10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

FOR THE QUARTERLY PERIOD ENDED: MARCH 31, 2012

-OR-

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

Commission File No. 1-33145

SALLY BEAUTY HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

Delaware (State or other jurisdiction of incorporation or organization)	36-2257936 (I.R.S. Employer Identification No.)
3001 Colorado Boulevard Denton, Texas	76210
(Address of principal executive	(Zip Code)
offices)

Registrant’s telephone number, including area code: (940) 898-7500

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 during the preceding 12 months (or for such shorter period that the registrant was required to 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 the 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 in Rule 12b-2 of the Exchange Act.)  YES  o    NO  x

As of April 26, 2012, there were 187,209,678 shares of the issuer’s common stock outstanding.

TABLE OF CONTENTS

		Page
PART I — FINANCIAL INFORMATION
ITEM 1.	FINANCIAL STATEMENTS	6
ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	36
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	56
ITEM 4.	CONTROLS AND PROCEDURES	57
PART II — OTHER INFORMATION
ITEM 1.	LEGAL PROCEEDINGS	58
ITEM 1A.	RISK FACTORS	58
ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	58
ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	58
ITEM 4.	MINE SAFETY DISCLOSURES	58
ITEM 5.	OTHER INFORMATION	58
ITEM 6.	EXHIBITS	59

2

In this Quarterly Report, references to “the Company,” “Sally Beauty,” “our company,” “we,” “our,” “ours” and “us” refer to Sally Beauty Holdings, Inc. and its consolidated subsidiaries unless otherwise indicated or the context otherwise requires.

Cautionary Notice Regarding Forward-Looking Statements

Statements in this Quarterly Report on Form 10-Q and in the documents incorporated by reference herein which are not purely historical facts or which depend upon future events may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which we refer to as the Exchange Act. Words such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “project,” “target,” “can,” “could,” “may,” “should,” “will,” “would” or similar expressions may also identify such forward-looking statements.

Readers are cautioned not to place undue reliance on forward-looking statements as such statements speak only as of the date they were made. Any forward-looking statements involve risks and uncertainties that could cause actual events or results to differ materially from the events or results described in the forward-looking statements, including, but not limited to, risks and uncertainties related to:

·the highly competitive nature of, and the increasing consolidation of, the beauty products distribution industry;

·anticipating changes in consumer preferences and buying trends and managing our product lines and inventory;

·potential fluctuation in our same store sales and quarterly financial performance;

·our dependence upon manufacturers who may be unwilling or unable to continue to supply products to us;

·the possibility of material interruptions in the supply of products by our manufacturers or third-party distributors;

·products sold by us being found to be defective in labeling or content;

·compliance with laws and regulations or becoming subject to additional or more stringent laws and regulations;

·product diversion to mass retailers or other unauthorized resellers;

·the operational and financial performance of our Armstrong McCall, L.P. (“Armstrong McCall”) franchise-based business;

·the success of our internet-based businesses;

·successfully identifying acquisition candidates and successfully completing desirable acquisitions;

·integrating businesses acquired in the future;

·opening and operating new stores profitably;

·the impact of the health of the economy upon our business;

·the success of our cost control plans;

·protecting our intellectual property rights, particularly our trademarks;

·conducting business outside the United States;

·disruption in our information technology systems;

·severe weather, natural disasters or acts of violence or terrorism;

·the preparedness of our accounting and other management systems to meet financial reporting and other requirements and the upgrade of our existing financial reporting system;

·being a holding company, with no operations of our own, and depending on our subsidiaries for cash;

·our substantial indebtedness;

·the possibility that we may incur substantial additional debt in the future;

·restrictions and limitations in the agreements and instruments governing our debt;

·generating the significant amount of cash needed to service all of our debt and refinancing all or a portion of our indebtedness or obtaining additional financing;

·changes in interest rates increasing the cost of servicing our debt or increasing our interest expense due to our interest rate swap agreements;

·the potential impact on us if the financial institutions we deal with become impaired;

·the costs and effects of litigation;

·the representativeness of our historical consolidated financial information with respect to our future financial position, results of operations or cash flows;

·the voting power of our largest stockholder discouraging third party acquisitions of us at a premium; and

·the interests of our largest stockholder differing from the interests of other holders of our common stock.

3

Additional factors that could cause actual events or results to differ materially from the events or results described in the forward-looking statements can be found in our Annual Report on Form 10-K for the fiscal year ended September 30, 2011, as filed with the Securities and Exchange Commission. The events described in the forward-looking statements might not occur or might occur to a different extent or at a different time than we have described. As a result, our actual results may differ materially from the results contemplated by these forward-looking statements. We assume no obligation to publicly update or revise any forward-looking statements.

4

WHERE YOU CAN FIND MORE INFORMATION

Sally Beauty’s quarterly financial results and other important information are available by calling the Investor Relations Department at (940) 297-3877.

Sally Beauty maintains a website at www.sallybeautyholdings.com where investors and other interested parties may obtain, free of charge, press releases and other information as well as gain access to our periodic filings with the SEC. The information contained on this website does not constitute part of this Quarterly Report on Form 10-Q.

5

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements.

The following consolidated balance sheets as of March 31, 2012 and September 30, 2011, the consolidated statements of earnings for the three and six months ended March 31, 2012 and 2011, and the consolidated statements of cash flows for the six months ended March 31, 2012 and 2011 are those of Sally Beauty Holdings, Inc. and its consolidated subsidiaries.

6

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
Consolidated Statements of Earnings
(In thousands, except per share data)

(Unaudited)

	Three Months Ended				Six Months Ended
	March 31,				March 31,
	2012		2011		2012		2011
Net sales	$	889,281	$	801,805	$	1,754,096	$	1,595,369
Cost of products sold and distribution expenses	452,495		409,991		895,453		824,164
Gross profit	436,786		391,814		858,643		771,205
Selling, general and administrative expenses	289,189		271,381		582,203		544,289
Depreciation and amortization	15,940		14,777		31,493		28,888
Operating earnings	131,657		105,656		244,947		198,028
Interest expense	22,355		27,793		86,316		57,316
Earnings before provision for income taxes	109,302		77,863		158,631		140,712
Provision for income taxes	41,489		28,585		60,684		50,485
Net earnings	$	67,813	$	49,278	$	97,947	$	90,227
Net earnings per share:
Basic	$	0.36	$	0.27	$	0.53	$	0.49
Diluted	$	0.35	$	0.26	$	0.51	$	0.48
Weighted average shares:
Basic	186,335		182,831		185,514		182,644
Diluted	191,684		187,724		190,662		187,431

The accompanying condensed notes, together with the Notes to Consolidated Financial Statements contained in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2011, are an integral part of these financial statements.

7

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(In thousands, except par value data)

	March 31,			September 30,
	2012			2011
	(Unaudited)
Assets
Current assets:
Cash and cash equivalents	$	64,810		$	63,481
Trade accounts receivable, less allowance for doubtful accounts of $2,374 at March 31, 2012 and $2,086 at September 30, 2011	56,000			61,996
Accounts receivable, other	37,073			33,530
Inventory	689,367			665,246
Prepaid expenses	25,492			26,360
Deferred income tax assets, net	28,588			28,535
Total current assets	901,330			879,148
Property and equipment, net of accumulated depreciation of $336,530 at March 31, 2012 and $317,677 at September 30, 2011	187,393			182,489
Goodwill	532,833			505,873
Intangible assets, excluding goodwill, net of accumulated amortization of $52,210 at March 31, 2012 and $45,467 at September 30, 2011	135,981			129,658
Other assets	32,395			31,432
Total assets	$	1,789,932		$	1,728,600
Liabilities and Stockholders’ Deficit
Current liabilities:
Current maturities of long-term debt	$	2,096		$	3,004
Accounts payable	250,265			262,114
Accrued liabilities	167,264			185,509
Income taxes payable	2,865			9,379
Total current liabilities	422,490			460,006
Long-term debt	1,354,068			1,410,111
Other liabilities	26,530			26,154
Deferred income tax liabilities, net	56,057			51,311
Total liabilities	1,859,145			1,947,582
Stockholders’ deficit:
Common stock, $0.01 par value. Authorized 500,000 shares; 187,040 and 184,502 shares issued and 186,707 and 184,057 shares outstanding at March 31, 2012 and September 30, 2011, respectively	1,867			1,841
Preferred stock, $0.01 par value. Authorized 50,000 shares; none issued	—			—
Additional paid-in capital	721,037			681,256
Accumulated deficit	(781,358		)	(879,305		)
Treasury stock, 15 shares at March 31, 2012 and September 30, 2011, at cost	(103		)	(103)
Accumulated other comprehensive loss, net of tax	(10,656		)	(22,671		)
Total stockholders’ deficit	(69,213		)	(218,982		)
Total liabilities and stockholders’ deficit	$	1,789,932		$	1,728,600

The accompanying condensed notes, together with the Notes to Consolidated Financial Statements contained in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2011, are an integral part of these financial statements.

8

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(In thousands)

(Unaudited)

	Six Months EndedMarch 31,
	2012			2011
Cash Flows from Operating Activities:
Net earnings	$	97,947		$	90,227
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization	31,493			28,888
Share-based compensation expense	10,976			10,275
Amortization of deferred financing costs	2,992			3,495
Excess tax benefit from share-based compensation	(9,124		)	(776		)
Net loss (gain) on disposal of property and equipment	5			(1,504		)
Net loss on extinguishment of debt	35,145			1,741
Deferred income taxes	(285		)	509
Changes in (exclusive of effects of acquisitions):
Trade accounts receivable	8,076			1,288
Accounts receivable, other	(2,805		)	(9,462		)
Inventory	(10,631		)	(12,671		)
Prepaid expenses	1,463			(670		)
Other assets	1,121			44
Accounts payable and accrued liabilities	(30,440		)	9,632
Income taxes payable	1,838			1,886
Other liabilities	319			2,723
Net cash provided by operating activities	138,090			125,625
Cash Flows from Investing Activities:
Capital expenditures	(27,047		)	(29,370		)
Proceeds from sale of property and equipment	91			145
Acquisitions, net of cash acquired	(43,154		)	(81,170		)
Net cash used by investing activities	(70,110		)	(110,395		)
Cash Flows from Financing Activities:
Change in book cash overdraft	—			2,516
Proceeds from issuance of long-term debt	929,200			379,505
Repayments of long-term debt	(1,010,474		)	(397,221		)
Debt issuance costs	(15,191		)	(5,284		)
Proceeds from exercises of stock options	20,111			3,807
Excess tax benefit from share-based compensation	9,124			776
Net cash used by financing activities	(67,230		)	(15,901		)
Effect of foreign exchange rate changes on cash and cash equivalents	579			279
Net increase (decrease) in cash and cash equivalents	1,329			(392		)
Cash and cash equivalents, beginning of period	63,481			59,494
Cash and cash equivalents, end of period	$	64,810		$	59,102
Supplemental Cash Flow Information:
Interest paid (a)	$	77,819		$	51,311
Income taxes paid	$	60,746		$	50,249

(a) For the six months ended March 31, 2012, interest paid includes $24.4 million in call premiums paid upon the redemption of certain notes.

The accompanying condensed notes, together with the Notes to Consolidated Financial Statements contained in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2011, are an integral part of these financial statements.

9

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

1.   Description of Business and Basis of Presentation

Description of Business

Sally Beauty Holdings, Inc. and its consolidated subsidiaries (“Sally Beauty” or “the Company”) sell professional beauty supplies through its Sally Beauty Supply retail stores in the U.S., Puerto Rico, Canada, Mexico, Chile, the United Kingdom, Ireland, Belgium, France, Germany, the Netherlands and Spain. Additionally, the Company distributes professional beauty products to salons and salon professionals through its Beauty Systems Group (“BSG”) store operations and a commissioned, direct sales force that calls on salons primarily in the U.S., Puerto Rico, Canada, the United Kingdom and certain other countries in Europe, and to franchises in the southern and southwestern regions of the U.S., and in Mexico through the operations of its subsidiary Armstrong McCall. Certain beauty products sold by BSG and Armstrong McCall are sold under exclusive territory agreements with the manufacturers of the products.

Basis of Presentation

The consolidated interim financial statements include the accounts of the Company and its subsidiaries. All significant inter-company accounts and transactions have been eliminated in consolidation. In the opinion of management, these consolidated financial statements reflect all adjustments which are of a normal recurring nature and which are necessary to present fairly the Company’s consolidated financial position as of March 31, 2012 and September 30, 2011, its consolidated results of operations for the three and six months ended March 31, 2012 and 2011, and its consolidated cash flows for the six months ended March 31, 2012 and 2011.

All references in these notes to “management” are to the management of Sally Beauty.

2.   Significant Accounting Policies

The consolidated interim financial statements included herein are unaudited and have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and note disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading. These consolidated interim financial statements should be read in conjunction with the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2011. The Company adheres to the same accounting policies in the preparation of its interim financial statements. As permitted under GAAP, interim accounting for certain expenses, including income taxes, is based on full year assumptions. Such amounts are expensed in full in the year incurred. For interim financial reporting purposes, income taxes are recorded based upon estimated annual effective income tax rates.

The results of operations for these interim periods are not necessarily indicative of the results that may be expected for any future interim period or the entire fiscal year.

3.   Recent Accounting Pronouncements and Accounting Changes

Recent Accounting Pronouncements

In December 2010, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2010-28 which amended Accounting Standards Codification (“ASC”) Topic 350, Intangibles-Goodwill and Other (“ASC 350”). This amendment modified the goodwill impairment test for reporting units with a zero or negative carrying amount, by requiring that Step 2 of the goodwill impairment test be performed for such reporting units if it is more likely than not that an impairment of goodwill exists. The Company adopted this amendment during the first quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

In December 2010, the FASB issued ASU No. 2010-29 which amended ASC Topic 805, Business Combinations. This amendment requires that a public company that enters into business combinations that are material on an individual or aggregate basis disclose certain pro-forma information for the current and the immediately preceding fiscal year. This amendment also expands the supplemental pro-forma disclosures to include a description of the nature and amount of material, non-recurring pro-forma adjustments directly attributable to such business combination or business combinations. The Company adopted this amendment during the first quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

In May 2011, the FASB issued ASU No. 2011-04 which amended ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”). This amendment changed the title of ASC 820 to “Fair Value Measurement” and adopted fair value measurement and disclosure guidance that is generally consistent with the corresponding International Financial Reporting Standards (“IFRS”) guidance. More specifically, this amendment changed certain requirements for measuring fair value or for disclosing

10

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

information about fair value measurements or, alternatively, clarified the FASB’s intent about the application of existing fair value measurement and disclosure guidance. The Company adopted this amendment during the second quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

In September 2011, the FASB issued ASU No. 2011-08 which amended ASC 350. This amendment allows an entity to first assess relevant qualitative factors in order to determine whether it is necessary to perform the two-step quantitative goodwill impairment test otherwise required under ASC 350. In effect, the amendment eliminates the need to calculate the fair value of a reporting unit in connection with the goodwill impairment test unless the entity determines, based on the qualitative assessment, that it is more likely than not that the reporting unit’s fair value is less than its carrying amount. As permitted, the Company adopted this amendment during the second quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

We have not yet adopted and are currently assessing any potential effect of the following pronouncement on our consolidated financial statements:

In June 2011, the FASB issued ASU No. 2011-05 which amended ASC Topic 220, Comprehensive Income (“ASC 220”). This amendment, which must be applied retrospectively, will allow an entity the option to present the components of net income, as well as total comprehensive income and the components of other comprehensive income, either in a single continuous statement of comprehensive income or in two separate consecutive statements. This amendment also eliminates the option to present the components of other comprehensive income in the statement of stockholders’ equity but does not change the items that must be reported. In addition, in December 2011, the FASB issued ASU No. 2011-12 which further amended ASC 220. More specifically, this amendment provided for deferral, until further action by the FASB, of the effective date for changes to the presentation of reclassifications of items out of accumulated other comprehensive income required by ASU No. 2011-05. For public companies, these amendments are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2011. Early application is permitted.

Accounting Changes

The Company made no accounting changes during the six months ended March 31, 2012.

4.   Fair Value Measurements

The Company’s financial instruments consist of cash and cash equivalents, trade and other accounts receivable, accounts payable, interest rate swap agreements, foreign currency option, collar and forward agreements and debt. The carrying amounts of cash and cash equivalents, trade and other accounts receivable, and accounts payable approximate fair value due to the short-term nature of these financial instruments.

The Company measures on a recurring basis and discloses its financial instruments under the provisions of ASC 820, as amended. The Company defines “fair value” as the price that would be received to sell an asset or paid to transfer a liability (i.e., the exit price) in an orderly transaction between market participants at the measurement date. ASC 820 establishes a three-level hierarchy for measuring fair value and requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. This valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability on the measurement date. The three levels of that hierarchy are defined as follows:

Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities;

Level 2 - Unadjusted quoted prices in active markets for similar assets or liabilities; or unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs other than quoted prices that are observable for the asset or liability; or inputs that are derived principally from or corroborated by observable market data; and

Level 3 - Unobservable inputs for the asset or liability.

11

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

Consistent with this hierarchy, the Company categorized certain of its financial assets and liabilities as follows at March 31, 2012 (in thousands):

	As of March 31, 2012
	Total		Level 1		Level 2		Level 3
Assets
Foreign currency forwards (a)	$	7	—		$	7	—
Foreign currency collars (a)	327		—		327		—
Total assets	$	334	—		$	334	—
Liabilities
Long-term debt (b)(c)	$	1,404,914	$	798,750	$	606,164	—
Hedged interest rate swaps (a)	1,678		—		1,678		—
Foreign currency forwards (a)	86		—		86		—
Total liabilities	$	1,406,678	$	798,750	$	607,928	—

Consistent with this hierarchy, the Company categorized certain of its financial assets and liabilities as follows at September 30, 2011 (in thousands):

	As of September 30, 2011
	Total		Level 1		Level 2		Level 3
Assets
Foreign currency forwards (a)	$	424	—		$	424	—
Foreign currency collars (a)	680		—		680		—
Total assets	$	1,104	—		$	1,104	—
Liabilities
Long-term debt (b)(c)	$	1,420,337	$	725,288	$	695,049	—
Hedged interest rate swaps (a)	6,450		—		6,450		—
Foreign currency forwards (a)	528		—		528		—
Total liabilities	$	1,427,315	$	725,288	$	702,027	—

(a)Foreign currency options, collars and forwards, and interest rate swaps are valued for purposes of this disclosure using widely accepted valuation techniques, such as discounted cash flow analyses, and reasonable estimates, such as projected market interest rates and projected foreign currency exchange rates, as appropriate. Please see Note 10 for more information about the Company’s foreign currency options, collars and forwards, and interest rate swaps.

