
Accumulated impairment losses	(187,503		)	(41,661		)	—			(229,164		)
Net goodwill at June 30, 2011	527,716			—			152,796			680,512
Goodwill acquired (1)	4,899			—			—			4,899
Translation rate adjustments	(1,816		)	—			2			(1,814		)
Goodwill impairment (2)	—			—			(78,426		)	(78,426		)
Gross goodwill at March 31, 2012	718,302			41,661			152,798			912,761
Accumulated impairment losses	(187,503		)	(41,661		)	(78,426		)	(307,590		)
Net goodwill at March 31, 2012	$	530,799		$	—		$	74,372		$	605,171

(1)See Note 5 to the Condensed Consolidated Financial Statements.

(2)As a result of the Company’s interim impairment test of goodwill during the three months ended December 31, 2011, a $78.4 million impairment charge was recorded for the excess of the carrying value of goodwill over the implied fair value of goodwill for the Hair Restoration Centers reporting unit.

Schedule of other intangible assets

	March 31, 2012							June 30, 2011
			Accumulated							Accumulated
	Cost		Amortization			Net		Cost		Amortization			Net
	(Dollars in thousands)
Amortized intangible assets:
Brand assets and trade names	$	80,110	$	(15,836	)	$	64,274	$	80,310	$	(14,329	)	$	65,981
Customer lists	53,188		(38,281		)	14,907		53,188		(34,096		)	19,092
Franchise agreements	22,469		(9,594		)	12,875		22,221		(8,909		)	13,312
Lease intangibles	14,913		(5,709		)	9,204		14,948		(5,168		)	9,780
Non-compete agreements	210		(110		)	100		353		(232		)	121
Other	4,578		(1,566		)	3,012		4,429		(1,387		)	3,042
	$	175,468	$	(71,096	)	$	104,372	$	175,449	$	(64,121	)	$	111,328

Schedule of weighted average amortization periods of intangible assets

	Weighted Average
	Amortization Period
	March 31, 2012	June 30, 2011
	(In years)
Amortized intangible assets:
Brand assets and trade names	39	39
Customer lists	10	10
Franchise agreements	22	22
Lease intangibles	20	20
Non-compete agreements	6	5
Other	21	25
Total	26	26

Schedule of future estimated amortization expense related to amortizable intangible assets

Fiscal Year	(Dollars in thousands)
2012 (Remainder: three-month period)	$	2,405
2013	9,426
2014	9,210
2015	6,168
2016	4,010

XML

SEGMENT INFORMATION: (Tables)

9 Months Ended

Mar. 31, 2012

SEGMENT INFORMATION:

Schedule of summarized financial information of reportable operating segments

	For the Three Months Ended March 31, 2012
	Salons				Hair Restoration		Unallocated
	North America		International		Centers		Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	390,202	$	22,771	$	17,229	$	—		$	430,202
Product	103,335		9,818		19,864		—			133,017
Royalties and fees	9,775		—		590		—			10,365
	503,312		32,589		37,683		—			573,584
Operating expenses:
Cost of service	227,702		11,822		10,855		—			250,379
Cost of product	51,520		5,344		6,966		—			63,830
Site operating expenses	45,314		1,834		1,687		—			48,835
General and administrative	27,188		2,980		9,992		34,103			74,263
Rent	73,087		8,604		2,198		479			84,368
Depreciation and amortization	16,748		1,403		3,244		5,314			26,709
Total operating expenses	441,559		31,987		34,942		39,896			548,384
Operating income (loss)	61,753		602		2,741		(39,896		)	25,200
Other income (expense):
Interest expense	—		—		—		(6,790		)	(6,790		)
Interest income and other, net	—		—		—		123			123
Income (loss) from continuing operations before income taxes and equity in loss of affiliated companies	$	61,753	$	602	$	2,741	$	(46,563	)	$	18,533

	For the Three Months Ended March 31, 2011
	Salons					Hair Restoration		Unallocated
	North America			International		Centers		Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	398,731		$	24,550	$	16,828	$	—		$	440,109
Product	101,907			10,985		18,458		—			131,350
Royalties and fees	9,201			—		607		—			9,808
	509,839			35,535		35,893		—			581,267
Operating expenses:
Cost of service	233,404			12,153		9,817		—			255,374
Cost of product	51,209			5,885		5,974		—			63,068
Site operating expenses	46,932			2,244		1,346		—			50,522
General and administrative	30,771			2,915		10,507		42,197			86,390
Rent	72,577			9,006		2,297		511			84,391
Depreciation and amortization	18,347			1,069		3,195		4,315			26,926
Goodwill impairment	74,100			—		—		—			74,100
Total operating expenses	527,340			33,272		33,136		47,023			640,771
Operating (loss) income	(17,501		)	2,263		2,757		(47,023		)	(59,504		)
Other income (expense):
Interest expense	—			—		—		(8,337		)	(8,337		)
Interest income and other, net	—			—		—		(651		)	(651		)
(Loss) income from continuing operations before income taxes and equity in loss of affiliated companies	$	(17,501	)	$	2,263	$	2,757	$	(56,011	)	$	(68,492	)