(b)Long-term debt, which is carried at amortized cost in the Company’s consolidated financial statements, is generally valued for purposes of this disclosure using widely accepted valuation techniques, such as discounted cash flow analyses, and observable inputs, such as market interest rates, except for the senior and senior subordinated notes (prior to their December 2011 redemption) and the 6.875% senior notes due 2019 (the “new senior notes”). The senior and senior subordinated notes (prior to their December 2011 redemption) were, and the new senior notes are, valued using unadjusted quoted market prices for such debt securities. Please see Note 9 for more information about the Company’s debt.

(c)In November 2011, the Company, through certain of its domestic subsidiaries, issued $750.0 million aggregate principal amount of the Company’s new senior notes. In December 2011, the Company redeemed its senior notes due 2014 and its senior subordinated notes due 2016 with the net proceeds from the new senior notes. Please see Note 9 for more information about the Company’s debt.

12

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

5.  Net Earnings Per Share

Basic net earnings per share, is calculated by dividing net earnings by the weighted average number of shares of common stock outstanding during the period. Diluted net earnings per share, is calculated similarly but includes the potential dilution from the exercise of all outstanding stock options and stock awards, except when the effect would be anti-dilutive.

The following table sets forth the computations of basic and diluted earnings per share (in thousands, except per share data):

	Three Months Ended March 31,				Six Months Ended March 31,
	2012		2011		2012		2011
Net earnings	$	67,813	$	49,278	$	97,947	$	90,227
Total weighted average basic shares	186,335		182,831		185,514		182,644
Dilutive securities:
Stock option and stock award programs	5,349		4,893		5,148		4,787
Total weighted average diluted shares	191,684		187,724		190,662		187,431
Net earnings per share:
Basic	$	0.36	$	0.27	$	0.53	$	0.49
Diluted	$	0.35	$	0.26	$	0.51	$	0.48

At March 31, 2012, options to purchase 44,340 and 1,964,831 shares of the Company’s common stock were outstanding but not included in the computation of diluted earnings per share for the three and six months ended March 31, 2012, respectively, since these options were anti-dilutive. Anti-dilutive options are: (a) out-of-the-money options (options the exercise price of which is greater than the average price per share of the Company’s common stock during the period), and (b) in-the-money options (options the exercise price of which is less than the average price per share of the Company’s common stock during the period) for which the sum of assumed proceeds, including unrecognized compensation expense, exceeds the average price per share for the period. At March 31, 2011, all outstanding options to purchase shares of the Company’s common stock were dilutive.

6.   Comprehensive Income and Accumulated Other Comprehensive (Loss) Income

Comprehensive income consists of net earnings, foreign currency translation adjustments and deferred gain on interest rate swaps as follows (in thousands):

	Three Months EndedMarch 31,				Six Months EndedMarch 31,
	2012		2011		2012		2011
Net earnings	$	67,813	$	49,278	$	97,947	$	90,227
Other comprehensive income adjustments:
Foreign currency translation adjustments (a)	10,975		11,324		9,095		12,015
Deferred gain on interest rate swaps (b)	1,425		1,308		2,920		2,837
Comprehensive income	$	80,213	$	61,910	$	109,962	$	105,079

(a)There were no income tax amounts related to foreign currency translation adjustments recorded in other comprehensive income for the three and six months ended March 31, 2012 and 2011.

(b)Amounts are net of income tax of $0.9 million and $0.8 million for the three months ended March 31, 2012 and 2011; and net of income tax of $1.9 million and $1.8 million for the six months ended March 31, 2012 and 2011, respectively.

13

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

The components of accumulated other comprehensive loss, net of tax, as of March 31, 2012 and September 30, 2011 are as follows (in thousands):

	March 31, 2012			September 30, 2011
Cumulative foreign currency translation adjustments (a)	$	(9,629	)	$	(18,724	)
Deferred (losses) on interest rate swaps, net of tax (b)	(1,027		)	(3,947		)
Total accumulated other comprehensive loss, net of tax	$	(10,656	)	$	(22,671	)

(a)There were no income tax amounts related to foreign currency translation adjustments at March 31, 2012 and September 30, 2011.

(b)Amounts are net of income tax of $0.7 million and $2.5 million at March 31, 2012 and September 30, 2011, respectively. Please see Note 10 for more information about the Company’s interest rate swaps.

7.   Share-Based Payments

The Company measures the cost of services received from employees, directors and consultants in exchange for an award of equity instruments based on the fair value of the award on the date of grant, and recognizes compensation expense on a straight-line basis over the vesting period or over the period ending on the date a participant becomes eligible for retirement, if earlier.

The Company granted approximately 2.0 million and 3.0 million stock options and approximately 32,000 and 199,000 restricted share awards to its employees and consultants during the six months ended March 31, 2012 and 2011, respectively. Upon issuance of such grants, the Company recognized accelerated share-based compensation expense of $5.3 million and $5.0 million in the six months ended March 31, 2012 and 2011, respectively, in connection with certain retirement eligible employees who are eligible to continue vesting awards upon retirement under the provisions of the Sally Beauty Holdings, Inc. 2010 Omnibus Incentive Plan (the “2010 Plan”) and certain predecessor share-based compensation plans such as the Sally Beauty Holdings, Inc. 2007 Omnibus Incentive Plan (the “2007 Plan”). In addition, the Company granted approximately 26,000 and 43,000 restricted stock units to its non-employee directors during the six months ended March 31, 2012 and 2011, respectively.

The following table presents the total compensation cost charged against income and included in selling, general and administrative expenses for the periods presented for all share-based compensation arrangements and the related tax benefits recognized in our consolidated statements of earnings (in thousands):

	Three Months Ended March 31,			Six Months Ended March 31,
	2012		2011	2012		2011
Share-based compensation expense	$	2,945	2,437	$	10,976	$	10,275
Income tax benefit related to share-based compensation expense	$	1,143	946	$	4,259	$	3,987

Stock Options

Each option has an exercise price that equals the closing market price of the Company’s common stock on the date of grant and generally has a maximum term of 10 years. Options generally vest ratably over a four-year period and are generally subject to forfeiture until the vesting period is complete, subject to certain retirement provisions contained in the 2010 Plan and certain predecessor share-based compensation plans such as the 2007 Plan.

14

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

The following table presents a summary of the activity for the Company’s stock option awards for the six months ended March 31, 2012:

	Number of Outstanding Options (in Thousands)		Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in Years)	Aggregate Intrinsic Value (in Thousands)
Outstanding at September 30, 2011	13,778		$	8.50	6.8	$	111,571
Granted	1,979		19.21
Exercised	(2,528	)	7.96
Forfeited or expired	(113	)	10.48
Outstanding at March 31, 2012	13,116		$	10.21	6.9	$	191,413
Exercisable at March 31, 2012	7,023		$	8.29	5.7	$	115,978

The following table summarizes information about stock options under the Company’s share-based compensation plans at March 31, 2012:

	Options Outstanding				Options Exercisable
Range of Exercise Prices	Number Outstanding at March 31, 2012 (in Thousands)	Weighted Average Remaining Contractual Term (in Years)	Weighted Average Exercise Price		Number Exercisable at March 31, 2012 (in Thousands)	Weighted Average Exercise Price
$ 2.00 — 5.24	2,007	5.7	$	4.72	1,402	$	4.49
$ 7.42 — 19.21	11,109	7.1	11.20		5,621	9.23
Total	13,116	6.9	$	10.21	7,023	$	8.29

The Company uses the Black-Scholes option pricing model to value the Company’s stock options for each stock option award. Using this option pricing model, the fair value of each stock option award is estimated on the date of grant. The fair value of the Company’s stock option awards is expensed on a straight-line basis over the vesting period (generally four years) of the stock options or to the date a participant becomes eligible for retirement, if earlier.

The weighted average assumptions relating to the valuation of the Company’s stock options are as follows:

	Six Months EndedMarch 31,
	2012		2011
Expected life (in years)	5.0		5.0
Expected volatility	58.4	%	59.0	%
Risk-free interest rate	1.1	%	1.1	%
Dividend yield	0.0	%	0.0	%

The expected life of options represents the period of time that the options granted are expected to be outstanding and is based on historical experience of employees of the Company who have been granted stock options. The expected volatility used for awards made during the six months ended March 31, 2012, reflects the average volatility for the Company’s common stock. For awards made prior to the fiscal year 2012, the expected volatility used was derived using the average volatility of both the Company and similar companies (based on industry sector) since it was not practicable to estimate the Company’s expected volatility on a stand-alone basis due to a lack of sufficient trading history. The risk-free interest rate is based on the five-year zero-coupon U.S. Treasury notes as of the date of the grant. Since the Company does not currently expect to pay dividends, the dividend yield used is 0%.

15

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

The weighted average fair value of the stock options issued to the Company’s grantees at the date of grant in the six months ended March 31, 2012 and 2011 was $9.60 and $5.74 per option, respectively. The total intrinsic value of options exercised during the six months ended March 31, 2012 was $31.7 million. Cash proceeds from these option exercises were $20.1 million and the income tax benefit realized from these option exercises was $12.3 million.

At March 31, 2012, approximately $19.8 million of total unrecognized compensation costs related to unvested stock option awards are expected to be recognized over the weighted average period of 2.7 years.

Stock Awards

Restricted Stock Awards

The Company from time to time grants restricted stock awards to employees and consultants under the 2010 Plan. A restricted stock award is an award of shares of the Company’s common stock (which have full voting and dividend rights but are restricted with regard to sale or transfer) the restrictions over which lapse ratably over a specified period of time (generally five years). Restricted stock awards are independent of stock option grants and are generally subject to forfeiture if employment terminates prior to these restrictions lapsing, subject to certain retirement provisions of the 2010 Plan and certain predecessor share-based compensation plans such as the 2007 Plan.

The Company expenses the cost of the restricted stock awards, which is determined to equal the fair value of the restricted stock award at the date of grant, on a straight-line basis over the period (the “vesting period”) in which the restrictions on these stock awards lapse (“vesting”) or over the period ending on the date a participant becomes eligible for retirement, if earlier. For these purposes, the fair value of the restricted stock award is determined based on the closing market price of the Company’s common stock on the date of grant.

The following table presents a summary of the activity for the Company’s restricted stock awards for the six months ended March 31, 2012:

Restricted Stock Awards	Number of Shares (in Thousands)		Weighted Average Fair Value Per Share		Weighted Average Remaining Vesting Term (in Years)
Unvested at September 30, 2011	445		$	9.12	3.1
Granted	32		19.21
Vested	(144	)	8.70
Forfeited	—		—
Unvested at March 31, 2012	333		$	10.27	2.7

At March 31, 2012, approximately $2.2 million of total unrecognized compensation costs related to unvested restricted stock awards are expected to be recognized over the weighted average period of 2.7 years.

Restricted Stock Units

The Company currently grants Restricted Stock Unit awards (“RSU” or “RSUs”), which generally vest less than one year from the date of grant, pursuant to the 2010 Plan. To date, the Company has only granted RSU awards to its non-employee directors. RSUs represent an unsecured promise of the Company to issue shares of common stock of the Company. Upon vesting, such RSUs are generally retained by the Company as deferred stock units that are not distributed until six months after the independent director’s service as a director terminates. RSUs are independent of stock option grants and are generally subject to forfeiture if service terminates prior to the vesting of the units. Participants have no voting rights with respect to unvested RSUs. Under the 2010 Plan, the Company may settle the vested deferred stock units with shares of the Company’s common stock or in cash.

The Company expenses the cost of the RSUs, which is determined to be the fair value of the RSUs at the date of grant, on a straight-line basis over the vesting period (generally one year). For these purposes, the fair value of the RSU is determined based on the closing market price of the Company’s common stock on the date of grant.

16

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

The following table presents a summary of the activity for the Company’s RSUs for the six months ended March 31, 2012:

Restricted Stock Units	Number of Shares (in Thousands)	Weighted Average Fair Value Per Share		Weighted Average Remaining Vesting Term (in Years)
Unvested at September 30, 2011	—	$	—	—
Granted	26	19.21
Vested	—	—
Forfeited	—	—
Unvested at March 31, 2012	26	$	19.21	0.5

At March 31, 2012, approximately $0.2 million of total unrecognized compensation costs related to unvested RSUs are expected to be recognized over the weighted average period of 0.5 years.

8.   Goodwill and Intangible Assets

The change in the carrying amounts of goodwill by operating segment for the six months ended March 31, 2012 is as follows (in thousands):

	Sally Beauty Supply		Beauty Systems Group		Total
Balance at September 30, 2011	$	75,536	$	430,337	$	505,873
Additions and purchase price adjustments (a)	14,982		9,189		24,171
Foreign currency translation	510		2,279		2,789
Balance at March 31, 2012	$	91,028	$	441,805	$	532,833

(a)Please see Note 12 for additional information about businesses acquired.

The Company performs its goodwill impairment test during the second quarter of its fiscal year. As permitted, the Company adopted the provisions of ASU 2011-08 in connection with its goodwill impairment test for the fiscal year 2012. There were no goodwill impairment losses recognized in our financial statement in the current or prior periods presented.

The following table provides the carrying value for intangible assets with indefinite lives, excluding goodwill, and the gross carrying value and accumulated amortization for intangible assets subject to amortization by operating segment at March 31, 2012 (in thousands):

	Sally BeautySupply			Beauty SystemsGroup			Total
Balance at March 31, 2012:
Intangible assets with indefinite lives:
Trade names	$	27,666		$	27,421		$	55,087
Total	27,666			27,421			55,087
Intangible assets subject to amortization:
Gross carrying amount	27,028			106,076			133,104
Accumulated amortization	(8,172		)	(44,038		)	(52,210		)
Net value	18,856			62,038			80,894
Total intangible assets, excluding goodwill, net	$	46,522		$	89,459		$	135,981

As described in Note 12, during the six months ended March 31, 2012, intangible assets subject to amortization in the amount of $11.8 million were recorded in connection with the Company’s November 2011 acquisition of Kappersservice Floral B.V. and two related companies (together, the “Floral Group”) based on their estimated fair values.

17

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

Amortization expense was $3.6 million and $3.0 million for the three months ended March 31, 2012 and 2011, respectively; and $6.7 million and $6.1 million for the six months ended March 31, 2012 and 2011, respectively. As of March 31, 2012, future amortization expense related to intangible assets subject to amortization is estimated to be as follows (in thousands):

Fiscal Year:
2012	$	6,935
2013	12,311
2014	11,914
2015	11,392
2016	10,244
Thereafter	28,098
	$	80,894

9.   Short-term Borrowings and Long-term Debt

Details of long-term debt are as follows (in thousands):

	As of March 31, 2012			Maturity Dates	Interest Rates
ABL facility	$	—		Nov. 2015	(i) Prime plus (1.25% to 1.75%) or; (ii) LIBOR plus (2.25% to 2.75%)
Term loan B	596,856			Nov. 2013	(i) Prime plus (1.25% to 1.50%) or; (ii) LIBOR plus (2.25% to 2.50%) (a)
Senior notes	750,000			Nov. 2019	6.875%
Other (b)	3,214			2012-2015	4.05% to 5.79%
Total	$	1,350,070
Capital leases and other	$	6,094
Less: current portion	(2,096		)
Total long-term debt	$	1,354,068

(a)At March 31, 2012, the contractual interest rate for the term loan B is 2.49%. The interest rate on $300.0 million of principal outstanding under this loan is fixed by interest rate swaps which expire in May 2012.

(b)Represents pre-acquisition debt of Pro-Duo NV and Sinelco Group BVBA (“Sinelco”).

The Company, through its subsidiaries (Sally Investment Holdings LLC (“Sally Investment”) and Sally Holdings LLC (“Sally Holdings”)), incurred $1,850.0 million of indebtedness in connection with the Company’s separation from its former parent, Alberto-Culver Company, in November 2006. These borrowings included: (i) drawing on a revolving (asset-based lending (“ABL”)) credit facility in the amount of $70.0 million, (ii) entering into two senior term loan facilities (term loans A and B) in an aggregate amount of $1,070.0 million and (iii) together (jointly and severally) with another of the Company’s indirect subsidiaries, Sally Capital Inc., issuing senior notes in an aggregate amount of $430.0 million and senior subordinated notes in an aggregate amount of $280.0 million. Borrowings under the term loan A facility were paid in full in the fiscal year 2010.

In November 2010, Sally Holdings entered into a new $400 million, five-year revolving credit facility (the “new ABL facility” or the “ABL facility”) and terminated its prior ABL credit facility (the “prior ABL facility”). The terms of the new ABL facility contain a commitment fee of 0.50% on the unused portion of the facility. Borrowings under the senior term loan facilities and the ABL facility are secured by substantially all of our assets, those of Sally Investment, a wholly-owned subsidiary of Sally Beauty and the direct parent of Sally Holdings, those of our domestic subsidiaries and, in the case of the ABL facility, those of our Canadian subsidiaries and a pledge of certain intercompany notes. Borrowings under the ABL facility bear interest at Prime plus 1.25% to 1.75% or LIBOR plus 2.25% to 2.75%. In connection with our termination of the prior ABL facility we expensed approximately $1.6 million in unamortized deferred financing costs. This amount is included in interest expense in the Company’s consolidated statements of earnings.

In November 2011, Sally Holdings and Sally Capital Inc. (collectively, the “Issuers”), both wholly-owned subsidiaries of the Company, the Company and certain of its domestic subsidiaries entered into an agreement pursuant to which the Issuers sold in a private placement $750.0 million aggregate principal amount of the Issuers’ 6.875% Senior Notes due 2019 (the “Senior

18

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

Notes”). The Senior Notes bear interest at an annual rate of 6.875% and were issued at par. In connection with the issuance of the Senior Notes, the Company incurred and capitalized financing costs of approximately $15.2 million. These deferred financing costs are included in other assets on our consolidated balance sheets and are being amortized over the term of the Senior Notes using the effective interest method. The Company intends to exchange the Senior Notes for notes that will be registered pursuant to a registration statement filed with the SEC in February 2012 and will otherwise be identical to the Senior Notes. The Company expects to complete such exchange during the third quarter of its fiscal year 2012.

In December 2011, the Issuers used the net proceeds from their issuance of the Senior Notes: (i) to redeem $430.0 million aggregate principal amount outstanding of the Issuers’ 9.25% senior notes due 2014, (ii) to redeem $275.0 million aggregate principal amount outstanding of the Issuers’ 10.50% senior subordinated notes due 2016 (together with the senior notes due 2014, the “Old Notes”), pursuant to the terms of the indentures governing the Old Notes, and (iii) to pay accrued and unpaid interest on the Old Notes, and fees and expenses incurred in connection with issuance of the Senior Notes and redemption of the Old Notes. In connection with our redemption of the Old Notes we recorded a charge to earnings in the amount of approximately $34.6 million, including approximately $24.4 million in call premiums paid and approximately $10.2 million in unamortized deferred financing costs expensed. This amount is included in interest expense in the Company’s consolidated statements of earnings.

Borrowings under the senior term loan facilities and the ABL facility are secured by substantially all of our assets, those of Sally Investment, those of our domestic subsidiaries and, in the case of the ABL facility, those of our Canadian subsidiaries and a pledge of certain intercompany notes. Borrowings under the senior term loan B facility may be prepaid at the option of Sally Holdings at any time without premium or penalty and are subject to mandatory prepayment in an amount equal to 50% of excess cash flows (as defined in the agreement governing the senior term loan facilities) for any fiscal year unless a specified leverage ratio is met. Amounts paid pursuant to said provision may be applied, at the option of the Company, against minimum loan repayments otherwise required of us over the twelve-month period following any such payment under the terms of the loan agreement. Additionally, borrowings under the senior term loan facilities would be subject to mandatory prepayment in an amount equal to 100% of the proceeds of specified asset sales that are not reinvested in the business or applied to repay borrowings under the ABL facility.

During the six months ended March 31, 2012, the Company made optional prepayments in the aggregate amount of $100.0 million on the senior term loan B facility. In connection with such prepayments the Company expensed approximately $0.6 million in unamortized deferred financing costs. This amount is included in interest expense in the Company’s consolidated statements of earnings.

The Senior Notes are unsecured obligations of the Issuers and are jointly and severally guaranteed by the Company and Sally Investment, and by each material domestic subsidiary of the Company who had guaranteed obligations under Sally Holdings’ senior credit facilities, existing notes and other indebtedness outstanding prior to issuance of the Senior Notes. Interest on the Senior Notes is payable semi-annually. The Senior Notes carry optional redemption features whereby the Company has the option to redeem the notes, in whole or in part, on or after November 15, 2017 at par, plus accrued and unpaid interest; and on or after November 15, 2015 at par plus a premium declining ratably to par, plus accrued and unpaid interest. Prior to November 15, 2015, the notes may be redeemed, in whole or in part, at a redemption price equal to par plus a make-whole premium as provided in the indenture, plus accrued and unpaid interest. In addition, on or prior to November 15, 2014, the Company has the right to redeem at par plus a specified premium, plus accrued and unpaid interest, up to 35% of the aggregate principal amount of notes originally issued, subject to certain limitations, with the proceeds from certain kinds of equity offerings, as defined in the indenture.

The agreements underlying the Company’s credit facilities, including the indenture governing the Senior Notes, contain terms which significantly restrict the ability of Sally Beauty’s subsidiaries to pay dividends or otherwise transfer assets to Sally Beauty. Please see the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2011, for additional information about the Company’s credit facilities.

19

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

Maturities of the Company’s long-term debt are as follows as of March 31, 2012 (in thousands):

Twelve months ending March 31:
2013	$	1,328
2014	598,064
2015	678
2016	—
2017	—
Thereafter	750,000
	$	1,350,070
Capital leases and other	6,094
Less: current portion	(2,096		)
Total	$	1,354,068

We are a holding company and do not have any material assets or operations other than ownership of equity interests of our subsidiaries. The agreements and instruments governing the debt of Sally Holdings and its subsidiaries contain material limitations on their ability to pay dividends and other restricted payments to us which, in turn, constitute material limitations on our ability to pay dividends and other payments to our stockholders.

Under the credit agreement and/or indenture governing the senior term loans and the Senior Notes, Sally Holdings and its subsidiaries may not make certain restricted payments, including dividends and other restricted payments to us, if a default then exists under the credit agreement and/or the indenture or, in the case of the senior term loans, if Sally Holdings’ consolidated interest coverage ratio is less than 2.0 to 1.0 at the time of such restricted payment. As of March 31, 2012, Sally Holdings’ consolidated interest coverage ratio was approximately 5.7 to 1.0. In addition, Sally Holdings and its subsidiaries may not make certain restricted payments, including dividends and other restricted payments, to us if at the time of such restricted payment Sally Holdings’ indebtedness had reached certain limitations specified in the indenture governing the Senior Notes. Further, the aggregate amount of restricted payments Sally Holdings and its subsidiaries are able to make is limited pursuant to various baskets as calculated pursuant to the credit agreement and/or the indenture.

Under our ABL facility, Sally Holdings may pay dividends and make other equity distributions to us if availability under the facility exceeds certain thresholds and no default then exists under the facility. For dividends and distributions up to $30.0 million during each fiscal year, borrowing availability must exceed the lesser of $80.0 million or 20% of the borrowing base for 45 days prior to such dividend and distribution. For dividends in excess of that amount, it must maintain that same borrowing availability and its fixed-charge coverage ratio must exceed 1.1 to 1.0. As of March 31, 2012, its fixed-charge coverage ratio was approximately 3.4 to 1.0. As of March 31, 2012, the net assets of our consolidated subsidiaries that were unrestricted from transfer under our credit arrangements totaled $552.3 million, subject to certain adjustments. The ABL facility and the senior term loan facilities, as well as the Company’s Senior Notes indenture contain customary cross-default and/or cross-acceleration provisions.

10.    Derivative Instruments and Hedging Activities

Risk Management Objectives of Using Derivative Instruments

The Company is exposed to a wide variety of risks, including risks arising from changing economic conditions. The Company manages its exposure to certain economic risks (including liquidity, credit risk, and changes in interest rates and in foreign currency exchange rates) primarily (a) by closely managing its cash flows from operating and investing activities and the amounts and sources of its debt obligations; (b) by assessing periodically the creditworthiness of its business partners; and (c) through the use of derivative instruments (including interest rate swaps, and foreign currency options, collars and forwards) by Sally Holdings.

The Company uses interest rate swaps, as part of its overall economic risk management strategy, to add stability to the interest payments due in connection with its term loan obligations. Interest payments related to the senior term loans are impacted by changes in LIBOR. The Company’s interest rate swap agreements involve the periodic receipt by Sally Holdings of amounts based on a variable rate in exchange for Sally Holdings making payments based on a fixed rate over the term of the interest rate swap agreements, without exchange of the underlying notional amount.

The Company uses foreign currency options, collars and forwards, as part of its overall economic risk management strategy, to fix the amount of certain foreign assets and obligations relative to its functional and reporting currency (the U.S. dollar) or to add stability to cash flows resulting from its net investments (including intercompany notes not permanently invested) and earnings denominated in foreign currencies. The Company’s foreign currency exposures at times offset each other thus

20

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

providing a natural hedge against its foreign currency risk. In connection with the remaining foreign currency risk, the Company uses foreign currency options, collars and forwards to effectively fix the foreign currency exchange rate applicable to specific anticipated foreign currency-denominated cash flows thus limiting the potential fluctuations in such cash flows as a result of foreign currency market movements.

As of March 31, 2012, the Company did not purchase or hold any derivative instruments for trading or speculative purposes.

Designated Cash Flow Hedges

In 2008, Sally Holdings entered into certain interest rate swap agreements with an aggregate notional amount of $300 million. These agreements expire in May 2012 and are designated and qualify as effective cash flow hedges, in accordance with ASC Topic 815, Derivatives and Hedging (“ASC 815”). Accordingly, changes in the fair value of these derivative instruments (which are adjusted quarterly) are recorded, net of income tax, in accumulated other comprehensive (loss) income (“OCI”) until the hedged obligation is settled or the swap agreements expire, whichever is earlier. Any hedge ineffectiveness, as this term is used in ASC 815, is recognized in interest expense in our consolidated statements of earnings. No hedge ineffectiveness on cash flow hedges was recognized during the six months ended March 31, 2012 or 2011.

Amounts reported in OCI related to interest rate swaps are reclassified into interest expense, as a yield adjustment, in the same period in which interest on hedged variable-rate debt obligations affects earnings. Interest expense resulting from such reclassifications was $2.5 million during each of the three months ended March 31, 2012 and 2011; and $5.1 million and $5.0 million during the six months ended March 31, 2012 and 2011, respectively. The entire amount reported in OCI ($1.7 million, before income tax) as of March 31, 2012 will be reclassified into interest expense by May 2012.

Non-designated Cash Flow Hedges

The Company uses foreign currency options and collars including, at March 31, 2012, collars with an aggregate notional amount of $7.0 million to manage the exposure to the U.S. dollar resulting from certain of our Sinelco Group subsidiaries’ purchases of merchandise from third-party suppliers. Sinelco’s functional currency is the Euro. The foreign currency collar agreements held by the Company at March 31, 2012, have contractual Euro to U.S. dollar exchange rates between 1.4000 and 1.4612 and expire in varying amounts monthly through September 2012.

In addition, the Company currently uses foreign currency forwards to mitigate its exposure to changes in foreign currency exchange rates in connection with certain intercompany balances not permanently invested. At March 31, 2012, we hold: (a) a foreign currency forward which enables us to sell approximately €26.2 million ($35.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 1.331, (b) a foreign currency forward which enables us to sell approximately $2.0 million Canadian dollars ($2.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 0.9989, (c) a foreign currency forward which enables us to buy approximately $2.7 million Canadian dollars ($2.7 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 0.9988, (d) a foreign currency forward which enables us to sell approximately 19.3 million Mexican pesos ($1.5 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 12.849 and (e) a foreign currency forward which enables us to buy approximately £0.6 million ($1.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 1.590. All foreign currency forwards held by the Company at March 31, 2012 expire on or before June 1, 2012.

The Company’s foreign currency derivatives are not designated as hedges and do not currently meet the hedge accounting requirements of ASC 815. Accordingly, the changes in fair value of these derivative instruments, which are adjusted quarterly, are recorded in our consolidated statements of earnings. Selling, general and administrative expenses reflect net losses of $1.3 million and $1.0 million for the three months ended March 31, 2012 and 2011, respectively; and net gains of $0.4 million and net losses of $0.4 million for the six months ended March 31, 2012 and 2011, respectively, including marked-to-market adjustments, in connection with all of the Company’s foreign currency derivatives.

21

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the balance sheet as of March 31, 2012 (in thousands):

Tabular Disclosure of Fair Values of Derivative Instruments

	Asset Derivatives			Liability Derivatives
	As of March 31, 2012			As of March 31, 2012
	Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value
Derivatives designated as hedging instruments:
Interest Rate Swaps	Other assets	$	—	Accrued liabilities	$	1,678
Total derivatives designated as hedging instruments		$	—		$	1,678
Derivatives not designated as hedging instruments:
Foreign Currency Collars and Forwards	Prepaid expenses	$	334	Accrued liabilities	$	86
Total derivatives not designated as hedging instruments		$	334		$	86

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the balance sheet as of September 30, 2011 (in thousands):

Tabular Disclosure of Fair Values of Derivative Instruments

	Asset Derivatives			Liability Derivatives
	As of September 30, 2011			As of September 30, 2011
	Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value
Derivatives designated as hedging instruments:
Interest Rate Swaps	Other assets	$	—	Accrued liabilities	$	6,450
Total derivatives designated as hedging instruments		$	—		$	6,450
Derivatives not designated as hedging instruments:
Foreign Currency Collars and Forwards	Prepaid expenses	$	1,104	Accrued liabilities	$	528
Total derivatives not designated as hedging instruments		$	1,104		$	528

22

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

The table below presents the effect of the Company’s derivative financial instruments on the statements of earnings for the three months ended March 31, 2012 (in thousands):

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Three Months Ended March 31, 2012

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	1,425	Interest expense	$	(2,508	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options, Collars and Forwards	Selling, general and administrative expenses	$	(1,337	)
Total derivatives not designated as hedging instruments		$	(1,337	)

The table below presents the effect of the Company’s derivative financial instruments on the statements of earnings for the three months ended March 31, 2011 (in thousands):

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Three Months Ended March 31, 2011

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	1,308	Interest expense	$	(2,488	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options and Forwards	Selling, general and administrative expenses	$	(1,018	)
Total derivatives not designated as hedging instruments		$	(1,018	)

23

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

The table below presents the effect of the Company’s derivative financial instruments on the statements of earnings for the six months ended March 31, 2012 (in thousands):

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Six Months Ended March 31, 2012

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	2,920	Interest expense	$	(5,061	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options, Collars and Forwards	Selling, general and administrative expenses	$	372
Total derivatives not designated as hedging instruments		$	372

The table below presents the effect of the Company’s derivative financial instruments on the statements of earnings for the six months ended March 31, 2011 (in thousands):

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Six Months Ended March 31, 2011

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	2,837	Interest expense	$	(5,033	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options and Forwards	Selling, general and administrative expenses	$	(408	)
Total derivatives not designated as hedging instruments		$	(408	)

24

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

Credit-risk-related Contingent Features

The agreements governing the Company’s interest rate swaps contain provisions pursuant to which the Company could be declared in default on its interest rate swap obligations in the event the Company defaulted under certain terms of the loan documents governing the Company’s ABL facility. As of March 31, 2012, the fair value of interest rate swaps in a liability position related to these agreements was $1.7 million and the Company was under no obligation to post and had not posted any collateral related to these agreements. If the Company breached any of these provisions, it would be required to settle its obligations under the agreements at their termination value of $1.7 million, including accrued interest and other termination costs.

The Company’s foreign operations expose the Company to fluctuations in foreign currency exchange rates and foreign interest rates. These fluctuations may impact, among other things, the amount of the Company’s future cash flows in terms of the functional currencies of the Company and certain of its foreign subsidiaries. The Company currently uses foreign currency collars to manage the exposure to certain non-Euro currencies resulting from our Sinelco Group subsidiaries’ purchases of merchandise from third-party suppliers. Sinelco’s functional currency is the Euro. In addition, at March 31, 2012, Sally Holdings held certain foreign currency forward agreements which expire on or before June 1, 2012. These derivative instruments are intended to mitigate the Company’s exposure to changes in foreign currency exchange rates in connection with certain non-U.S. dollar denominated intercompany balances not permanently invested. The Company’s functional currency is the U.S. dollar.

The counterparties to all our derivative instruments are deemed by the Company to be of substantial resources and strong creditworthiness. However, these transactions result in exposure to credit risk in the event of default by a counterparty. The financial crisis affecting the banking systems and financial markets in recent years resulted in many well-known financial institutions becoming less creditworthy or having diminished liquidity which could expose us to an increased level of counterparty credit risk. In the event that a counterparty defaults in its obligation under our derivative instruments, we could incur substantial financial losses. However, at the present time, no such losses are deemed probable.

11.   Income Taxes

The Company and its subsidiaries file consolidated income tax returns in the U.S. federal jurisdiction and most state jurisdictions, as well as in various foreign jurisdictions.

In January 2012, the IRS concluded the field work associated with their examination of the Company’s consolidated federal income tax returns for the fiscal years ended September 30, 2007 and 2008 and issued their examination report. The Company is appealing certain disputed items and it does not anticipate the ultimate resolution of these items to have a material impact on the Company’s financial statements.

The IRS is currently conducting an examination of the Company’s consolidated federal income tax returns for the fiscal years ended September 30, 2009 and 2010. The examination is also expected to include the Company’s consolidated federal income tax return for the fiscal year ended September 30, 2011, upon the filing of such return. The IRS had previously audited the Company’s consolidated federal income tax returns through the tax year ended September 30, 2006, thus our statute remains open from the year ended September 30, 2007 forward. Our foreign subsidiaries are impacted by various statutes of limitations, which are generally open from 2004 forward. Generally, states’ statutes in the United States are open for tax reviews from 2005 forward.

12.   Business Combinations

On November 1, 2011, the Company acquired the Floral Group for approximately €22.8 million (approximately $31.2 million), subject to certain adjustments. The Floral Group is a distributor of professional beauty products with 19 stores located in the Netherlands. The results of operations of the Floral Group are included in the Company’s consolidated financial statements subsequent to the acquisition date. The assets acquired and liabilities assumed were recorded at their respective fair values at the acquisition date. Goodwill of $15.0 million (which is not expected to be deductible for tax purposes) and intangible assets subject to amortization of $11.8 million were recorded as a result of this acquisition based on their estimated fair values. The acquisition was funded with cash from operations and with borrowings on our ABL facility in the amount of approximately $17.0 million. In addition, during the six months ended March 31, 2012, the Company completed several other individually immaterial acquisitions at an aggregate cost of approximately $12.4 million and recorded additional goodwill in the amount of $9.2 million (the majority of which is expected to be deductible for tax purposes) in connection with such acquisitions. Generally, we funded these acquisitions with cash from operations. The assets acquired and liabilities assumed in connection with these acquisitions were recorded based on their respective fair values at the acquisition date.

25

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

13.   Business Segments

The Company’s business is organized into two separate segments: (i) Sally Beauty Supply, a domestic and international chain of cash and carry retail stores which offers professional beauty supplies to both salon professionals and retail customers primarily in North America, Puerto Rico, and parts of South America and Europe and (ii) BSG, including its franchise-based business Armstrong McCall, a full service beauty supply distributor which offers professional brands of beauty products directly to salons and salon professionals through its own sales force and professional-only stores (including franchise stores) in generally exclusive geographical territories in North America, Puerto Rico and parts of Europe.