	For the Nine Months Ended March 31, 2012
	Salons				Hair Restoration			Unallocated
	North America		International		Centers			Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	1,160,060	$	71,955	$	51,186		$	—		$	1,283,201
Product	304,634		28,192		59,316			—			392,142
Royalties and fees	28,544		—		1,724			—			30,268
	1,493,238		100,147		112,226			—			1,705,611
Operating expenses:
Cost of service	669,528		37,634		31,569			—			738,731
Cost of product	151,717		15,177		20,384			—			187,278
Site operating expenses	138,076		6,868		4,771			—			149,715
General and administrative	85,478		8,861		27,325			106,344			228,008
Rent	219,988		26,428		6,693			1,179			254,288
Depreciation and amortization	52,410		3,821		9,802			26,477			92,510
Goodwill impairment	—		—		78,426			—			78,426
Total operating expenses	1,317,197		98,789		178,970			134,000			1,728,956
Operating income (loss)	176,041		1,358		(66,744		)	(134,000		)	(23,345		)
Other income (expense):
Interest expense	—		—		—			(21,353		)	(21,353		)
Interest income and other, net	—		—		—			4,098			4,098
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	$	176,041	$	1,358	$	(66,744	)	$	(151,255	)	$	(40,600	)

	For the Nine Months Ended March 31, 2011
	Salons				Hair Restoration		Unallocated
	North America		International		Centers		Corporate			Consolidated
	(Dollars in thousands)
Revenues:
Service	$	1,184,708	$	75,547	$	50,322	$	—		$	1,310,577
Product	305,802		32,123		55,854		—			393,779
Royalties and fees	27,711		—		1,817		—			29,528
	1,518,221		107,670		107,993		—			1,733,884
Operating expenses:
Cost of service	687,440		38,195		28,945		—			754,580
Cost of product	152,564		17,396		18,109		—			188,069
Site operating expenses	140,000		7,027		3,101		—			150,128
General and administrative	93,134		9,126		27,362		106,690			236,312
Rent	219,649		26,579		6,875		1,631			254,734
Depreciation and amortization	53,002		3,317		9,507		13,341			79,167
Goodwill impairment	74,100		—		—		—			74,100
Total operating expenses	1,419,889		101,640		93,899		121,662			1,737,090
Operating income (loss)	98,332		6,030		14,094		(121,662		)	(3,206		)
Other income (expense):
Interest expense	—		—		—		(25,998		)	(25,998		)
Interest income and other, net	—		—		—		2,730			2,730
Income (loss) from continuing operations before income taxes and equity in (loss) income of affiliated companies	$	98,332	$	6,030	$	14,094	$	(144,930	)	$	(26,474	)

XML

DERIVATIVE FINANCIAL INSTRUMENTS: (Details 3) (USD $)	9 Months Ended
	Mar. 31, 2012	Mar. 31, 2011
Cash Flow Hedges
Derivative gains and losses
Gain (Loss) Recognized in Other Comprehensive Income (Loss)	$ 341,000	$ (7,000)
Loss Reclassified from Accumulated OCI into (Loss) Income		(48,000)
Cash Flow Hedges | Less than
Derivative gains and losses
Gain (loss) on cash flow hedge expected to be recognized in earnings	100,000
Cash Flow Hedges | Interest rate swaps
Derivative gains and losses
Gain (Loss) Recognized in Other Comprehensive Income (Loss)		448,000
Cash Flow Hedges | Forward foreign currency contracts
Derivative gains and losses
Gain (Loss) Recognized in Other Comprehensive Income (Loss)	341,000	(455,000)
Loss Reclassified from Accumulated OCI into (Loss) Income		(48,000)
Freestanding derivative contracts | Forward foreign currency contracts
Derivative gains and losses
Derivatives Impact on (Loss) Income	$ (189,000)	$ 426,000

XML

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (USD $) In Thousands, unless otherwise specified	9 Months Ended
	Mar. 31, 2012		Mar. 31, 2011
Cash flows from operating activities:
Net (loss) income	$ (50,459)		$ 7,490
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation	85,184		71,823
Amortization	7,326		7,344
Equity in loss (income) of affiliated companies	5,688		(4,286)
Dividends received from affiliated companies	927		6,051
Deferred income taxes	(4,981)		(15,283)
Goodwill impairment	78,426		74,100
Excess tax benefits from stock-based compensation plans			(67)
Stock-based compensation	6,065		7,156
Amortization of debt discount and financing costs	4,974		4,816
Other noncash items affecting earnings	(2)		1,943
Changes in operating assets and liabilities:
Receivables	(5,221)	[1]	(2,429)	[1]
Inventories	(10,647)	[1]	(6,919)	[1]
Income tax receivable	10,438	[1]	(8,070)	[1]
Other current assets	197	[1]	5,081	[1]
Other assets	(2,622)	[1]	1,545	[1]
Accounts payable	(294)	[1]	5,727	[1]
Accrued expenses	(14,995)	[1]	(1,703)	[1]
Other noncurrent liabilities	(6,960)	[1]	6,975	[1]
Net cash provided by operating activities	103,044		161,294
Cash flows from investing activities:
Capital expenditures	(65,619)		(48,617)
Proceeds from sale of assets	405		608
Asset acquisitions, net of cash acquired and certain obligations assumed	(2,225)		(16,296)
Proceeds from loans and investments	2,315		15,000
Disbursements for loans and investments			(72,301)
Net cash used in investing activities	(65,124)		(121,606)
Cash flows from financing activities:
Borrowings on revolving credit facilities	427,800
Payments on revolving credit facilities	(427,800)
Repayments of long-term debt and capital lease obligations	(23,801)		(45,529)
Excess tax benefits from stock-based compensation plans			67
Proceeds from issuance of common stock			689
Dividends paid	(10,405)		(8,057)
Net cash used in financing activities	(34,206)		(52,830)
Effect of exchange rate changes on cash and cash equivalents	(2,394)		6,735
Increase (decrease) in cash and cash equivalents	1,320		(6,407)
Cash and cash equivalents:
Beginning of period	96,263		151,871
End of period	$ 97,583		$ 145,464

[1] Changes in operating assets and liabilities exclude assets acquired and liabilities assumed through acquisitions.

XML

ACQUISITIONS, INVESTMENT IN AND LOANS TO AFFILIATES:

9 Months Ended

Mar. 31, 2012

ACQUISITIONS, INVESTMENT IN AND LOANS TO AFFILIATES:

ACQUISITIONS, INVESTMENT IN AND LOANS TO AFFILIATES:

5.ACQUISITIONS, INVESTMENT IN AND LOANS TO AFFILIATES:

Acquisitions

During the nine months ended March 31, 2012 and 2011, the Company made salon acquisitions and the purchase prices have been allocated to assets acquired and liabilities assumed based on their estimated fair values at the dates of acquisition. These acquisitions individually and in the aggregate are not material to the Company’s operations. Operations of the acquired companies have been included in the operations of the Company since the date of the respective acquisition.

Based upon purchase price allocations, the components of the aggregate purchase prices of the acquisitions made during the nine months ended March 31, 2012 and 2011 and the allocation of the purchase prices were as follows:

	For the Nine Months Ended March 31,
Allocation of Purchase Prices	2012			2011
	(Dollars in thousands)
Components of aggregate purchase prices:
Cash (net of cash acquired)	$	2,225		$	16,296
Liabilities assumed or payable	—			639
	$	2,225		$	16,935
Allocation of the purchase price:
Current assets	$	314		$	611
Property and equipment	241			3,898
Goodwill	4,899			11,223
Identifiable intangible assets	579			1,934
Accounts payable and accrued expenses	(1,062		)	(489		)
Other noncurrent liabilities	(1,246		)	(242		)
Noncontrolling interest	(1,500		)	—
	$	2,225		$	16,935

The majority of the purchase price in salon acquisitions is accounted for as residual goodwill rather than identifiable intangible assets. This stems from the value associated with the walk-in customer base of the acquired salons, which is not recorded as an identifiable intangible asset under current accounting guidance, as well as the limited value and customer preference associated with the acquired hair salon brand. Key factors considered by consumers of hair salon services include personal relationships with individual stylists, service quality and price point competitiveness. These attributes represent the “going concern” value of the salon.

Residual goodwill further represents the Company’s opportunity to strategically combine the acquired business with the Company’s existing structure to serve a greater number of customers through its expansion strategies. In the acquisitions of international salons and hair restoration centers, the residual goodwill primarily represents the growth prospects that are not captured as part of acquired tangible or identified intangible assets. Generally, the goodwill recognized in the North American salon transactions is expected to be fully deductible for tax purposes and the goodwill recognized in the international salon transactions is not deductible for tax purposes. Goodwill generated in certain acquisitions, such as the acquisition of hair restoration centers, is not deductible for tax purposes due to the acquisition structure of the transaction.

During the nine months ended March 31, 2012 and 2011, certain of the Company’s salon acquisitions were from its franchisees. The Company evaluated the effective settlement of the pre-existing franchise contracts and associated rights afforded by those contracts. The Company determined that the effective settlement of the pre-existing franchise contracts at the date of the acquisition did not result in a gain or loss, as the agreements were neither favorable nor unfavorable when compared to similar current market transactions, and no settlement provisions exist in the pre-existing contracts. Therefore, no settlement gain or loss was recognized with respect to the Company’s franchise buybacks.

On July 1, 2011, the Company acquired 31 franchise salon locations through its acquisition of a 60.0 percent ownership interest in Roosters for $2.3 million. The purchase agreement contains a right, Roosters Equity Put, to require the Company to purchase additional ownership interest in Roosters between specified dates in 2012 to 2015, and an option, Roosters Equity Call, whereby the Company can acquire additional ownership interest in Roosters beginning in 2015. The acquisition price is determined based on a multiple of the earnings before interest, taxes, depreciation and amortization of Roosters for a trailing twelve month period adjusted for certain items as defined in the agreement which is intended to approximate fair value. The initial estimated fair values as of July 1, 2011 of the Roosters Equity Put and Roosters Equity Call were $0.2 and $0.1 million, respectively. Any changes in the estimated fair value of the Roosters Equity Put and Roosters Equity Call are recorded in the Company’s Condensed Consolidated Statement of Operations.

The Company utilized the consolidation of variable interest entities guidance to determine whether or not its investment in Roosters was a VIE, and if so, whether the Company was the primary beneficiary of the VIE. The Company concluded that Roosters is a VIE based on the fact that the holders of the equity investment at risk, as a group, lack the obligation to absorb the expected losses of the entity. The Roosters Equity Put is based on a formula that may or may not be at market when exercised, therefore, it could prevent the minority interest owners from absorbing its share of expected losses by transferring such obligation to the Company. Under certain circumstances, including a decline in the fair value of Roosters, the Roosters Equity Put could be exercised and the minority interest owners could be protected from absorbing the downside of the equity interest. As the Roosters Equity Put absorbs a large amount of variability this characteristic results in Roosters being a VIE.