Sales between segments, which were eliminated in consolidation, were not material during the six months ended March 31, 2012 and 2011. Segment data for the three and six months ended March 31, 2012 and 2011 is as follows (in thousands):

	Three Months Ended						Six Months Ended
	March 31,						March 31,
	2012			2011			2012			2011
Net sales:
Sally Beauty Supply	$	553,973		$	490,845		$	1,090,331		$	971,851
BSG	335,308			310,960			663,765			623,518
Total	$	889,281		$	801,805		$	1,754,096		$	1,595,369
Earnings before provision for income taxes:
Segment operating profit:
Sally Beauty Supply	$	111,334		$	93,945		$	212,400		$	177,497
BSG	45,597			33,527			88,924			68,669
Segment operating profit	156,931			127,472			301,324			246,166
Unallocated expenses (a)	(22,329		)	(19,379		)	(45,401		)	(37,863		)
Share-based compensation expense	(2,945		)	(2,437		)	(10,976		)	(10,275		)
Interest expense (b)	(22,355		)	(27,793		)	(86,316		)	(57,316		)
Earnings before provision for income taxes	$	109,302		$	77,863		$	158,631		$	140,712

(a)Unallocated expenses consist of corporate and shared costs.

(b)For the six months ended March 31, 2012, interest expense includes a loss on extinguishment of debt of $34.6 million in connection with the Company’s December 2011 redemption of its senior notes due 2014 and senior subordinated notes due 2016 with the net proceeds of the Company’s new senior notes due 2019, issued in November 2011.

26

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

14.   Guarantor and Non-Guarantor Condensed Consolidated Financial Statements

The following condensed consolidating financial information presents the condensed consolidated balance sheets as of March 31, 2012 and September 30, 2011, the condensed consolidated statements of earnings for the three and six months ended March 31, 2012 and 2011, and the condensed consolidated statements of cash flows for the six months ended March 31, 2012 and 2011 of: (i) Sally Beauty Holdings, Inc., or the “Parent;” (ii) Sally Holdings LLC and Sally Capital Inc., or the “Issuers;” (iii) the guarantor subsidiaries; (iv) the non-guarantor subsidiaries; (v) elimination entries necessary for consolidation purposes; and (vi) Sally Beauty on a consolidated basis.

Investments in subsidiaries are accounted for using the equity method for purposes of the consolidating presentation. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions.  Separate financial statements and other disclosures with respect to the subsidiary guarantors have not been provided as management believes the following information is sufficient, as guarantor subsidiaries are 100 percent indirectly owned by the Parent and all guarantees are full and unconditional. Additionally, substantially all of the assets of the guarantor subsidiaries are pledged under the senior term loan facilities and the ABL facility and consequently may not be available to satisfy the claims of general creditors.

27

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Balance Sheet

March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries		Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Assets
Cash and cash equivalents	$	—		$	—		$	35,719	$	29,091		$	—		$	64,810
Trade accounts and accounts receivable, other, less allowance for doubtful accounts	2			—			59,632		33,439			—			93,073
Due from affiliates	90,263			3			915,055		1,517			(1,006,838		)	—
Inventory	—			—			512,813		176,554			—			689,367
Prepaid expenses	458			175			11,146		13,713			—			25,492
Deferred income tax assets, net	(346		)	—			31,661		(2,727		)	—			28,588
Property and equipment, net	—			—			130,108		57,285			—			187,393
Investment in subsidiaries	(168,290		)	2,025,964			343,364		—			(2,201,038		)	—
Goodwill and other intangible assets, net	—			—			480,457		188,357			—			668,814
Other assets	—			21,869			5,681		4,845			—			32,395
Total assets	$	(77,913	)	$	2,048,011		$	2,525,636	$	502,074		$	(3,207,876	)	$	1,789,932
Liabilities and Stockholders’ (Deficit) Equity
Accounts payable	$	5		$	—		$	201,952	$	48,308		$	—		$	250,265
Due to affiliates	—			843,310			91,780		71,748			(1,006,838		)	—
Accrued liabilities	480			22,903			118,614		25,267			—			167,264
Income taxes payable	(7,823		)	4,534			3,287		2,867			—			2,865
Long-term debt	—			1,346,856			292		9,016			—			1,356,164
Other liabilities	—			—			25,132		1,398			—			26,530
Deferred income tax liabilities, net	(1,362		)	(1,302		)	58,615		106			—			56,057
Total liabilities	(8,700		)	2,216,301			499,672		158,710			(1,006,838		)	1,859,145
Total stockholders’ (deficit) equity	(69,213		)	(168,290		)	2,025,964		343,364			(2,201,038		)	(69,213		)
Total liabilities and stockholders’ (deficit) equity	$	(77,913	)	$	2,048,011		$	2,525,636	$	502,074		$	(3,207,876	)	$	1,789,932

28

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Balance Sheet

September 30, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries		Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Assets
Cash and cash equivalents	$	—		$	—		$	22,583	$	40,898		$	—		$	63,481
Trade accounts and accounts receivable, other, less allowance for doubtful accounts	—			—			62,749		32,777			—			95,526
Due from affiliates	59,249			3			763,741		3,597			(826,590		)	—
Inventory	—			—			505,893		159,353			—			665,246
Prepaid expenses	1,233			63			11,397		13,667			—			26,360
Deferred income tax assets, net	(346		)	—			31,661		(2,780		)	—			28,535
Property and equipment, net	1			—			130,165		52,323			—			182,489
Investment in subsidiaries	(281,690		)	1,862,684			331,346		—			(1,912,340		)	—
Goodwill and other intangible assets, net	—			—			476,206		159,325			—			635,531
Other assets	—			20,411			5,650		5,371			—			31,432
Total assets	$	(221,553	)	$	1,883,161		$	2,341,391	$	464,531		$	(2,738,930	)	$	1,728,600
Liabilities and Stockholders’ (Deficit) Equity
Accounts payable	$	2		$	—		$	204,300	$	57,812		$	—		$	262,114
Due to affiliates	—			728,546			62,846		35,198			(826,590		)	—
Accrued liabilities	380			33,165			124,888		27,076			—			185,509
Income taxes payable	(1,679		)	4,438			2,453		4,167			—			9,379
Long-term debt	—			1,401,855			340		10,920			—			1,413,115
Other liabilities	—			—			24,975		1,179			—			26,154
Deferred income tax liabilities, net	(1,274		)	(3,153		)	58,905		(3,167		)	—			51,311
Total liabilities	(2,571		)	2,164,851			478,707		133,185			(826,590		)	1,947,582
Total stockholders’ (deficit) equity	(218,982		)	(281,690		)	1,862,684		331,346			(1,912,340		)	(218,982		)
Total liabilities and stockholders’ (deficit) equity	$	(221,553	)	$	1,883,161		$	2,341,391	$	464,531		$	(2,738,930	)	$	1,728,600

29

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Three Months Ended March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	725,321		$	163,960		$	—		$	889,281
Related party sales	—			—			685			—			(685		)	—
Cost of products sold and distribution expenses	—			—			362,559			90,621			(685		)	452,495
Gross profit	—			—			363,447			73,339			—			436,786
Selling, general and administrative expenses	2,605			147			221,710			64,727			—			289,189
Depreciation and amortization	1			—			11,213			4,726			—			15,940
Operating earnings (loss)	(2,606		)	(147		)	130,524			3,886			—			131,657
Interest income	—			—			(1		)	(30		)	—			(31		)
Interest expense	—			22,177			34			175			—			22,386
Earnings (loss) before provision for income taxes	(2,606		)	(22,324		)	130,491			3,741			—			109,302
Provision (benefit) for income taxes	(869		)	(8,658		)	49,084			1,932			—			41,489
Equity in earnings of subsidiaries, net of tax	69,550			83,216			1,809			—			(154,575		)	—
Net earnings	$	67,813		$	69,550		$	83,216		$	1,809		$	(154,575	)	$	67,813

30

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Three Months Ended March 31, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	654,490		$	147,315		$	—		$	801,805
Related party sales	—			—			681			—			(681		)	—
Cost of products sold and distribution expenses	—			—			330,949			79,723			(681		)	409,991
Gross profit	—			—			324,222			67,592			—			391,814
Selling, general and administrative expenses	2,004			326			212,898			56,153			—			271,381
Depreciation and amortization	—			—			10,637			4,140			—			14,777
Operating earnings (loss)	(2,004		)	(326		)	100,687			7,299			—			105,656
Interest income	—			—			(7		)	(74		)	—			(81		)
Interest expense	—			27,625			17			232			—			27,874
Earnings (loss) before provision for income taxes	(2,004		)	(27,951		)	100,677			7,141			—			77,863
Provision (benefit) for income taxes	(754		)	(10,840		)	38,417			1,762			—			28,585
Equity in earnings of subsidiaries, net of tax	50,528			67,639			5,379			—			(123,546		)	—
Net earnings	$	49,278		$	50,528		$	67,639		$	5,379		$	(123,546	)	$	49,278

31

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Six Months Ended March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	1,417,235		$	336,861		$	—		$	1,754,096
Related party sales	—			—			1,485			—			(1,485		)	—
Cost of products sold and distribution expenses	—			—			712,506			184,432			(1,485		)	895,453
Gross profit	—			—			706,214			152,429			—			858,643
Selling, general and administrative expenses	5,309			289			447,712			128,893			—			582,203
Depreciation and amortization	1			—			22,317			9,175			—			31,493
Operating earnings (loss)	(5,310		)	(289		)	236,185			14,361			—			244,947
Interest income	—			—			(1		)	(66		)	—			(67		)
Interest expense	—			85,963			58			362			—			86,383
Earnings (loss) before provision for income taxes	(5,310		)	(86,252		)	236,128			14,065			—			158,631
Provision (benefit) for income taxes	(1,870		)	(33,452		)	90,544			5,462			—			60,684
Equity in earnings of subsidiaries, net of tax	101,387			154,187			8,603			—			(264,177		)	—
Net earnings	$	97,947		$	101,387		$	154,187		$	8,603		$	(264,177	)	$	97,947

32

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Six Months Ended March 31, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	1,295,330		$	300,039		$	—		$	1,595,369
Related party sales	—			—			1,480			—			(1,480		)	—
Cost of products sold and distribution expenses	—			—			661,733			163,911			(1,480		)	824,164
Gross profit	—			—			635,077			136,128			—			771,205
Selling, general and administrative expenses	3,930			313			427,085			112,961			—			544,289
Depreciation and amortization	1			—			21,032			7,855			—			28,888
Operating earnings (loss)	(3,931		)	(313		)	186,960			15,312			—			198,028
Interest income	—			—			(57		)	(102		)	—			(159		)
Interest expense	—			57,013			32			430			—			57,475
Earnings (loss) before provision for income taxes	(3,931		)	(57,326		)	186,985			14,984			—			140,712
Provision (benefit) for income taxes	(1,480		)	(22,233		)	71,500			2,698			—			50,485
Equity in earnings of subsidiaries, net of tax	92,678			127,771			12,286			—			(232,735		)	—
Net earnings	$	90,227		$	92,678		$	127,771		$	12,286		$	(232,735	)	$	90,227

33

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Cash Flows
Six Months Ended March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations		Sally Beauty Holdings, Inc. and Subsidiaries
Net cash (used) provided by operating activities	$	(20,111	)	$	94,574		$	31,884		$	31,743		$	—	$	138,090
Cash Flows from Investing Activities:
Capital expenditures, net of proceeds from sale of property and equipment	—			—			(17,217		)	(9,739		)	—		(26,956		)
Acquisitions, net of cash acquired	—			—			(10,607		)	(32,547		)	—		(43,154		)
Net cash used by investing activities	—			—			(27,824		)	(42,286		)	—		(70,110		)
Cash Flows from Financing Activities:
Proceeds from issuance of long-term debt	—			929,200			—			—			—		929,200
Repayments of long-term debt	—			(1,008,583		)	(48		)	(1,843		)	—		(1,010,474		)
Debt issuance costs	—			(15,191		)	—			—			—		(15,191		)
Proceeds from exercises of stock options	20,111			—			—			—			—		20,111
Excess tax benefit from share-based compensation	—			—			9,124			—			—		9,124
Net cash provided (used) by financing activities	20,111			(94,574		)	9,076			(1,843		)	—		(67,230		)
Effect of foreign exchange rate changes on cash and cash equivalents	—			—			—			579			—		579
Net increase (decrease) in cash and cash equivalents	—			—			13,136			(11,807		)	—		1,329
Cash and cash equivalents, beginning of period	—			—			22,583			40,898			—		63,481
Cash and cash equivalents, end of period	$	—		$	—		$	35,719		$	29,091		$	—	$	64,810

34

Sally Beauty Holdings, Inc. and Subsidiaries

Condensed Notes to Consolidated Financial Statements

(Unaudited)

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Cash Flows
Six Months Ended March 31, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations		Sally Beauty Holdings, Inc. and Subsidiaries
Net cash (used) provided by operating activities	$	(3,807	)	$	22,284		$	91,666		$	15,482		$	—	$	125,625
Cash Flows from Investing Activities:
Capital expenditures, net of proceeds from sale of property and equipment	—			—			(19,841		)	(9,384		)	—		(29,225		)
Acquisitions, net of cash acquired	—			—			(80,598		)	(572		)	—		(81,170		)
Net cash used by investing activities	—			—			(100,439		)	(9,956		)	—		(110,395		)
Cash Flows from Financing Activities:
Change in book cash overdraft	—			2,516			—			—			—		2,516
Proceeds from issuance of long-term debt	—			372,200			404			6,901			—		379,505
Repayments of long-term debt	—			(389,200		)	(80		)	(7,941		)	—		(397,221		)
Debt issuance costs	—			(5,284		)	—			—			—		(5,284		)
Proceeds from exercises of stock options	3,807			—			—			—			—		3,807
Excess tax benefit from share-based compensation	—			—			776			—			—		776
Net cash provided (used) by financing activities	3,807			(19,768		)	1,100			(1,040		)	—		(15,901		)
Effect of foreign exchange rate changes on cash and cash equivalents	—			—			—			279			—		279
Net increase (decrease) in cash and cash equivalents	—			2,516			(7,673		)	4,765			—		(392		)
Cash and cash equivalents, beginning of period	—			20			32,975			26,499			—		59,494
Cash and cash equivalents, end of period	$	—		$	2,536		$	25,302		$	31,264		$	—	$	59,102

35

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

This section discusses management’s view of the financial condition, results of operations and cash flows of Sally Beauty and its consolidated subsidiaries. This section should be read in conjunction with the audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K for the fiscal year ended September 30, 2011, as well as the Risk Factors section contained in that Annual Report, and information contained elsewhere in this Quarterly Report, including the consolidated interim financial statements and condensed notes to those statements. This Management’s Discussion and Analysis of Financial Condition and Results of Operations section may contain forward-looking statements. Please see “Cautionary Notice Regarding Forward-Looking Statements” included at the beginning of this Quarterly Report for a discussion of the uncertainties, risks and assumptions associated with these forward-looking statements that could cause results to differ materially from those reflected in such forward-looking statements.

Highlights For the Six Months Ended March 31, 2012:

·Our consolidated same store sales increased by 8.1% for the six months ended March 31, 2012, compared to the six months ended March 31, 2011;

·Our consolidated net sales for the six months ended March 31, 2012, increased by $158.7 million, or 9.9%, to $1,754.1 million compared to $1,595.4 million for the six months ended March 31, 2011;

·Our consolidated gross profit for the six months ended March 31, 2012, increased by $87.4 million, or 11.3%, to $858.6 million compared to $771.2 million for the six months ended March 31, 2011. As a percentage of net sales, gross profit increased by 70 basis points to 49.0% for the six months ended March 31, 2012, compared to 48.3% for the six months ended March 31, 2011;

·Our consolidated operating earnings for the six months ended March 31, 2012, increased by $46.9 million, or 23.7%, to $244.9 million compared to $198.0 million for the six months ended March 31, 2011. As a percentage of net sales, operating earnings increased by 160 basis points to 14.0% for the six months ended March 31, 2012, compared to 12.4% for the six months ended March 31, 2011;

·Net earnings increased by $7.7 million, or 8.6%, to $97.9 million for the six months ended March 31, 2012, compared to $90.2 million for the six months ended March 31, 2011. For the six months ended March 31, 2012, net earnings reflect charges of $34.6 million related to our redemption of the senior notes and senior subordinated notes. As a percentage of net sales, net earnings decreased by 10 basis points to 5.6% for the six months ended March 31, 2012, compared to 5.7% for the six months ended March 31, 2011;

·Cash provided by operations increased by $12.5 million to $138.1 million for the six months ended March 31, 2012, compared to $125.6 million for the six months ended March 31, 2011;

·In November 2011, the Company acquired Kappersservice Floral B.V. and two related companies (together, the “Floral Group”), a distributor of professional beauty products with 19 stores located in the Netherlands, for approximately €22.8 million (approximately $31.2 million), subject to certain adjustments; and

·In December 2011, the Company redeemed its 9.25% senior notes due 2014 and its 10.50% senior subordinated notes due 2016 with the net proceeds from its November 2011 issuance of $750.0 million principal amount of 6.875% senior notes due 2019. For the six months ended March 31, 2012, interest expense includes a loss on extinguishment of debt of $34.6 million in connection with the redemption of the senior notes and the senior subordinated notes, including unamortized deferred financing costs expensed and call premiums paid.

Overview

Description of Business

We operate primarily through two business units, Sally Beauty Supply and Beauty Systems Group, or BSG. Through Sally Beauty Supply and BSG, we operated a multi-channel platform of 4,210 company-operated stores and supplied 182 franchised stores, primarily in North America, South America and selected European countries, as of March 31, 2012. We are the largest distributor of professional beauty supplies in the U.S. based on store count. Within BSG, we also have one of the largest networks of professional distributor sales consultants in North America. We provide our customers with a wide variety of leading third-party branded and exclusive-label professional beauty supplies, including hair color products, hair care products, hair styling appliances, skin and nail care products and other beauty items. Sally Beauty Supply stores target retail consumers and salon professionals, while BSG exclusively targets salons and salon professionals. For the six months ended March 31, 2012, our consolidated net sales and operating earnings were $1,754.1 million and $244.9 million, respectively.