Regis determined that the Company has met the power criterion due to the Company having the authority to direct the activities that most significantly impact Roosters’ economic performance. The Company concluded based on the considerations above that it is the primary beneficiary of Roosters and therefore the financial positions, results of operations, and cash flows of Roosters are consolidated in the Company’s financial statements from the acquisition date. Total assets, total liabilities and total shareholders’ equity of Roosters as of March 31, 2012 were $6.0, $2.1 and $3.9 million, respectively. Net income attributable to the noncontrolling interest in Roosters was $0.1 million for the three and nine months ended March 31, 2012, and was recorded within interest income and other, net in the Condensed Consolidated Statement of Operations. Shareholders’ equity attributable to the noncontrolling interest in Roosters was $1.6 million as of March 31, 2012 and was recorded within retained earnings on the Condensed Consolidated Balance Sheet.

Investment in and loans to affiliates

The table below presents the carrying amount of investments in and loans to affiliates as of March 31, 2012 and June 30, 2011:

	March 31, 2012		June 30, 2011
	(Dollars in thousands)
Empire Education Group, Inc.	$	87,100	$	104,540
Provalliance	106,720		149,245
MY Style	626		2,210
Hair Club for Men, Ltd.	5,184		5,145
	$	199,630	$	261,140

Empire Education Group, Inc.

On August 1, 2007, the Company contributed its 51 wholly-owned accredited cosmetology schools to Empire Education Group, Inc. (EEG) in exchange for a 49.0 percent equity interest in EEG. In January 2008, the Company’s effective ownership interest increased to 55.1 percent related to the buyout of EEG’s minority interest shareholder. EEG operates 105 accredited cosmetology schools. EEG’s financial results for the nine months ended March 31, 2012 were gross revenues of approximately $139 million, gross profit of approximately $51 million, operating income of approximately $13 million and net income of approximately $7 million. EEG’s financial results for the nine months ended March 31, 2011 were gross revenues of approximately $145 million, gross profit of approximately $54 million, operating income of approximately $15 million and net income of approximately $9 million.

At March 31, 2012, the Company had a $20.4 million outstanding loan receivable with EEG that was reclassified in the Condensed Consolidated Balance Sheet as other current assets during the three months ended March 31, 2012 as the loan is due in January 2013. The Company has also provided EEG with a $15.0 million revolving credit facility, against which there were no outstanding borrowings as of March 31, 2012 and 2011. The Company reviews the outstanding loan with EEG for changes in circumstances or the occurrence of events that suggest the Company’s loan may not be recoverable. The $20.4 million outstanding loan with EEG as of March 31, 2012 is in good standing with no associated valuation allowance. During the three months ended March 31, 2012 and 2011, the Company recorded $0.1 and $0.2 million, respectively, of interest income related to the loan and revolving credit facility. During the nine months ended March 31, 2012 and 2011, the Company recorded $0.4 and $0.6 million, respectively, of interest income related to the loan and revolving credit facility. In addition, the Company received $0.4 and $1.0 million in principal payments on the loan during the three and nine months ended March 31, 2012, respectively. The Company has also guaranteed a credit facility of EEG.

The exposure to loss related to the Company’s involvement with EEG is the carrying value of the investment, the outstanding loan and the guarantee of the credit facility. Due to economic and other factors, the Company may be required to record impairment charges related to our investment in EEG and such impairments could be material to our consolidated balance sheet and results of operations. In addition, EEG may be required to record impairment charges related to long-lived assets and goodwill, and our share of such impairment charges could be material to our consolidated balance sheet and results of operations.

The Company utilized consolidation of variable interest entities guidance to determine whether or not its investment in EEG was a variable interest entity (VIE), and if so, whether the Company was the primary beneficiary of the VIE. The Company concluded that EEG was not a VIE based on the fact that EEG had sufficient equity at risk. As the substantive voting control relates to the voting rights of the Board of Directors, the Company granted the other shareholder a proxy to vote such number of the Company’s shares such that the other shareholder would have voting control of 51.0 percent of the common stock of EEG. The Company accounts for EEG as an equity investment under the voting interest model. During the three months ended March 31, 2012 and 2011, the Company recorded $1.5 and $1.8 million, respectively, of equity earnings related to its investment in EEG. During the nine months ended March 31, 2012 and 2011, the Company recorded $4.0 and $4.7 million, respectively, of equity earnings related to its investment in EEG. EEG declared and distributed a dividend during the nine months ended March 31, 2011 for which the Company received $4.1 million in cash and recorded dividend tax expense of $0.3 million.

Provalliance

On January 31, 2008, the Company merged its continental European franchise salon operations with the operations of the Franck Provost Salon Group in exchange for a 30.0 percent equity interest in the newly formed Provalliance entity (Provalliance). The merger with the operations of the Franck Provost Salon Group, which are also located in continental Europe, created Europe’s largest salon operator with approximately 2,500 company-owned and franchise salons as of March 31, 2012.

The merger agreement contains a right, Equity Put, to require the Company to purchase an additional ownership interest in Provalliance between specified dates in 2010 to 2018. In December 2010, a portion of the Equity Put was exercised. In March of 2011, the Company elected to honor and settle a portion of the Equity Put and acquired approximately 17 percent additional equity interest in Provalliance for $57.3 million (approximately €40.4 million), bringing the Company’s total equity interest to 46.7 percent.

On April 9, 2012, the Company entered into a Share Purchase Agreement (Agreement) to sell the Company’s 46.7 percent equity interest in Provalliance to the Provost Family for a purchase price of €80 million.  The transaction is expected to close no later than September 30, 2012 and is subject to the Provost Family securing financing for the purchase price.  The purchase price was negotiated independently of the Equity Put and the Equity Put and Equity Call will automatically terminate upon closing. If the closing does not occur by September 30, 2012, the Provost Family will not be entitled to exercise their Equity Put rights until September 30, 2014.

The Company evaluated whether the carrying value of its investment in Provalliance was recoverable based on its intent to sell the investment. Based on the status of the sale negotiation at March 31, 2012, the Company determined an other than temporary decline in the value of its investment in Provalliance had occurred. The Company recorded a $37.0 million other than temporary impairment charge for the three months ended March 31, 2012 related to the difference between the €80 million (approximately $106.7 million) purchase price and €107.8 million (approximately $143.8 million) carrying value of its investment in Provalliance.  In addition, the fair value of the Equity Put decreased by $20.2 million to $0.7 million as of March 31, 2012. The remaining Equity Put liability as of March 31, 2012 is associated with the probability of the Agreement not closing and the Equity Put remaining effective.  The $37.0 million other than temporary impairment charge, partially offset by the $20.2 million reduction in the fair value of the Equity Put, resulted in a net impairment charge of $16.8 million that is recorded within the equity in (loss) income of affiliated companies during the three and nine months ended March 31, 2012. Regis will not receive a tax benefit on the net impairment charge.

In connection with the Agreement, the Company is considering alternatives which may require reclassification of certain material cumulative foreign currency translation balances from the consolidated balance sheet to results of operations. As of March 31, 2012, the balance of cumulative foreign currency translation within accumulated other comprehensive income on the Condensed Consolidated Balance Sheet was $62.6 million.

There is no change as of March 31, 2012 to the Company’s conclusion of Provalliance being a VIE for which the Franck Provost Group is the primary beneficiary.

The tables below contain details related to the Company’s investment in Provalliance:

Impact on Condensed Consolidated Balance Sheet

		Carrying Value at
	Classification	March 31, 2012		June 30, 2011
		(Dollars in thousands)
Investment in Provalliance	Investment in and loans to affiliates	$	106,720	$	149,245
Equity put option - Provalliance	Other noncurrent liabilities	667		22,700

Impact on Condensed Consolidated Statement of Operations

		For the Three Months Ended March 31,
	Classification	2012			2011
		(Dollars in thousands)
Equity in (loss) income, net of income taxes	Equity in loss of affiliated companies, net of income taxes	$	(16,685	)	$	4,935

Impact on Condensed Consolidated Statement of Operations

		For the Nine Months Ended March 31,
	Classification	2012			2011
		(Dollars in thousands)
Equity in (loss) income, net of income taxes	Equity in (loss) income of affiliated companies, net of income taxes	$	(10,244	)	$	7,991

Impact on Condensed Consolidated Statement of Cash Flows

		For the Nine Months EndedMarch 31,
	Classification	2012		2011
		(Dollars in thousands)
Equity in loss (income), net of income taxes	Equity in loss (income) of affiliated companies, net of income taxes	$	10,244	$	(7,991	)
Cash dividends received	Dividends received from affiliated companies	—		1,224

After the Company filed its 10-Q for the period ended December 31, 2011, certain audit and other year-end adjustments were made by Provalliance for their year ended December 31, 2011. The Company recorded these adjustments in its quarter ended March 31, 2012. The adjustments totaled $1.4 million and increased the Company’s loss from continuing operations.

MY Style

In April 2007, the Company purchased exchangeable notes issued by Yamano Holding Corporation (Exchangeable Note) and a loan obligation of a Yamano Holdings subsidiary, MY Style, formally known as Beauty Plaza Co. Ltd., (MY Style Note) for an aggregate amount of $11.3 million (1.3 billion Yen as of April 2007). The Exchangeable Note contains an option for the Company to exchange a portion of the Exchangeable Note for 27.1 percent of the 800 outstanding shares of common stock of MY Style. This exchange feature is akin to a deep-in-the-money option permitting the Company to purchase shares of common stock of MY Style. The option is embedded in the Exchangeable Note and does not meet the criteria for separate accounting under accounting for derivative instruments and hedging activities. In connection with the issuance of the Exchangeable Note, the Company paid a premium of approximately $5.5 million (573,000,000 Yen as of April 2007).

In March 2010 the Company amended the agreement with Yamano for which the Company purchased one share of Yamano Class A Preferred Stock with a subscription amount of $1.1 million (100,000,000 Yen) and one share of Yamano Class B Preferred Stock with a subscription amount of $2.3 million (211,131,284 Yen), collectively the “Preferred Shares”. Portions of the Exchangeable Note that became due as a result of the March 2010 amendments were contributed in-kind as payment for the Preferred Shares. The Preferred Shares have the same terms and rights, yield a 5.0 percent dividend that accrues if not paid and have no voting rights. The preferred shares are accounted for as an available for sale debt security.