We believe Sally Beauty Supply is the largest open-line distributor of professional beauty supplies in the U.S. based on store count. As of March 31, 2012, Sally Beauty Supply operated 3,204 company-operated retail stores, including 2,543 of which are located in the U.S. (with the remaining 661 company-operated stores located in Puerto Rico, Canada, Mexico, Chile, the United Kingdom, Ireland, Belgium, France, Germany, the Netherlands and Spain) and Sally Beauty Supply supplied 24 franchised stores located outside the U.S. In the U.S. and Canada, our Sally Beauty Supply stores average approximately 1,700 square feet in size and are located primarily in strip shopping centers. Our Sally Beauty Supply stores carry an extensive selection of

36

professional beauty supplies for both retail customers and salon professionals, with between 5,000 and 8,000 SKUs (primarily in

the U.S. and Canada) of beauty products across product categories including hair color, hair care, skin and nail care, beauty sundries and electrical appliances. Sally Beauty Supply stores carry leading third-party brands such as Clairol®, Revlon® and Conair®, as well as a broad selection of exclusive-label merchandise. Store formats, including average size and product selection, for Sally Beauty Supply stores outside the U.S. and Canada vary by marketplace. For the six months ended March 31, 2012, Sally Beauty Supply’s net sales and segment operating profit were $1,090.3 million and $212.4 million, respectively.

We believe BSG is the largest full-service distributor of professional beauty supplies in the U.S., exclusively targeting salons and salon professionals. As of March 31, 2012, BSG had 1,006 company-operated stores, supplied 158 franchised stores and had a sales force of approximately 1,113 professional distributor sales consultants in all states in the U.S., in portions of Canada, and in Puerto Rico, Mexico and certain European countries. Through BSG’s large store base and sales force, BSG is able to access a significant portion of the highly fragmented U.S. professional beauty sales channel. Company-operated BSG stores, which primarily operate under the CosmoProf banner, average approximately 2,700 square feet in size and are primarily located in secondary strip shopping centers. BSG stores provide a comprehensive selection of between 5,000 and 10,000 beauty product SKUs that include hair color and care, skin and nail care, beauty sundries and electrical appliances. Certain BSG products are sold under exclusive distribution agreements with suppliers, whereby BSG is designated as the sole distributor for a product line within certain geographic territories. For the six months ended March 31, 2012, BSG’s net sales and segment operating profit were $663.8 million and $88.9 million, respectively.

Industry and Business Trends

We operate within the large and growing professional beauty supply industry primarily in North America, Puerto Rico and parts of South America and Europe. Potential growth in the industry is expected to be driven by increases in hair color, hair loss prevention and hair styling products. We believe the following key industry and business trends and characteristics will influence our business and our financial results going forward:

·High level of marketplace fragmentation. The U.S. salon channel is highly fragmented with nearly 250,000 salons and barbershops. Given the fragmented and small-scale nature of the salon industry, we believe that salon operators will continue to depend on full-service/exclusive distributors and open-line channels for a majority of their beauty supply purchases.

·Growth in booth renting and frequent stocking needs. Salon professionals primarily rely on just-in-time inventory due to capital constraints and a lack of warehouse and shelf space at salons. In addition, booth renters, who comprise a significant percentage of total U.S. salon professionals, are often responsible for purchasing their own supplies. Historically, booth renters have significantly increased as a percentage of total salon professionals, and we expect this trend to continue. Given their smaller individual purchases and relative lack of financial resources, booth renters are likely to be dependent on frequent trips to professional beauty supply stores, like BSG and Sally Beauty Supply. We expect that these factors will continue to drive demand for conveniently located professional beauty supply stores.

·Increasing use of exclusive-label products. We offer a broad range of exclusive-label products. As our lines of exclusive-label products have matured and become better known in our retail stores, we have seen an increase in sales of these products. Generally, our exclusive-label products have higher gross margins for us than the leading third-party branded products and, accordingly, we believe that the growth in sales of these products will likely enhance our overall gross margins. Please see “Risk Factors — We depend upon manufacturers who may be unable to provide products of adequate quality or who may be unwilling to continue to supply products to us” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

·Favorable demographic and consumer trends. We expect the aging baby-boomer population to drive future growth in professional beauty supply sales through an increase in the usage of hair color and hair loss products. Additionally, continuously changing fashion-related trends that drive new hair styles are expected to result in continued demand for hair styling products. Changes in consumer tastes and fashion trends can have an impact on our financial performance. Our continued success depends largely on our ability to anticipate, gauge and react in a timely and effective manner to changes in consumer spending patterns and preferences for beauty products. We continuously adapt our marketing and merchandising initiatives in an effort to expand our market reach or to respond to changing consumer preferences. If we are unable to anticipate and respond to trends in the marketplace for beauty products and changing consumer demands, our business could suffer.  Please see “Risk Factors — We may be unable to anticipate changes in consumer preferences and buying trends or manage our product lines and inventory commensurate with consumer demand” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

·International growth strategies.  A key element of our growth strategy depends on our ability to capitalize on growth opportunities in the international marketplace and to grow our current level of non-U.S. operations. For example, in

37

November 2011, we acquired the Floral Group, a distributor of professional beauty products with 19 stores located in the Netherlands; in December 2009, we acquired Sinelco, a wholesale distributor of professional beauty products located in Belgium with sales throughout Europe; and, in September 2009, we acquired Intersalon, a distributor of premier beauty supply products then with 16 stores located in Chile. These acquisitions furthered our expansion plans in Europe and Latin America, key targets of the Company’s international growth initiative. We intend to continue to identify and evaluate non-U.S. acquisition and/or organic international growth targets. Our ability to grow our non-U.S. operations, integrate our new non-U.S. acquisitions and successfully pursue additional non-U.S. acquisition and/or organic international growth targets may be affected by business, legal, regulatory and economic risks. Please see “Risk Factors — We may not be able to successfully identify acquisition candidates or successfully complete desirable acquisitions,” “If we acquire any businesses in the future, they could prove difficult to integrate, disrupt our business or have an adverse effect on our results of operations” and “Our ability to conduct business in international marketplaces may be affected by legal, regulatory and economic risks” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

·Continuing consolidation. There is continuing consolidation among professional beauty product distributors and professional beauty product manufacturers. We plan to continue to examine ways in which we can benefit from this trend, including the evaluation of opportunities to shift business from competitive distributors to the BSG network as well as seeking opportunistic, value-added acquisitions which complement our long-term growth strategy. We believe that suppliers are increasingly likely to focus on larger distributors and retailers with a broader scale and retail footprint. We also believe that we are well positioned to capitalize on this trend as well as participate in the ongoing consolidation at the distributor/retail level. However, changes often occur in our relationships with suppliers that may materially affect the net sales and operating earnings of our business segments. Consolidation among suppliers could exacerbate the effects of these relationship changes and could increase pricing pressures. For example, L’Oreal recently acquired distributors that compete with BSG in the Midwest, Southeast and West Coast regions of the U.S. and, as a result, L’Oreal directly competes with BSG in certain geographic areas. If L’Oreal or any of our other suppliers acquired other distributors or suppliers that conduct significant business with BSG, we could lose related revenue. There can be no assurance that BSG will not lose further revenue over time (including within its franchise-based business) due to potential losses of additional products (both from L’Oreal and from other suppliers) as well as from the increased competition from distribution networks affiliated with L’Oreal or any of our other suppliers. Please see “Risk Factors — The beauty products distribution industry is highly competitive and is consolidating” and “We depend upon manufacturers who may be unable to provide products of adequate quality or who may be unwilling to continue to supply products to us” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

Relationships with suppliers.  Sally Beauty Supply and BSG, and their respective suppliers are dependent on each other for the distribution of beauty products. We do not manufacture the brand name or exclusive-label products we sell. We purchase our products from a limited number of manufacturers. As is typical in distribution businesses (particularly in our industry), these relationships are subject to change from time to time (including the expansion or loss of distribution rights in various geographies and the addition or loss of product lines). Since we purchase products from many manufacturers on an at-will basis, under contracts which can generally be terminated without cause upon 90 days’ notice or less or which expire without express rights of renewal, such manufacturers could discontinue sales to us at any time or upon the expiration of the distribution period. Some of our contracts with manufacturers may be terminated by such manufacturers if we fail to meet specified minimum purchase requirements. In such cases, we do not have contractual assurances of continued supply, pricing or access to new products and vendors may change the terms upon which they sell. Infrequently, a supplier will seek to terminate a distribution relationship through legal action. Changes in our relationships with suppliers occur often and could positively or negatively impact our net sales and operating profits. We expect to continue to expand our product line offerings and to gain additional distribution rights over time through either further negotiation with suppliers or by acquisitions of existing distributors. Although we focus on developing new revenue and cost management initiatives to mitigate the negative effects resulting from unfavorable changes in our supplier relationships, there can be no assurance that our efforts will continue to completely offset the loss of these or other distribution rights. Please see “Risk Factors — We depend upon manufacturers who may be unable to provide products of adequate quality or who may be unwilling to continue to supply products to us” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

·High level of competition. Sally Beauty Supply competes with other domestic and international beauty product wholesale and retail outlets, including local and regional open-line beauty supply stores, professional-only beauty supply stores, salons, mass merchandisers, drug stores and supermarkets, as well as sellers on the internet and salons retailing hair care items. BSG competes with other domestic and international beauty product wholesale and retail suppliers and manufacturers selling professional beauty products directly to salons and individual salon professionals. We also face competition from authorized and unauthorized retailers and internet sites offering professional salon-only products. The increasing availability of unauthorized professional salon products in large format retail stores such as drug stores,

38

grocery stores and others could also have a negative impact on our business. Please see “Risk Factors — The beauty products distribution industry is highly competitive and is consolidating” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

·Economic conditions. We appeal to a wide demographic consumer profile and offer a broad selection of professional beauty products sold directly to retail consumers, and salons and salon professionals. Historically, these factors have provided us with reduced exposure to downturns in economic conditions in the countries in which we operate. However, a downturn in the economy, especially for an extended period of time, could adversely impact consumer demand of discretionary items such as beauty products and salon services, particularly affecting our electrical products category and our full-service sales business. In addition, higher freight costs resulting from increases in the cost of fuel, especially for an extended period of time, may impact our expenses at levels that we cannot pass through to our customers. These factors could have a material adverse effect on our business, financial condition and results of operations. Please see “Risk Factors — The health of the economy in the channels we serve may affect consumer purchases of discretionary items such as beauty products and salon services, which could have a material adverse effect on our business, financial condition and results of operations” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

·Controlling expenses. Another important aspect of our business is our ability to control costs, especially in our BSG business segment, by right-sizing the business and maximizing the efficiency of our business structure. For example, we completed a $22.0 million capital spending program to consolidate warehouses and reduce administrative expenses related to BSG’s distribution network which has resulted in annualized cost savings of at least $14.0 million. Please see “Risk Factors — We are not certain that our ongoing cost control plans will continue to be successful” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

·Opening new stores. Our future growth strategy depends in part on our ability to open and profitably operate new stores in existing and additional geographic areas. The capital requirements to open a U.S.-based Sally Beauty Supply or BSG store, excluding inventory, average approximately $70,000 and $80,000, respectively, with the capital requirements for international stores costing less or substantially more depending upon the marketplace. We may not be able to open all of the new stores we plan to open and any new stores we open may not be profitable, any of which could have a material adverse impact on our business, financial condition or results of operations. Please see “Risk Factors — If we are unable to profitably open and operate new stores, our business, financial condition and results of operations may be adversely affected” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

·Changes to our information technology systems. As our operations grow in both size and scope, we will continuously need to improve and upgrade our information systems and infrastructure while maintaining the reliability and integrity of our systems and infrastructure. The expansion of our systems and infrastructure will require us to commit substantial financial, operational and technical resources in advance of any increase in the volume of our business, with no assurance that the volume of business will increase. For example, we are in the process of designing and implementing a standardized enterprise resource planning (“ERP”) system internationally, which we anticipate will be completed over the next few years. In addition, we are currently implementing a point-of-sale system upgrade program in a number of our divisions (primarily in our Sally Beauty Supply operations in the U.S.), which we anticipate will provide significant benefits, including enhanced tracking of customer sales and store inventory activity. These and any other required upgrades to our information systems and information technology (or new technology), now or in the future, will require that our management and resources be diverted from our core business to assist in completion of these projects. Many of our systems are proprietary, and as a result our options are limited in seeking third-party help with the operation and upgrade of those systems. There can be no assurance that the time and resources our management will need to devote to these upgrades, service outages or delays due to the installation of any new or upgraded technology (and customer issues therewith), or the impact on the reliability of our data from any new or upgraded technology will not have a material adverse effect on our financial reporting, business, financial condition or results of operations. Please see “Risk Factors — We may be adversely affected by any disruption in our information technology systems” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

Significant Recent Acquisitions

On November 1, 2011, we acquired the Floral Group, a distributor of professional beauty products with 19 stores located in the Netherlands, for approximately €22.8 million (approximately $31.2 million), subject to certain adjustments. The results of operations of the Floral Group are included in the Company’s consolidated financial statements subsequent to the acquisition date. The assets acquired and liabilities assumed were recorded at their respective fair values at the acquisition date. Goodwill of $15.0 million (which is not expected to be deductible for tax purposes) and intangible assets subject to amortization of $11.8 million were recorded as a result of this acquisition based on their estimated fair values. The acquisition was funded with cash

39

from operations and with borrowings on our ABL credit facility in the amount of approximately $17.0 million. In addition, during the six months ended March 31, 2012, we completed several other individually immaterial acquisitions at an aggregate cost of approximately $12.4 million and recorded additional goodwill in the amount of $9.2 million (the majority of which is expected to be deductible for tax purposes) in connection with such acquisitions. Generally, we funded these acquisitions with cash from operations. The assets acquired and liabilities assumed in connection with these acquisitions were recorded based on their respective fair values at the acquisition date.

In October 2010, we acquired Aerial, an 82-store professional-only distributor of beauty products operating in 11 states in the mid-western region of the United States, for approximately $81.8 million. The results of operations of Aerial are included in the Company’s consolidated financial statements subsequent to the acquisition date. The assets acquired and liabilities assumed were recorded at their respective fair values at the acquisition date. Goodwill of $25.3 million (which is expected to be deductible for tax purposes) and intangible assets subject to amortization of $34.7 million were recorded as a result of this acquisition. The acquisition of Aerial was funded with borrowings in the amount of $78.0 million under our ABL credit facility and with cash from operations.

Other Significant Items

Derivative Instruments

As a multinational corporation, we are subject to certain market risks including the potential impact of changes in market interest rates and foreign currency fluctuations on our business. We may consider a variety of practices in the ordinary course of business to manage these market risks, including, when deemed appropriate, the use of derivative instruments such as interest rate swaps and foreign currency options, collars and forwards.

Interest Rate Swap Agreements

The Company is exposed to a wide variety of economic risks, including risks arising from changing market interest rates. The Company manages its exposure to certain economic risks (including liquidity, credit risk and changes in interest rates) primarily (a) by closely managing its cash flows from operating and investing activities and the amounts and sources of its debt obligations; (b) by assessing periodically the creditworthiness of its business partners; and (c) through the use of interest rate swaps by Sally Holdings LLC (“Sally Holdings”). The Company uses interest rate swaps, as part of its overall economic risk management strategy, to add stability to the interest payments due in connection with its senior term loan obligations. Interest payments related to our senior term loans are impacted by changes in LIBOR. The Company’s interest rate swap agreements involve the periodic receipt by Sally Holdings of amounts based on a variable rate in exchange for Sally Holdings making payments based on a fixed rate over the term of the interest rate swap agreements, without exchange of the underlying notional amount.

In May 2008, Sally Holdings entered into certain interest rate swap agreements with an aggregate notional amount of $300 million. These agreements expire in May 2012 and are designated and qualify as effective cash flow hedges. Accordingly, changes in the fair value of these derivative instruments (which are adjusted quarterly) are recorded, net of income tax, in accumulated other comprehensive (loss) income until the hedged obligation is settled or the swap agreements expire, whichever is earlier. Any hedge ineffectiveness is recognized in interest expense in the Company’s consolidated statements of earnings. Please see “Item 3 — Quantitative and Qualitative Disclosures about Market Risk—Interest rate risk” contained in Part I of this Quarterly Report on Form 10-Q and Note 16 of the “Notes to Consolidated Financial Statements” in “Item 8 - Financial Statements and Supplementary Data” contained in our Annual Report on Form 10-K for the fiscal year ended September 30, 2011 for additional information about the Company’s interest rate swaps.

Foreign Currency Option, Collar and Forward Contracts

The Company is exposed to potential gains or losses resulting from foreign currency fluctuations affecting its net investments in subsidiaries (including intercompany notes not permanently invested) and earnings denominated in foreign currencies. The Company’s primary exposures are to changes in the exchange rates for the U.S. dollar versus the Euro, the British pound sterling, the Canadian dollar, the Chilean peso, and the Mexican peso. The Company’s foreign currency exposures at times offset each other, providing a natural hedge against its foreign currency risk. In connection with the remaining foreign currency risk, the Company from time to time uses foreign currency options, collars and forwards to effectively fix the foreign currency exchange rate applicable to specific anticipated foreign currency-denominated cash flows, thus limiting the potential fluctuations in such cash flows resulting from foreign currency market movements.

The Company currently uses foreign currency options and collars, including, at March 31, 2012, collars with an aggregate notional amount of $7.0 million to manage the exposure to the U.S. dollar resulting from our Sinelco Group subsidiaries’ purchases of merchandise from third-party suppliers. Sinelco’s functional currency is the Euro. The foreign currency collar

40

agreements held by the Company at March 31, 2012 have contractual Euro to U.S. dollar exchange rates between 1.4000 and 1.4612 and expire in varying amounts monthly through September 2012.

In addition, the Company currently uses foreign currency forwards to mitigate its exposure to changes in foreign currency exchange rates in connection with certain intercompany balances not permanently invested. At March 31, 2012, we hold: (a) a foreign currency forward which enables us to sell approximately €26.2 million ($35.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 1.331, (b) a foreign currency forward which enables us to sell approximately $2.0 million Canadian dollars ($2.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 0.9989, (c) a foreign currency forward which enables us to buy approximately $2.7 million Canadian dollars ($2.7 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 0.9988, (d) a foreign currency forward which enables us to sell approximately 19.3 million Mexican pesos ($1.5 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 12.849 and (e) a foreign currency forward which enables us to buy approximately £0.6 million ($1.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 1.590. All the foreign currency forwards held by the Company at March 31, 2012 expire on or before June 1, 2012.