Due to the natural disasters in Japan that occurred in March 2011, the Company was required to assess the preferred shares and premium for other than temporary impairment. The fair value of the collateral which is the equity value of MY Style, declined due to changes in projected revenue growth rates after the natural disasters. As MY Style is highly leveraged, any change in growth rates has a significant impact on fair value. The estimated fair value was negligible. The Company recorded an other than temporary impairment during the third quarter of fiscal year 2011 for the carrying value of the preferred shares and premium of $3.9 million (326,700,000 Yen) and $5.3 million (435,000,000 Yen), respectively.

Exchangeable Note.  As of March 31, 2012, the principal amount outstanding under the Exchangeable Note is $1.2 million (100,000,000 Yen) and is due in September 2012. The Company reviews the Exchangeable Note with Yamano for changes in circumstances or the occurrence of events that suggest the Company’s note may not be recoverable. The $1.2 million outstanding Exchangeable Note with Yamano as of March 31, 2012 is in good standing with no associated valuation allowance. The Company has determined the future cash flows of Yamano support the ability to make payments on the Exchangeable Note. The Exchangeable Note accrues interest at 1.845 percent and interest is payable on September 30, 2012 with the final principal payment. The Company recorded less than $0.1 million in interest income related to the Exchangeable Note during each of the nine month periods ended March 31, 2012 and 2011.

MY Style Note.  As of March 31, 2012, the principal amount outstanding under the MY Style Note is $1.3 million (104,328,000 Yen). Principal payments of 52,164,000 Yen along with accrued interest are due annually on May 31 through May 31, 2013. The Company reviews the outstanding note with MY Style for changes in circumstances or the occurrence of events that suggest the Company’s note may not be recoverable. The $1.3 million outstanding note with MY Style as of March 31, 2012 is in good standing with no associated valuation allowance. The Company has determined the future cash flows of MY Style support the ability to make payments on the outstanding note. The MY Style Note accrues interest at 3.0 percent. The Company recorded less than $0.1 million in interest income related to the MY Style Note during each of the nine month periods ended March 31, 2012 and 2011.

As of March 31, 2012, $2.2 and $0.6 million are recorded in the Condensed Consolidated Balance Sheet as current assets and investment in and loans to affiliates, respectively, representing the Company’s Exchangeable Note and outstanding note with MY Style. The exposure to loss related to the Company’s involvement with MY Style is the carrying value of the outstanding notes.

All foreign currency transaction gains and losses on the Exchangeable Note and MY Style Note are recorded through other income within the Condensed Consolidated Statement of Operations. The foreign currency transaction gain (loss) recorded through other income was $0.2 and $(1.1) million during the nine months ended March 31, 2012 and 2011, respectively.

Hair Club for Men, Ltd.

The Company acquired a 50.0 percent interest in Hair Club for Men, Ltd. through its acquisition of Hair Club in fiscal year 2005. The Company accounts for its investment in Hair Club for Men, Ltd. under the equity method of accounting. Hair Club for Men, Ltd. operates Hair Club centers in Illinois and Wisconsin. During the three months ended March 31, 2012 and 2011 the Company recorded income of $0.3 and $0.2 million, respectively, and received cash dividends of $0.3 and $0.2 million, respectively. During the nine months ended March 31, 2012 and 2011 the Company recorded income of $1.0 and $0.4 million, respectively, and received cash dividends of $0.9 and $0.7 million, respectively. The exposure to loss related to the Company’s involvement with Hair Club for Men, Ltd. is the carrying value of the investment.

XML

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (Details) (USD $)	3 Months Ended				9 Months Ended
	Mar. 31, 2012 Y ShareBasedAward	Dec. 31, 2011	Sep. 30, 2011	Mar. 31, 2011	Mar. 31, 2012 Y ShareBasedAward	Mar. 31, 2011
Stock-based compensation award plans
Number of types of share-based awards granted	4				4
Compensation expense	$ 1,400,000			$ 2,200,000	$ 6,100,000	$ 7,200,000
Stock options outstanding
Balance at the beginning of the period (in shares)	810,000	826,000	838,000		838,000
Forfeited or expired (in shares)	(19,000)	(16,000)	(12,000)
Balance at the end of the period (in shares)	791,428	810,000	826,000		791,428
Exercisable at the end of the period (in shares)	645,028				645,028
Stock options, weighted average exercise price
Balance at the beginning of the period (in dollars per share)	$ 31.53	$ 31.54	$ 31.48		$ 31.48
Forfeited or expired (in dollars per share)	$ 22.42	$ 32.42	$ 26.86
Balance at the end of the period (in dollars per share)	$ 31.75	$ 31.53	$ 31.54		$ 31.75
Exercisable at the end of the period (in dollars per share)	$ 33.33				$ 33.33
Intrinsic value of exercisable options (in dollars)	0				0
Outstanding options, weighted average remaining contractual term (in years)	3.7				3.7
Weighted average remaining contractual term of exercisable options (in years)					3.0
Options expected to vest (in shares)	128,881				128,881
Options expected to vest, weighted average exercise price (in dollars per share)	$ 25.52				$ 25.52
Options expected to vest, weighted average remaining contractual life (in years)					6.2
Options expected to vest, total intrinsic value (in dollars)	0				0
Stock-based compensation award plans, additional disclosures
Cash received from exercise of share-based instruments	0			0	0	700,000
Unrecognized compensation cost related to unvested stock-based compensation	10,300,000				10,300,000
Weighted average period of recognition of unrecognized compensation cost related to unvested stock-based compensation (in years)					2.8
Intrinsic value of share-based awards exercised	1,200,000			0	1,200,000	500,000
Outstanding options, intrinsic value (in dollars)	0				0
Stock options and SARs
Stock-based compensation award plans
Award expiration period (in years)	P10Y
Vesting period (in years)	5 years
Percentage of stock-based awards vesting annually on each of the first five anniversaries of the date of grant	20.00%
SARs
Rollforward of RSAs, RSUs and SARs outstanding
Outstanding at the beginning of the period (in shares)	999,000	1,030,000	1,087,000		1,087,000
Forfeited or expired (in shares)	(98,000)	(31,000)	(57,000)
Outstanding at the end of the period (in shares)	901,230	999,000	1,030,000		901,230
RSAs, RSUs and SARs outstanding, other relevant terms of the awards
Weighted Average Exercise Price, outstanding at the beginning of the period (in dollars per share)	$ 25.44	$ 25.43	$ 25.54		$ 25.54
Weighted Average Exercise Price, Forfeited or Expired (in dollars per share)	$ 24.14	$ 25.41	$ 27.45		$ 24.14
Weighted Average Exercise Price, outstanding at the end of the period (in dollars per share)	$ 25.57	$ 25.44	$ 25.43		$ 25.57
Exercisable at the end of the period (in shares)	514,250				514,250
Exercisable awards, intrinsic value	0				0
Outstanding and unvested awards, intrinsic value	100,000				100,000
Outstanding awards, intrinsic value	100,000				100,000
Outstanding and unvested awards (in shares)	311,471				311,471
Outstanding awards, weighted average remaining contractual term (in years)					5.7
Outstanding and unvested awards expected to vest, weighted average grant price (in dollars per share)	$ 20.40				$ 20.40
Outstanding and unvested awards expected to vest, weighted average remaining contractual term (in years)					6.6
Weighted average remaining contractual term of exercisable options (in years)					4.6
RSAs and RSUs
Rollforward of RSAs, RSUs and SARs outstanding
Nonvested at the beginning of the period (in shares)	1,006,000	1,073,000	1,077,000		1,077,000
Granted (in shares)	35,000		20,000
Vested/Exercised (in shares)	(218,000)	3,000	2,000
Forfeited or expired (in shares)	(104,000)	(70,000)	(26,000)
Nonvested at the end of the period (in shares)	719,000	1,006,000	1,073,000		719,000
RSAs, RSUs and SARs outstanding, other relevant terms of the awards
Outstanding and unvested awards (in shares)	719,000	1,006,000	1,073,000		719,000
Weighted Average Grant Date Fair Value, nonvested at the beginning of the period (in dollars per share)	$ 23.69	$ 23.39	$ 23.48		$ 23.48
Weighted Average Grant Date Fair Value, Granted (in dollars per share)	$ 17.61		$ 13.59
Weighted Average Grant Date Fair Value, Vested/Exercised (in dollars per share)	$ 35.18	$ 19.07	$ 22.32
Weighted Average Grant Date Fair Value, Forfeited or Expired (in dollars per share)	$ 19.46	$ 18.88	$ 19.39		$ 19.46
Weighted Average Grant Date Fair Value, nonvested at the end of the period (in dollars per share)	$ 20.25	$ 23.69	$ 23.39		$ 20.25
RSAs
Stock-based compensation award plans
Vesting period (in years)	5 years
Percentage of stock-based awards vesting annually on each of the first five anniversaries of the date of grant	20.00%
Rollforward of RSAs, RSUs and SARs outstanding
Nonvested at the end of the period (in shares)	669,166				669,166
RSAs, RSUs and SARs outstanding, other relevant terms of the awards
Outstanding and unvested awards (in shares)	669,166				669,166
Outstanding awards, intrinsic value	12,300,000				12,300,000
Outstanding and unvested awards (in shares)	605,019				605,019
Outstanding awards, weighted average remaining contractual term (in years)					1.4
Outstanding and unvested awards expected to vest, total intrinsic value (in dollars)	11,200,000				11,200,000
Unvested RSAs with accelerated vesting period held by the company's chief executive officer and the company's executive vice president (in shares)	68,390				68,390
Incremental compensation cost recognized as a result of the modifications	100,000				200,000
RSUs
Stock-based compensation award plans
Vesting period (in years)	5 years
Rollforward of RSAs, RSUs and SARs outstanding
Vested/Exercised (in shares)					(165,000)
Outstanding at the end of the period (in shares)	215,000				215,000
RSAs, RSUs and SARs outstanding, other relevant terms of the awards
Outstanding and unvested awards, intrinsic value	900,000				900,000
Outstanding awards, intrinsic value	4,000,000				4,000,000
Nonvested awards, weighted average remaining vesting term (in years)					0.1
Outstanding and unvested awards (in shares)	50,000				50,000
Vested during the period, intrinsic value	$ 3,100,000				$ 3,100,000
RSUs | Less than
RSAs, RSUs and SARs outstanding, other relevant terms of the awards
Outstanding awards, weighted average remaining contractual term (in years)					0.1