The Company’s foreign currency option, collar and forward agreements are not designated as hedges and do not currently meet the requirements for hedge accounting. Accordingly, the changes in the fair value (i.e., marked-to-market adjustments) of these derivative instruments (which are adjusted quarterly) are recorded in selling, general and administrative expenses in our consolidated statements of earnings. Please see “Item 3 — Quantitative and Qualitative Disclosures about Market Risk—Foreign currency exchange rate risk” contained in Part I of this Quarterly Report on Form 10-Q and Note 16 of the “Notes to Consolidated Financial Statements” in “Item 8 - Financial Statements and Supplementary Data” contained in our Annual Report on Form 10-K for the fiscal year ended September 30, 2011 for additional information about the Company’s foreign currency derivatives.

Share-Based Compensation Plans

The Company granted approximately 2.0 million and 3.0 million stock options and approximately 32,000 and 199,000 restricted share awards to its employees and consultants during the six months ended March 31, 2012 and 2011, respectively. Upon issuance of such grants, the Company recognized accelerated share-based compensation expense of $5.3 million and $5.0 million in the six months ended March 31, 2012 and 2011, respectively, in connection with certain retirement eligible employees who are eligible to continue vesting awards upon retirement under the provisions of the Sally Beauty Holdings, Inc. 2010 Omnibus Incentive Plan and certain predecessor share-based plans such as the Sally Beauty Holdings, Inc. 2007 Omnibus Incentive Plan. For the six months ended March 31, 2012 and 2011, total share-based compensation costs charged against earnings was $11.0 million and $10.3 million, respectively.

Non-recurring Charges

In December 2011, the Company redeemed $430.0 million aggregate principal amount outstanding of its 9.25% senior notes due 2014 and $275.0 million aggregate principal amount outstanding of its 10.50% senior subordinated notes due 2016, pursuant to the terms of the indentures governing the senior notes and the senior subordinated notes. During the six months ended March 31, 2012, the Company recorded a charge to earnings of approximately $34.6 million (including approximately $24.4 million in call premiums paid and approximately $10.2 million in unamortized deferred financing costs expensed) in connection with the redemption of the senior notes and the senior subordinated notes. These amounts are included in interest expense in the Company’s consolidated statements of earnings.

41

Results of Operations

The following table shows the condensed results of operations of our business for the three and six months ended March 31, 2012 and 2011 (in thousands):

	Three Months Ended March 31,				Six Months EndedMarch 31,
	2012		2011		2012		2011
Net sales	$	889,281	$	801,805	$	1,754,096	$	1,595,369
Cost of products sold and distribution expenses	452,495		409,991		895,453		824,164
Gross profit	436,786		391,814		858,643		771,205
Total other operating costs and expenses	305,129		286,158		613,696		573,177
Operating earnings	131,657		105,656		244,947		198,028
Interest expense	22,355		27,793		86,316		57,316
Earnings before provision for income taxes	109,302		77,863		158,631		140,712
Provision for income taxes	41,489		28,585		60,684		50,485
Net earnings	$	67,813	$	49,278	$	97,947	$	90,227

The following table shows the condensed results of operations of our business for the three and six months ended March 31, 2012 and 2011, expressed as a percentage of net sales for each respective period shown:

	Three Months Ended March 31,				Six Months EndedMarch 31,
	2012		2011		2012		2011
Net sales	100.0	%	100.0	%	100.0	%	100.0	%
Cost of products sold and distribution expenses	50.9	%	51.1	%	51.0	%	51.7	%
Gross profit	49.1	%	48.9	%	49.0	%	48.3	%
Total other operating costs and expenses	34.3	%	35.7	%	35.0	%	35.9	%
Operating earnings	14.8	%	13.2	%	14.0	%	12.4	%
Interest expense	2.5	%	3.5	%	5.0	%	3.6	%
Earnings before provision for income taxes	12.3	%	9.7	%	9.0	%	8.8	%
Provision for income taxes	4.7	%	3.6	%	3.4	%	3.1	%
Net earnings	7.6	%	6.1	%	5.6	%	5.7	%

42

Key Operating Metrics

The following table sets forth, for the periods indicated, information concerning key measures we rely on to gauge our operating performance (dollars in thousands):

	Three Months Ended March 31,						Six Months Ended March 31,
	2012			2011			2012			2011
Net sales:
Sally Beauty Supply	$	553,973		$	490,845		$	1,090,331		$	971,851
BSG	335,308			310,960			663,765			623,518
Consolidated	$	889,281		$	801,805		$	1,754,096		$	1,595,369
Gross profit	$	436,786		$	391,814		$	858,643		$	771,205
Gross profit margin	49.1		%	48.9		%	49.0		%	48.3		%
Selling, general and administrative expenses	$	289,189		$	271,381		$	582,203		$	544,289
Depreciation and amortization	$	15,940		$	14,777		$	31,493		$	28,888
Earnings before provision for income taxes:
Segment operating profit:
Sally Beauty Supply	$	111,334		$	93,945		$	212,400		$	177,497
BSG	45,597			33,527			88,924			68,669
Segment operating profit	156,931			127,472			301,324			246,166
Unallocated expenses (a)	(22,329		)	(19,379		)	(45,401		)	(37,863		)
Share-based compensation expense	(2,945		)	(2,437		)	(10,976		)	(10,275		)
Operating earnings	131,657			105,656			244,947			198,028
Interest expense (b)	(22,355		)	(27,793		)	(86,316		)	(57,316		)
Earnings before provision for income taxes	$	109,302		$	77,863		$	158,631		$	140,712
Segment operating profit margin:
Sally Beauty Supply	20.1		%	19.1		%	19.5		%	18.3		%
BSG	13.6		%	10.8		%	13.4		%	11.0		%
Consolidated operating profit margin	14.8		%	13.2		%	14.0		%	12.4		%
Number of stores at end-of-period (including franchises):
Sally Beauty Supply							3,228			3,083
BSG							1,164			1,124
							4,392			4,207
Same store sales growth (c)
Sally Beauty Supply	9.3		%	6.2		%	8.7		%	6.3		%
BSG	8.7		%	5.6		%	6.9		%	6.7		%
Consolidated	9.1		%	6.0		%	8.1		%	6.4		%

(a)Unallocated expenses consist of corporate and shared costs.

(b)For the six months ended March 31, 2012, interest expense includes a loss on extinguishment of debt of $34.6 million, including unamortized deferred financing costs expensed and call premiums paid, in connection with the Company’s December 2011 redemption of its senior notes due 2014 and senior subordinated notes due 2016 with the net proceeds from the Company’s issuance, in November 2011, of $750.0 million aggregate principal amount of 6.875% senior notes due 2019.

(c)Same stores are defined as company-operated stores that have been open for at least 14 months as of the last day of a month. Our same store sales are calculated in constant dollars and include internet-based sales and the effect of store expansions, if applicable, but do not generally include the sales from stores relocated until at least 14 months after the relocation. The sales from stores acquired are excluded from our same store sales calculation until at least 14 months after the acquisition date.

43

The Three Months Ended March 31, 2012 compared to the Three Months Ended March 31, 2011

The table below presents net sales, gross profit and gross profit margin data for each reportable segment (dollars in thousands).

	Three Months Ended March 31,
	2012			2011			Increase (Decrease)
Net sales:
Sally Beauty Supply	$	553,973		$	490,845		$	63,128		12.9	%
BSG	335,308			310,960			24,348			7.8	%
Consolidated net sales	$	889,281		$	801,805		$	87,476		10.9	%
Gross profit:
Sally Beauty Supply	$	300,069		$	267,017		$	33,052		12.4	%
BSG	136,717			124,797			11,920			9.6	%
Consolidated gross profit	$	436,786		$	391,814		$	44,972		11.5	%
Gross profit margin:
Sally Beauty Supply	54.2		%	54.4		%	(0.2		)%
BSG	40.8		%	40.1		%	0.7		%
Consolidated gross profit margin	49.1		%	48.9		%	0.2		%

Net Sales

Consolidated net sales increased by $87.5 million, or 10.9%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011, primarily a result of increases in unit volume (including the incremental sales from 189 company-operated stores opened or acquired during the last twelve months). Company-operated Sally Beauty Supply and BSG stores that have been open for at least 14 months contributed an increase of approximately $90.1 million, or 11.2%, and sales through our BSG distributor sales consultants contributed an increase of approximately $11.6 million, or 1.5%. For the three months ended March 31, 2012, incremental sales from businesses acquired in the preceding 12 months contributed approximately $20.2 million, or 2.5%, less to the sales increase than for the three months ended March 31, 2011. Other sales channels (including sales through our BSG franchise-based businesses, from stores that have been open for less than 14 months and our Sally Beauty Supply non-store sales), in the aggregate, contributed an increase of approximately $6.0 million, or 0.7%, compared to the three months ended March 31, 2011. Consolidated net sales for the three months ended March 31, 2012, are inclusive of approximately $4.5 million in negative impact from changes in foreign currency exchange rates.

Sally Beauty Supply.  Net sales for Sally Beauty Supply increased by $63.1 million, or 12.9%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011, primarily a result of increases in unit volume (including the incremental sales from 149 company-operated stores opened or acquired during the last twelve months). In the Sally Beauty Supply segment, company-operated stores that have been open for at least 14 months contributed an increase in segment net sales of approximately $52.6 million, or 10.7%. In addition, for the three months ended March 31, 2012, incremental sales from businesses acquired in the preceding 12 months were approximately $7.5 million with no comparable amount for the three months ended March 31, 2011. Other sales channels (including sales from stores that have been open for less than 14 months and non-store sales), in the aggregate, contributed an increase of approximately $3.0 million, or 0.6%, compared to the three months ended March 31, 2011. Net sales for Sally Beauty Supply for the three months ended March 31, 2012, are inclusive of approximately $3.8 million in negative impact from changes in foreign currency exchange rates.

Beauty Systems Group.  Net sales for BSG increased by $24.3 million, or 7.8%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011, primarily a result of increases in unit volume (including the incremental sales from 40 company-operated stores opened or acquired during the last twelve months). In the BSG segment, company-operated stores that have been open for at least 14 months contributed an increase in segment net sales of approximately $37.5

44

million, or 12.1%, and sales through our distributor sales consultants contributed an increase of approximately $11.6 million, or 3.7%. For the three months ended March 31, 2012, incremental sales from businesses acquired in the preceding 12 months contributed approximately $27.8 million, or 8.9%, less to the sales increase than for the three months ended March 31, 2011. Other sales channels (including sales through our franchise-based businesses and from stores that have been open for less than 14 months), in the aggregate, contributed an increase of approximately $3.0 million, or 1.0%, compared to the three months ended March 31, 2011. Net sales for BSG for the three months ended March 31, 2012, are inclusive of approximately $0.7 million in negative impact from changes in foreign currency exchange rates.

Gross Profit

Consolidated gross profit increased by $45.0 million, or 11.5%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011, principally due to higher sales volume in both business segments and improved BSG gross margins, as more fully described below.

Sally Beauty Supply. Sally Beauty Supply’s gross profit increased by $33.1 million, or 12.4%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011, as a result of higher sales volume, partially offset by a decrease in the segment’s gross margin. Sally Beauty Supply’s gross profit as a percentage of net sales decreased to 54.2% for the three months ended March 31, 2012, compared to 54.4% for the three months ended March 31, 2011. This decrease was primarily the result of an increase in distribution expenses, particularly in some of the segment’s international operations, partially offset by a favorable shift in product and customer mix (including a year-over-year increase in sales of exclusive-label products and other higher-margin products). This decrease also reflects a $1.7 million negative impact from changes in foreign currency exchange rates.

Beauty Systems Group.  BSG’s gross profit increased by $11.9 million, or 9.6%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011, principally as a result of higher sales volume and improved gross margin. BSG’s gross profit as a percentage of net sales increased to 40.8% for the three months ended March 31, 2012, compared to 40.1% for the three months ended March 31, 2011. This increase was principally the result of a favorable change in the sales mix across the business, product cost reduction initiatives and continued synergies from businesses acquired during the last 24 months.

Selling, General and Administrative Expenses

Consolidated selling, general and administrative expenses increased by $17.8 million, or 6.6%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011. This increase was attributable to incremental expenses (including employee compensation, rent and other occupancy-related expenses) resulting from stores opened and from businesses acquired in the preceding 12 months (including approximately 189 additional company-operated stores added since March 31, 2011), as well as higher shipping and handling costs (including certain freight and distribution expenses) of $2.2 million. Selling, general and administrative expenses, as a percentage of net sales, decreased to 32.5% for the three months ended March 31, 2012, compared to 33.8% for the three months ended March 31, 2011 primarily due to the increase in net sales described above.

Depreciation and Amortization

Consolidated depreciation and amortization was $15.9 million for the three months ended March 31, 2012, compared to $14.8 million for the three months ended March 31, 2011. This increase reflects the incremental depreciation and amortization expenses associated with businesses acquired in the preceding 12 months and with capital expenditures made in that period (mainly in connection with store openings in both operating segments and with ongoing information technology upgrades), partially offset by the impact of assets that became fully depreciated in the preceding 12 months.

45

Operating Earnings

The following table sets forth, for the periods indicated, information concerning our operating earnings for each reportable segment (dollars in thousands):

	Three Months Ended March 31,
	2012			2011			Increase
Operating Earnings:
Segment operating profit:
Sally Beauty Supply	$	111,334		$	93,945		$	17,389	18.5	%
BSG	45,597			33,527			12,070		36.0	%
Segment operating profit	156,931			127,472			29,459		23.1	%
Unallocated expenses	(22,329		)	(19,379		)	2,950		15.2	%
Share-based compensation expense	(2,945		)	(2,437		)	508		20.8	%
Operating earnings	$	131,657		$	105,656		$	26,001	24.6	%

Consolidated operating earnings increased by $26.0 million, or 24.6%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011. The increase in consolidated operating earnings was primarily due to an increase in the operating profits of both segments, partially offset by higher unallocated expenses and share-based compensation, as more fully discussed below. Operating earnings, as a percentage of net sales, increased to 14.8% for the three months ended March 31, 2012, compared to 13.2% for the three months ended March 31, 2011.

Sally Beauty Supply.  Sally Beauty Supply’s segment operating earnings increased by $17.4 million, or 18.5%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011.  The increase in Sally Beauty Supply’s segment operating earnings was primarily a result of increased sales volume, partially offset by lower segment gross margin, higher advertising costs of approximately $1.6 million, higher freight and distribution expenses of $1.6 million and the incremental costs related to approximately 149 additional company-operated stores (stores opened or acquired during the past twelve months) operating during the three months ended March 31, 2012. Segment operating earnings, as a percentage of net sales, increased to 20.1% for the three months ended March 31, 2012, compared to 19.1% for the three months ended March 31, 2011. This increase reflects a reduction in the segment’s operating expenses as a percentage of the segment’s gross profit, partially offset by the decline in the segment’s gross margin described above.

Beauty Systems Group.  BSG’s segment operating earnings increased by $12.1 million, or 36.0%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011. The increase in BSG’s segment operating earnings was primarily a result of increased sales volume and higher segment gross margin, partially offset by the incremental costs related to approximately 40 additional company-operated stores (stores opened or acquired during the past twelve months) operating during the three months ended March 31, 2012. Segment operating earnings, as a percentage of net sales, increased to 13.6% for the three months ended March 31, 2012, compared to 10.8% for the three months ended March 31, 2011. This increase reflects the growth in the segment’s gross margin described above, as well as a reduction in the segment’s operating expenses as a percentage of the segment’s gross profit.

Unallocated Expenses. Unallocated expenses, which represent corporate costs (such as payroll, employee benefits and travel expenses for corporate staff, certain professional fees and corporate governance expenses) that have not been charged to our operating segments, increased by $3.0 million, or 15.2%, for the three months ended March 31, 2012, compared to the three months ended March 31, 2011. This increase was primarily due to higher professional fees ($0.8 million) and other corporate expenses related primarily to on-going upgrades to our information technology systems ($2.2 million).

Share-based Compensation Expense.Total compensation cost charged against income for share-based compensation arrangements increased by $0.5 million to $2.9 million for the three months ended March 31, 2012, compared to $2.4 million for the three months ended March 31, 2011. This increase was mainly due to the incremental expenses related to, as well as the higher fair value at the grant date of, equity awards during the six months ended March 31, 2012, compared to equity awards during the six months ended March 31, 2011, partially offset by the impact of equity awards that became fully vested since March 31, 2011.

Interest Expense

Interest expense decreased by $5.4 million to $22.4 million for the three months ended March 31, 2012, compared to $27.8 million for the three months ended March 31, 2011 primarily due to lower expense associated with our new senior notes compared to the expense associated with our senior notes and senior subordinated notes redeemed in December 2011, as well as lower outstanding principal balances on our senior term loan facility (please see “Liquidity and Capital Resources” below).

46

Provision for Income Taxes

The provision for income taxes was $41.5 million and $28.6 million, and the effective income tax rate was 38.0% and 36.7%, for the three months ended March 31, 2012 and 2011, respectively. The increase in the effective tax rate was primarily due to tax benefits associated with certain discrete items during the period ended March 31, 2011, with no comparable items during the period ended March 31, 2012.

The annual effective tax rate for the fiscal year 2012 is currently expected to be in the range of 37.0% to 38.0%, versus a comparable actual tax rate for the full fiscal year 2011 of 36.4%.

Net Earnings

As a result of the foregoing, consolidated net earnings increased by $18.5 million, or 37.6%, to $67.8 million for the three months ended March 31, 2012, compared to $49.3 million for the three months ended March 31, 2011. Net earnings, as a percentage of net sales, increased to 7.6% for the three months ended March 31, 2012, compared to 6.1% for the three months ended March 31, 2011.

The Six Months Ended March 31, 2012 compared to the Six Months Ended March 31, 2011

The table below presents net sales, gross profit and gross profit margin data for each reportable segment (dollars in thousands).

	Six Months Ended March 31,
	2012			2011			Increase
Net sales:
Sally Beauty Supply	$	1,090,331		$	971,851		$	118,480		12.2	%
BSG	663,765			623,518			40,247			6.5	%
Consolidated net sales	$	1,754,096		$	1,595,369		$	158,727		9.9	%
Gross profit:
Sally Beauty Supply	$	589,196		$	522,797		$	66,399		12.7	%
BSG	269,447			248,408			21,039			8.5	%
Consolidated gross profit	$	858,643		$	771,205		$	87,438		11.3	%
Gross profit margin:
Sally Beauty Supply	54.0		%	53.8		%	0.2		%
BSG	40.6		%	39.8		%	0.8		%
Consolidated gross profit margin	49.0		%	48.3		%	0.7		%

Net Sales

Consolidated net sales increased by $158.7 million, or 9.9%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011, primarily a result of increases in unit volume (including the incremental sales from 189 company-operated stores opened or acquired during the last twelve months). Company-operated Sally Beauty Supply and BSG stores that have been open for at least 14 months contributed an increase of approximately $166.7 million, or 10.4%, and sales through our BSG distributor sales consultants contributed an increase of approximately $23.6 million, or 1.5%. In addition, our Sally Beauty Supply non-store sales channels contributed an increase of approximately $16.7 million, or 1.0%. For the six months ended March 31, 2012, incremental sales from businesses acquired in the preceding 12 months contributed approximately $54.1 million, or 3.4%, less to the sales increase than for the six months ended March 31, 2011. Other sales channels (including sales through our BSG franchise-based businesses and from stores that have been open for less than 14 months), in the aggregate, contributed an increase of approximately $5.9 million, or 0.4%, compared to the six months ended March 31, 2011. Consolidated net sales for the six months ended March 31, 2012, are inclusive of approximately $7.0 million in

47

negative impact from changes in foreign currency exchange rates.

Sally Beauty Supply.  Net sales for Sally Beauty Supply increased by $118.5 million, or 12.2%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011, primarily a result of increases in unit volume (including the incremental sales from 149 company-operated stores opened or acquired during the last twelve months). In the Sally Beauty Supply segment, company-operated stores that have been open for at least 14 months contributed an increase in segment net sales of approximately $99.3 million, or 10.2%, and our non-store sales channels (which include the catalog and internet sales of our Sinelco Group subsidiaries) contributed an increase of approximately $16.7 million, or 1.7%. Other sales channels (including sales from stores that have been open for less than 14 months and incremental sales from businesses acquired in the preceding 12 months), in the aggregate, contributed an increase of approximately $2.4 million, or 0.3%, compared to the six months ended March 31, 2011. Net sales for Sally Beauty Supply for the six months ended March 31, 2012, are inclusive of approximately $5.8 million in negative impact from changes in foreign currency exchange rates.

Beauty Systems Group.  Net sales for BSG increased by $40.2 million, or 6.5%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011, primarily a result of increases in unit volume (including the incremental sales from 40 company-operated stores opened or acquired during the last twelve months). In the BSG segment, company-operated stores that have been open for at least 14 months contributed an increase in segment net sales of approximately $67.3 million, or 10.8%, and sales through our distributor sales consultants contributed an increase of approximately $23.6 million, or 3.8%. For the six months ended March 31, 2012, incremental sales from businesses acquired in the preceding 12 months contributed approximately $55.2 million, or 8.9%, less to the sales increase than for the six months ended March 31, 2011. Other sales channels (including sales through our franchise-based businesses and from stores that have been open for less than 14 months), in the aggregate, contributed an increase of approximately $4.6 million, or 0.7%, compared to the six months ended March 31, 2011. Net sales for BSG for the six months ended March 31, 2012, are inclusive of approximately $1.2 million in negative impact from changes in foreign currency exchange rates.

Gross Profit

Consolidated gross profit increased by $87.4 million, or 11.3%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011, principally due to higher sales volume and improved gross margins in both business segments as more fully described below.

Sally Beauty Supply. Sally Beauty Supply’s gross profit increased by $66.4 million, or 12.7%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011, principally as a result of higher sales volume and improved gross margins. Sally Beauty Supply’s gross profit as a percentage of net sales increased to 54.0% for the six months ended March 31, 2012, compared to 53.8% for the six months ended March 31, 2011. This increase was the result of a shift in product and customer mix (including a year-over-year increase in sales of exclusive-label products and other higher-margin products) and continued benefits from low-cost sourcing initiatives, partially offset by an increase in distribution expenses, particularly in some of the segment’s international operations.

Beauty Systems Group.  BSG’s gross profit increased by $21.0 million, or 8.5%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011, principally as a result of higher sales volume and improved gross margins. BSG’s gross profit as a percentage of net sales increased to 40.6% for the six months ended March 31, 2012, compared to 39.8% for the six months ended March 31, 2011. This increase was principally the result of a favorable change in the sales mix across the business, product cost reduction initiatives and synergies from businesses acquired during the last 24 months.

Selling, General and Administrative Expenses

Consolidated selling, general and administrative expenses increased by $37.9 million, or 7.0%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011. This increase was attributable to incremental expenses (including employee compensation, rent and other occupancy-related expenses) resulting from stores opened and from businesses acquired in the preceding 12 months (including approximately 189 additional company-operated stores added since March 31, 2011), as well as higher advertising costs in the Sally Beauty Supply segment of $4.7 million and higher shipping and handling costs (including certain freight and distribution expenses) of $3.9 million. Selling, general and administrative expenses, as a percentage of net sales, decreased to 33.2% for the six months ended March 31, 2012, compared to 34.1% for the six months ended March 31, 2011 primarily due to the increase in net sales described above.

Depreciation and Amortization

Consolidated depreciation and amortization was $31.5 million for the six months ended March 31, 2012, compared to $28.9 million for the six months ended March 31, 2011. This increase reflects the incremental depreciation and amortization expenses associated with businesses acquired in the preceding 12 months and with capital expenditures made in that period (mainly in

48

connection with store openings in both operating segments and with ongoing information technology upgrades), partially offset by the impact of assets that became fully depreciated in the preceding 12 months.

Operating Earnings

The following table sets forth, for the periods indicated, information concerning our operating earnings for each reportable segment (dollars in thousands):

	Six Months Ended March 31,
	2012			2011			Increase
Operating Earnings:
Segment operating profit:
Sally Beauty Supply	$	212,400		$	177,497		$	34,903	19.7	%
BSG	88,924			68,669			20,255		29.5	%
Segment operating profit	301,324			246,166			55,158		22.4	%
Unallocated expenses	(45,401		)	(37,863		)	7,538		19.9	%
Share-based compensation expense	(10,976		)	(10,275		)	701		6.8	%
Operating earnings	$	244,947		$	198,028		$	46,919	23.7	%

Consolidated operating earnings increased by $46.9 million, or 23.7%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011. The increase in consolidated operating earnings was primarily due to an increase in the operating profits of both segments, partially offset by higher unallocated expenses and share-based compensation, as more fully discussed below. Operating earnings, as a percentage of net sales, increased to 14.0% for the six months ended March 31, 2012, compared to 12.4% for the six months ended March 31, 2011.

Sally Beauty Supply.  Sally Beauty Supply’s segment operating earnings increased by $34.9 million, or 19.7%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011.  The increase in Sally Beauty Supply’s segment operating earnings was primarily a result of increased sales volume and improved gross margins, partially offset by higher advertising costs of approximately $4.7 million, higher freight and distribution expenses of $3.0 million and the incremental costs related to approximately 149 additional company-operated stores (stores opened or acquired during the past twelve months) operating during the six months ended March 31, 2012. Segment operating earnings, as a percentage of net sales, were 19.5% for the six months ended March 31, 2012, compared to 18.3% for the six months ended March 31, 2011. This increase reflects the growth in the segment’s gross margin described above, as well as a reduction in the segment’s operating expenses as a percentage of the segment’s gross profit.

Beauty Systems Group.  BSG’s segment operating earnings increased by $20.3 million, or 29.5%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011. The increase in BSG’s segment operating earnings was primarily a result of increased sales volume and higher segment gross margin, partially offset by the incremental costs related to approximately 40 additional company-operated stores (stores opened or acquired during the past twelve months) operating during the six months ended March 31, 2012. Segment operating earnings, as a percentage of net sales, increased to 13.4% for the six months ended March 31, 2012, compared to 11.0% for the six months ended March 31, 2011. This increase reflects the growth in the segment’s gross margin described above, as well as a reduction in the segment’s operating expenses as a percentage of the segment’s gross profit.

Unallocated Expenses. Unallocated expenses, which represent corporate costs (such as payroll, employee benefits and travel expenses for corporate staff, certain professional fees and corporate governance expenses) that have not been charged to our operating segments, increased by $7.5 million, or 19.9%, for the six months ended March 31, 2012, compared to the six months ended March 31, 2011. This increase was primarily due to higher employee compensation and compensation-related expenses ($2.8 million), professional fees ($1.2 million) and other corporate expenses related primarily to on-going upgrades to our information technology systems ($3.5 million).

Share-based Compensation Expense.Total compensation cost charged against income for share-based compensation arrangements increased by $0.7 million to $11.0 million for the six months ended March 31, 2012, compared to $10.3 million for the six months ended March 31, 2011. This increase was mainly due to the incremental expenses related to, as well as the higher fair value at the grant date of, equity awards during the six months ended March 31, 2012, compared to equity awards during the six months ended March 31, 2011, partially offset by the impact of equity awards that became fully vested since March 31, 2011.

49

Interest Expense

Interest expense increased by $29.0 million to $86.3 million for the six months ended March 31, 2012, compared to $57.3 million for the six months ended March 31, 2011. The increase in interest expense was primarily attributable to a loss on extinguishment of debt of $34.6 million in connection with our December 2011 redemption of our 9.25% senior notes due 2014 and 10.50% senior subordinated notes due 2016. This amount includes a call premium of approximately $24.4 million paid and unamortized deferred financing costs of approximately $10.2 million expensed in connection with such redemption. This increase is partially offset by the impact of lower expense associated with our new senior notes compared to the expense associated with our senior notes and senior subordinated notes redeemed in December 2011, as well as lower outstanding principal balance on our senior term loan facility (please see “Liquidity and Capital Resources” below).

Provision for Income Taxes

The provision for income taxes was $60.7 million and $50.5 million, and the effective income tax rate was 38.3% and 35.9%, for the six months ended March 31, 2012 and 2011, respectively. The increase in the effective tax rate was primarily due to tax benefits associated with certain intercompany transactions that resulted in the release of a valuation allowance during the period ended March 31, 2011, with no comparable items during the period ended March 31, 2012.

The annual effective tax rate for the fiscal year 2012 is currently expected to be in the range of 37.0% to 38.0%, versus a comparable actual tax rate for the full fiscal year 2011 of 36.4%.

Net Earnings

As a result of the foregoing, consolidated net earnings increased by $7.7 million, or 8.6%, to $97.9 million for the six months ended March 31, 2012, compared to $90.2 million for the six months ended March 31, 2011. Net earnings, as a percentage of net sales, were 5.6% for the six months ended March 31, 2012, compared to 5.7% for the six months ended March 31, 2011.

Financial Condition

March 31, 2012 Compared to September 30, 2011

Working capital (current assets less current liabilities) increased by $59.7 million to $478.8 million at March 31, 2012, compared to $419.1 million at September 30, 2011. The ratio of current assets to current liabilities was 2.13 to 1.00 at March 31, 2012, compared to 1.91 to 1.00 at September 30, 2011. The increase in working capital reflects an increase of $22.2 million in current assets and a decrease of $37.5 million in current liabilities. The increase in current assets as of March 31, 2012, includes an increase of $24.1 million in inventory. The decrease in current liabilities includes a decrease of $18.2 million in accrued liabilities, a decrease of $11.8 million in accounts payable and a decrease of $6.5 million in income taxes payable as discussed below.

Inventory increased by $24.1 million to $689.4 million at March 31, 2012, compared to $665.2 million at September 30, 2011 primarily due to the effect of stores opened and businesses acquired in the six months ended March 31, 2012.

Accounts payable decreased by $11.8 million to $250.3 million at March 31, 2012, compared to $262.1 million at September 30, 2011, primarily due to the timing of payments to suppliers mainly in connection with recent purchases of merchandise inventory. Accrued liabilities decreased by $18.2 million to $167.3 million at March 31, 2012, compared to $185.5 million at September 30, 2011, primarily due to the timing of payments of interest on our long-term debt and employee compensation and compensation-related expenses. Income taxes payable decreased by $6.5 million to $2.9 million at March 31, 2012, compared to $9.4 million at September 30, 2011, primarily due to the timing of estimated federal income tax payments, partially offset by the effect of increased earnings and the income taxes payable of businesses acquired.

Long-term debt, including current portion, decreased by $57.0 million to $1,356.2 million at March 31, 2012, compared to $1,413.1 million at September 30, 2011 primarily due to our optional prepayments in the aggregate amount of $100.0 million on the senior term loan B, as well as our redemption, in December 2011, of $430.0 million aggregate principal amount of our 9.25% senior notes due 2014 and $275.0 million aggregate principal amount of our 10.50% senior subordinated notes due 2016. These decreases were partially offset by the issuance, in November 2011, of $750.0 million aggregate principal amount of our 6.875% senior notes due 2019 (Please see “Liquidity and Capital Resources” below).

Total stockholders’ deficit, for the six months ended March 31, 2012, decreased by $149.8 million primarily as a result of net earnings of $97.9 million, an increase in additional paid-in capital of $39.8 million, principally resulting from share-based compensation expense and the exercise of stock options, and a decrease in accumulated other comprehensive loss of $12.0 million, net of income tax. The decrease in accumulated other comprehensive loss reflects foreign currency translation adjustments of $9.1 million and a reduction in deferred losses on hedged interest rate swaps of $2.9 million, net of income tax.

50

Liquidity and Capital Resources

We broadly define liquidity as our ability to generate sufficient cash flow from operating activities to meet our obligations and commitments. In addition, liquidity includes the ability to obtain appropriate debt and equity financing and to convert into cash those assets that are no longer required to meet existing strategic and financial objectives. Therefore, liquidity cannot be considered separately from capital resources that consist of current or potentially available funds for use in achieving long-range business objectives and meeting debt service commitments. Please see our Annual Report on Form 10-K for the fiscal year ended September 30, 2011 for additional information on our liquidity and capital resources.

We are highly leveraged and a substantial portion of our liquidity needs will arise from debt service on indebtedness incurred primarily in connection with our separation from our former parent, Alberto-Culver Company, in November 2006 and, from time to time, from funding the costs of operations, working capital, acquisitions and capital expenditures. As a holding company, we depend on our subsidiaries, including Sally Holdings, to distribute funds to us so that we may pay our obligations and expenses. Please see “Risk Factors—Risks Relating to Our Business,” and “—Risks Relating to Our Substantial Indebtedness” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended September 30, 2011.

During the fiscal year 2010, the Company prepaid in full the borrowings under the term loan A facility. Borrowings under the term loan B facility may be prepaid at the option of Sally Holdings at any time without premium or penalty and are subject to mandatory prepayment in an amount equal to 50% of excess cash flow (as defined in the agreement governing the senior term loan facilities) for any fiscal year unless a specified leverage ratio is met. Amounts paid pursuant to said provision may be applied, at the option of Sally Holdings, against minimum loan repayments otherwise required of it over the twelve-month period following any such payment under the terms of the loan agreement.

During the six months ended March 31, 2012, the Company made optional prepayments in the aggregate amount of $100.0 million on the senior term loan B facility. In connection with such prepayments the Company expensed approximately $0.6 million in unamortized deferred financing costs. This amount is included in interest expense in the Company’s consolidated statements of earnings.

In November 2010, Sally Holdings entered into a new $400 million, five-year revolving credit facility (the “new ABL facility” or the “ABL facility”) and replaced its prior ABL credit facility (the “prior ABL facility”). The terms of the new ABL facility contain a commitment fee of 0.50% on the unused portion of the facility. Borrowings under the senior term loan facilities and the ABL facility are secured by substantially all of our assets, those of Sally Investment Holdings LLC (“Sally Investment”), a wholly-owned subsidiary of Sally Beauty and the direct parent of Sally Holdings, those of our domestic subsidiaries and, in the case of the ABL facility, those of our Canadian subsidiaries and a pledge of certain intercompany notes. Borrowings under the ABL facility bear interest at Prime plus 1.25% to 1.75% or LIBOR plus 2.25% to 2.75%. During the six months ended March 31, 2011, in connection with our termination of our prior ABL facility, we expensed approximately $1.6 million in unamortized deferred financing costs. This amount is included in interest expense in the Company’s consolidated statements of earnings.

In November 2011, Sally Holdings and Sally Capital Inc. (collectively, the “Issuers”), both wholly-owned subsidiaries of the Company, the Company and certain of its domestic subsidiaries entered into an agreement pursuant to which the Issuers sold in a private placement $750.0 million aggregate principal amount of the Issuers’ 6.875% Senior Notes due 2019 (the “Senior Notes”). The Senior Notes bear interest at an annual rate of 6.875% and were issued at par. In connection with the issuance of the Senior Notes, the Company incurred and capitalized financing costs of approximately $15.2 million. These deferred financing costs are included in other assets on our consolidated balance sheets and are being amortized over the term of the Senior Notes using the effective interest method. The Company intends to exchange the Senior Notes for notes that will be registered pursuant to a registration statement filed with the SEC in February 2012 and will otherwise be identical to the Senior Notes. The Company expects to complete such exchange during the third quarter of its fiscal year 2012.

In December 2011, the Issuers used the net proceeds from their issuance of the Senior Notes: (i) to redeem $430.0 million aggregate principal amount outstanding of the Issuers’ 9.25% senior notes due 2014, (ii) to redeem $275.0 million aggregate principal amount outstanding of the Issuers’ 10.50% senior subordinated notes due 2016 (together with the senior notes due 2014, the “Old Notes”), pursuant to the terms of the indentures governing the Old Notes, and (iii) to pay accrued and unpaid interest on the Old Notes, and fees and expenses incurred in connection with issuance of the Senior Notes and redemption of the Old Notes. During the six months ended March 31, 2012, in connection with the Company’s redemption of the Old Notes, the Company recorded a charge to earnings in the amount of approximately $34.6 million, including approximately $10.2 million in unamortized deferred financing costs expensed, and approximately $24.4 million in call premiums paid. These amounts are included in interest expense in the Company’s consolidated statements of earnings.

Based upon the current level of operations and anticipated growth, we anticipate that existing cash balances, funds expected to be generated by operations and funds available under the ABL facility will be sufficient to meet our working capital requirements and to finance anticipated capital expenditures and potential acquisitions over the next 12 months.

51

There can be no assurance that our business will generate sufficient cash flows from operations, that anticipated net sales growth and operating improvements will be realized or that future borrowings will be available under our ABL facility in an amount sufficient to enable us to service our indebtedness or to fund our other liquidity needs. In addition, our ability to meet our debt service obligations and liquidity needs are subject to certain risks, which include, but are not limited to, increases in competitive activity, the loss of key suppliers, rising interest rates, the loss of key personnel, the ability to execute our business strategy and general economic conditions. Please see “Risk Factors” in Item 1A of our Annual Report on Form 10-K for the year ended September 30, 2011.