XML

DISCONTINUED OPERATIONS: (Details) (USD $)	3 Months Ended	9 Months Ended		1 Months Ended	3 Months Ended		9 Months Ended			3 Months Ended
	Mar. 31, 2012	Mar. 31, 2012	Jun. 30, 2011	Mar. 31, 2012 Purchaser of Trade Secret Lease	Mar. 31, 2012 Purchaser of Trade Secret Lease	Mar. 31, 2011 Purchaser of Trade Secret	Mar. 31, 2012 Purchaser of Trade Secret Lease	Mar. 31, 2011 Purchaser of Trade Secret	Jun. 30, 2011 Purchaser of Trade Secret	Jun. 30, 2011 Purchaser of Trade Secret Notes receivable	Mar. 31, 2011 Purchaser of Trade Secret Notes receivable
Discontinued operations
Valuation allowance										$ 22,200,000	$ 9,000,000
Principal balance of notes receivable				18,000,000	18,000,000		18,000,000
Quarterly payments due on notes receivable				500,000
Warehouse services income					300,000	600,000	1,200,000	2,000,000
Warehouse services receivables	32,424,000	32,424,000	27,149,000	135,000	135,000		135,000		320,000
Note receivable, current				2,912,000	2,912,000		2,912,000		2,607,000
Note receivable, current valuation allowance				(2,912,000)	(2,912,000)		(2,912,000)		(2,607,000)
Note receivable, long-term				15,088,000	15,088,000		15,088,000		31,086,000
Note receivable, long-term valuation allowance				(15,088,000)	(15,088,000)		(15,088,000)		(31,086,000)
Total note receivable, net				135,000	135,000		135,000		320,000
Number of operating leases guaranteed				30	30		30
Income (loss) from discontinued operations
Tax benefit in discontinued operations to correct the prior year calculation of the income tax benefit	$ 1,100,000	$ 1,100,000

XML

FAIR VALUE MEASUREMENTS: (Tables)

9 Months Ended

Mar. 31, 2012

FAIR VALUE MEASUREMENTS:

Schedule of assets and liabilities measured at fair value on a recurring basis

	Fair Value at		Fair Value Measurements Using Inputs Considered as
	March 31, 2012		Level 1		Level 2		Level 3
	(Dollars in thousands)
ASSETS
Non-current assets
Derivative instruments	$	24	$	—	$	24	$	—
Equity call option - Roosters	117		—		—		117
LIABILITIES
Current liabilities
Derivative instruments	$	47	$	—	$	47	$	—
Non-current liabilities
Equity put option - Provalliance	$	667	$	—	$	—	$	667
Equity put option - Roosters	161		—		—		161

	Fair Value at		Fair Value Measurements Using Inputs Considered as
	June 30, 2011		Level 1		Level 2		Level 3
	(Dollars in thousands)
ASSETS
Non-current assets
Derivative instruments	$	212	$	—	$	212	$	—
LIABILITIES
Current liabilities
Derivative instruments	$	599	$	—	$	599	$	—
Non-current liabilities
Equity put option - Provalliance	$	22,700	$	—	$	—	$	22,700

Schedule of changes in Level 3 financial instruments measured at fair value on a recurring basis

	Changes in Financial Instruments Measured at Level 3 Fair Value Classified as
	Roosters Equity Call Option		Roosters Equity Put Option		Provalliance Equity Put Option
	(Dollars in thousands)
Balance at July 1, 2011	$	—	$	—	$	22,700
Total realized and unrealized (losses) gains:
Included in other comprehensive income (loss)	—		—		(1,576		)
Issuances	—		161		—
Purchases	117		—		—
Balance at September 30, 2011	$	117	$	161	$	21,124
Total realized and unrealized losses:
Included in other comprehensive income (loss)	—		—		(681		)
Balance at December 31, 2011	$	117	$	161	$	20,443
Total realized and unrealized gains (losses):
Included in other comprehensive income (loss)	—		—		446
Included in equity in loss of affiliated companies	—		—		(20,222		)
Balance at March 31, 2012	$	117	$	161	$	667

	Changes in Financial Instruments Measured at Level 3 Fair Value Classified as
	Preferred Shares			Provalliance Equity Put Option
	(Dollars in thousands)
Balance at July 1, 2010	$	3,502		$	22,009
Total realized and unrealized gains:
Included in other comprehensive income	230			2,514
Balance at September 30, 2010	$	3,732		$	24,523
Total realized and unrealized gains (losses):
Included in other comprehensive income	99			(441		)
Balance at December 31, 2010	$	3,831		$	24,082
Total realized and unrealized gains (losses):
Included in other comprehensive income	(83		)	1,333
Included in equity in loss of affiliated companies	—			(2,509		)
Transfer out of Level 3	—			(714		)
Other than temporary impairment	(3,748		)	—
Balance at March 31, 2011	$	—		$	22,192

Schedule of assets and liabilities measured at fair value on a nonrecurring basis

	Fair Value at
	March 31, 2012			Level 1		Level 2		Level 3		Total Losses
			(Dollars in thousands)
Assets
Investment in affiliates — Provalliance	$	106,720		$	—	$	—	$	106,720	$	(37,045	)

	Fair Value at
	March 31, 2011		Level 1		Level 2		Level 3		Total Losses
			(Dollars in thousands)
Assets
Goodwill — Promenade	$	240,626	$	—	$	—	$	240,626	$	(74,100	)