We utilize our ABL facility for the issuance of letters of credit, as well as to manage normal fluctuations in operational cash flow. In that regard, we may from time to time draw funds under the revolving credit facility for general corporate purposes including acquisitions and interest payments due on our indebtedness. The funds drawn on individual occasions during the six months ended March 31, 2012 have varied in amounts of up to $32.0 million, with total amounts outstanding ranging from zero up to $70.5 million. During the six months ended March 31, 2012, the weighted average interest rate on our borrowings under the ABL facility was 3.4%. The amounts drawn are generally paid down with cash provided by our operating activities.

As of March 31, 2012, all borrowings under our ABL facility had been paid in full and Sally Holdings had $378.9 million available for borrowings under the ABL facility, subject to borrowing base limitations, as reduced by outstanding letters of credit.

We may from time to time repurchase or otherwise retire or refinance our debt (through our subsidiaries or otherwise) and take other steps to reduce or increase our debt or otherwise alter our balance sheet. These actions may include open market repurchases of our senior notes due 2019, prepayments of our term loan B or other retirements or refinancing of outstanding or anticipated debt. We currently expect to take advantage of favorable debt market conditions to refinance our term loan B in the near future. The timing and amount of debt that may be repurchased or otherwise retired, refinanced or issued, if any, would be decided upon at the sole discretion of our Board of Directors and will depend on market conditions, trading levels of the Company’s debt from time to time, the Company’s cash position and other considerations.

We are a holding company and do not have any material assets or operations other than ownership of equity interests of our subsidiaries. The agreements and instruments governing the debt of Sally Holdings and its subsidiaries contain material limitations on their ability to pay dividends and other restricted payments to us which, in turn, constitute material limitations on our ability to pay dividends and other payments to our stockholders. However, we may from time to time repurchase shares of our common stock or pay dividends on our common stock, if our Board of Directors determines that such repurchases or the payment of such dividends are in the best interests of the Company and its stockholders.

Under the agreements and indenture governing the senior term loan facilities and the Senior Notes, Sally Holdings may not make certain restricted payments to us if a default then exists under the credit agreement or the indentures or if its consolidated interest coverage ratio is less than 2.0 to 1.0 at the time of the making of such restricted payment.  As of March 31, 2012, its consolidated interest coverage ratio was approximately 5.7 to 1.0.  Further, the aggregate amount of restricted payments it is able to make is limited pursuant to various baskets as calculated pursuant to the credit agreement and indenture.

Under our ABL facility, Sally Holdings may pay dividends and make other equity distributions to us if availability under the facility exceeds certain thresholds and no default then exists under the facility. For dividends and distributions up to $30.0 million during each fiscal year, borrowing availability must exceed the lesser of $80.0 million or 20% of the borrowing base for 45 days prior to such dividend and distribution. For dividends in excess of that amount, Sally Holdings must maintain that same borrowing availability and its fixed charge coverage ratio must exceed 1.1 to 1.0. As of March 31, 2012, its fixed charge coverage ratio was approximately 3.4 to 1.0. As of March 31, 2012, the net assets of our consolidated subsidiaries that were unrestricted from transfer under our credit arrangements totaled $552.3 million, subject to certain adjustments. The ABL facility and the senior term loan facilities, as well as the Company’s 6.875% Senior Notes indenture contain customary cross-default and/or cross-acceleration provisions.

On November 1, 2011, we acquired the Floral Group, a distributor of professional beauty products with 19 stores located in the Netherlands, for approximately €22.8 million (approximately $31.2 million), subject to certain adjustments. The results of operations of the Floral Group are included in the Company’s consolidated financial statements subsequent to the acquisition date. The assets acquired and liabilities assumed were recorded at their respective fair values at the acquisition date. The acquisition was funded with cash from operations and with borrowings on our ABL facility in the amount of approximately $17.0 million. At March 31, 2012, all borrowings under our ABL facility had been paid in full.

52

Historical Cash Flows

Our primary source of cash has been from funds provided by operating activities and borrowings under our ABL facility for the six months ended March 31, 2012 and 2011. Historically, our primary use of cash has been for acquisitions, capital expenditures and repayments of debt. The following table shows our sources and uses of funds for the six months ended March 31, 2012 and 2011 (in thousands):

	Six Months Ended March 31,
	2012			2011
Net cash provided by operating activities	$	138,090		$	125,625
Net cash used by investing activities	(70,110		)	(110,395		)
Net cash used by financing activities	(67,230		)	(15,901		)
Effect of foreign currency exchange rates on cash and cash equivalents	579			279
Net increase (decrease) in cash and cash equivalents	$	1,329		$	(392	)

Net Cash Provided by Operating Activities

Net cash provided by operating activities, which excludes cash used for acquisitions completed during the period, during the six months ended March 31, 2012 increased by $12.5 million to $138.1 million compared to $125.6 million during the six months ended March 31, 2011. The increase was primarily due to an improvement of approximately $46.9 million in operating earnings and net changes in trade and other accounts receivable of $13.4 million, partially offset by net changes in accounts payable and accrued liabilities of $40.1 million and an increase in excess tax benefits from share-based compensation of $8.3 million for the six months ended March 31, 2012, compared to the six months ended March 31, 2011.

Net Cash Used by Investing Activities

Net cash used by investing activities during the six months ended March 31, 2012 decreased by $40.3 million to $70.1 million compared to $110.4 million during the six months ended March 31, 2011. This change was primarily due to a decrease of $38.0 million in cash used for acquisitions, net of cash acquired, and a decrease of $2.3 million in capital expenditures.

Net Cash Used by Financing Activities

Net cash used by financing activities during the six months ended March 31, 2012 increased by $51.3 million to $67.2 million compared to $15.9 million during the six months ended March 31, 2011. This change was primarily due to (a) cash used to redeem, in December 2011, our 9.25% senior notes due 2014 and our 10.50% senior subordinated notes due 2016 in the aggregate amount of $729.4 million (including a call premium paid to redeem such notes of $24.4 million), (b) an increase in optional prepayments on our senior term loan facility of $83.0 million and (c) an increase in debt issuance costs paid of $9.9 million during the six months ended March 31, 2012, compared to the six months ended March 31, 2011. This increase was partially offset by proceeds from the issuance, in November 2011, of our 6.875% Senior Notes of $750.0 million (please see “Liquidity and Capital Resources” above) and by an increase in proceeds from exercises of stock options awarded under our share-based compensation plans of $16.3 million.

Credit Facilities

In November 2011, two wholly-owned subsidiaries of the Company, the Company and certain of its domestic subsidiaries entered into an agreement pursuant to which the Issuers sold in a private placement $750.0 million aggregate principal amount of the Issuers’ 6.875% Senior Notes due 2019. The Senior Notes bear interest at an annual rate of 6.875% and were issued at par. The Issuers used the net proceeds from the Senior Notes to redeem, in December 2011, their 9.25% senior notes due 2014 and their 10.50% senior subordinated notes due 2016.

In December 2011, the Company and Sally Investment entered into certain supplemental indenture and joinder agreements providing that the Company and Sally Investment will fully and unconditionally guarantee the obligations of Sally Holdings and/or Sally Capital Inc. under: (i) the indenture governing the Senior Notes, (ii) the credit agreement governing the senior term loan facilities and (iii) the credit agreement governing the ABL facility.

Capital Requirements

During the six months ended March 31, 2012, capital expenditures were $27.0 million. For fiscal year 2012, we anticipate total capital expenditures in the range of approximately $65.0 million to $70.0 million, excluding acquisitions. We expect that capital expenditures will be primarily for the addition of new stores and the remodeling, expansion or relocation of existing stores in the ordinary course of our business as well as certain corporate projects.

53

Contractual Obligations

In November 2011, the Company and certain of its subsidiaries issued $750.0 million aggregate principal amount of the Company’s 6.875% Senior Notes due 2019. In December, the Company redeemed its 9.25% senior notes due 2014 and 10.50% senior subordinated notes due 2016 from the proceeds of the Senior Notes. Accordingly, at March 31, 2012, the Company’s long-term debt obligations by future payment dates, including interest are as follows (in thousands): less than 1 year - $68,615; 1-3 years - $712,780; 3-5 years - $104,669; more than 5 years - $887,276 and total - $1,773,340.

There have been no other material changes outside the ordinary course of business in any of our contractual obligations since September 30, 2011.

Off-Balance Sheet Financing Arrangements

At March 31, 2012 and September 30, 2011, we had no off-balance sheet financing arrangements other than operating leases incurred in the ordinary course of business, as well as outstanding letters of credit related to inventory purchases and self insurance programs. Such letters of credit totaled $21.1 million and $16.0 million at March 31, 2012 and September 30, 2011, respectively.

Inflation

We believe that inflation currently does not have a material effect on our results of operations.

Critical Accounting Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and disclosure of contingent assets and liabilities in the financial statements. Actual results may differ from these estimates. We believe these estimates and assumptions are reasonable. We consider accounting policies to be critical when they require us to make assumptions about matters that are highly uncertain at the time the accounting estimate is made and when different estimates that our management reasonably could have used have a material effect on the presentation of our financial condition, changes in financial condition or results of operations.

Our critical accounting policies, as described in our Annual Report on Form 10-K for the fiscal year ended September 30, 2011, include but are not limited to the valuation of inventory, vendor rebates and concessions, retention of risk, income taxes, assessment of long-lived assets and intangible assets for impairment and share-based payments. There have been no material changes to our critical accounting policies, estimates or assumptions since September 30, 2011.

Recent Accounting Pronouncements

In December 2010, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2010-28 which amended Accounting Standards Codification (“ASC”) Topic 350, Intangibles-Goodwill and Other (“ASC 350”). This amendment modified the goodwill impairment test for reporting units with a zero or negative carrying amount, by requiring that Step 2 of the goodwill impairment test be performed for such reporting units if it is more likely than not that an impairment of goodwill exists. The Company adopted this amendment during the first quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

In December 2010, the FASB issued ASU No. 2010-29 which amended ASC Topic 805, Business Combinations. This amendment requires that a public company that enters into business combinations that are material on an individual or aggregate basis disclose certain pro-forma information for the current and the immediately preceding fiscal year. This amendment also expands the supplemental pro-forma disclosures to include a description of the nature and amount of material, non-recurring pro-forma adjustments directly attributable to such business combination or business combinations. The Company adopted this amendment during the first quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

In May 2011, the FASB issued ASU No. 2011-04 which amended ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”). This amendment changed the title of ASC 820 to “Fair Value Measurement” and adopted fair value measurement and disclosure guidance that is generally consistent with the corresponding International Financial Reporting Standards (“IFRS”) guidance. More specifically, this amendment changed certain requirements for measuring fair value or for disclosing information about fair value measurements or, alternatively, clarified the FASB’s intent about the application of existing fair value measurement and disclosure guidance. The Company adopted this amendment during the second quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

54

In September 2011, the FASB issued ASU No. 2011-08 which amended ASC 350. This amendment allows an entity to first assess relevant qualitative factors in order to determine whether it is necessary to perform the two-step quantitative goodwill impairment test otherwise required under ASC 350. In effect, the amendment eliminates the need to calculate the fair value of a reporting unit in connection with the goodwill impairment test unless the entity determines, based on the qualitative assessment, that it is more likely than not that the reporting unit’s fair value is less than its carrying amount. As permitted, the Company adopted this amendment during the second quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

We have not yet adopted and are currently assessing any potential effect of the following pronouncement on our consolidated financial statements:

In June 2011, the FASB issued ASU No. 2011-05 which amended ASC Topic 220, Comprehensive Income (“ASC 220”). This amendment, which must be applied retrospectively, will allow an entity the option to present the components of net income, as well as total comprehensive income and the components of other comprehensive income, either in a single continuous statement of comprehensive income or in two separate consecutive statements. This amendment also eliminates the option to present the components of other comprehensive income in the statement of stockholders’ equity but does not change the items that must be reported. In addition, in December 2011, the FASB issued ASU No. 2011-12 which further amended ASC 220. More specifically, this amendment provided for deferral, until further action by the FASB, of the effective date for changes to the presentation of reclassifications of items out of accumulated other comprehensive income required by ASU No. 2011-05. For public companies, these amendments are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2011. Early application is permitted.

55

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

As a multinational corporation, we are subject to certain market risks including foreign currency fluctuations, interest rates and government actions. We consider a variety of practices to manage these market risks, including, when deemed appropriate, the occasional use of derivative financial instruments. At March 31, 2012, we did not purchase or hold any derivative instruments for speculative or trading purposes.

Foreign currency exchange rate risk

We are exposed to potential gains or losses from foreign currency fluctuations affecting our net investments in subsidiaries and earnings denominated in foreign currencies. Our primary exposures are to changes in exchange rates for the U.S. dollar versus the British pound sterling, the Canadian dollar, the Euro, the Chilean peso, and the Mexican peso. Our various foreign currency exposures at times offset each other providing a natural hedge against foreign currency risk. For the fiscal years 2011, 2010 and 2009, approximately 18%, 18% and 16%, respectively, of our net sales were made in currencies other than the U.S. dollar. For the six months ended March 31, 2012, our consolidated net sales reflect approximately $7.0 million in net negative impact from changes in foreign currency exchange rates and other comprehensive income reflects $9.1 million in favorable foreign currency translation adjustments. Fluctuations in foreign currency exchange rates did not otherwise have a material effect on our consolidated financial condition and consolidated results of operations.

A 10% increase or decrease in the exchange rates for the U.S. dollar versus the foreign currencies to which we have exposure would have impacted consolidated net sales by approximately 1.8% in the six months ended March 31, 2012 and would have impacted consolidated net assets by approximately 2.7% at March 31, 2012, without considering the effect of any foreign currency derivative agreements we may have from time to time.

The Company uses foreign currency options and collars, including, at March 31, 2012, collars with an aggregate notional amount of $7.0 million to manage the exposure to the U.S. dollar resulting from our Sinelco Group subsidiaries’ purchases of merchandise from third-party suppliers. Sinelco’s functional currency is the Euro. The foreign currency collar agreements held by the Company at March 31, 2012 have contractual Euro to U.S. dollar exchange rates between 1.4000 and 1.4612 and expire in varying amounts monthly through September 2012.

In addition, the Company currently uses foreign currency forwards to mitigate its exposure to changes in foreign currency exchange rates in connection with certain intercompany balances not permanently invested. At March 31, 2012, we hold: (a) a foreign currency forward which enables us to sell approximately €26.2 million ($35.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 1.331, (b) a foreign currency forward which enables us to sell approximately $2.0 million Canadian dollars ($2.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 0.9989, (c) a foreign currency forward which enables us to buy approximately $2.7 million Canadian dollars ($2.7 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 0.9988, (d) a foreign currency forward which enables us to sell approximately 19.3 million Mexican pesos ($1.5 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 12.849 and (e) a foreign currency forward which enables us to buy approximately £0.6 million ($1.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 1.590. All foreign currency forwards held by the Company at March 31, 2012 expire on or before June 1, 2012.

Our foreign currency option, collar and forward agreements are not designated as hedges and do not currently meet the hedge accounting requirements of ASC 815. Accordingly, the changes in fair value of these derivative instruments, which are adjusted quarterly, are recorded in our consolidated statements of earnings. For the six months ended March 31, 2012, selling, general and administrative expenses reflect net gains of $0.4 million, including marked-to-market adjustments, in connection with all of the Company’s foreign currency derivatives.

Interest rate risk

We and certain of our subsidiaries are subject to interest rate market risk principally in connection with borrowings under our term loan B and ABL credit facilities.

Based on the approximately $596.9 million of aggregate borrowings under our term loan B and ABL credit facilities as of March 31, 2012, a change in the estimated interest rate up or down by 1/8% would increase or decrease earnings before provision for income taxes by approximately $0.7 million on an annual basis, without considering the effect of any interest rate swap agreements we may have from time to time.

We and certain of our subsidiaries are sensitive to interest rate fluctuations. In order to enhance our ability to manage risk relating to cash flow and interest rate exposure, we and/or our other subsidiaries who are borrowers under the term loan B and ABL credit facilities may from time to time enter into and maintain derivative instruments, such as interest rate swap agreements, for periods consistent with the related underlying exposures.

56

In May 2008, we entered into certain interest rate swap agreements with an aggregate notional amount of $300 million. These agreements expire on May 31, 2012 and enable us to convert a portion of our variable interest rate obligations to fixed rate obligations with interest ranging from 5.818% to 6.090%. These agreements are designated as effective cash flow hedges, in accordance with ASC 815. Accordingly, changes in the fair value of these derivative instruments are recorded quarterly, net of income tax, in accumulated other comprehensive (loss) income (“OCI”) until the hedged obligation is settled or the swap agreements expire, whichever is earlier. Any hedge ineffectiveness, as this term is used in ASC 815, is recognized in interest expense in our consolidated statements of earnings.

Credit risk

We are exposed to credit risk on certain assets, primarily cash equivalents, short-term investments and accounts receivable. We believe that the credit risk associated with cash equivalents and short-term investments, if any, is largely mitigated by our policy of investing in a diversified portfolio of securities with high credit ratings.

We provide credit to customers in the ordinary course of business and perform ongoing credit evaluations. We believe that our exposure to concentrations of credit risk with respect to trade receivables is largely mitigated by our broad customer base. We believe our allowance for doubtful accounts, as of March 31, 2012, is sufficient to cover customer credit risks.

Item 4.  Controls and Procedures.

Controls Evaluation and Related CEO and CFO Certifications.  Our management, with the participation of our principal executive officer (“CEO”) and principal financial officer (“CFO”), conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of March 31, 2012. The controls evaluation was conducted by our Disclosure Committee, comprised of senior representatives from our finance, accounting, internal audit, and legal departments under the supervision of our CEO.

Certifications of our CEO and our CFO, which are required in accordance with Rule 13a-14 of the Exchange Act, are attached as exhibits to this report. This “Controls and Procedures” section includes the information concerning the controls evaluation referred to in the certifications and it should be read in conjunction with the certifications for a more complete understanding of the topics presented.

Limitations on the Effectiveness of Controls.  We do not expect that our disclosure controls and procedures will prevent all errors and all fraud. A system of controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the system are met. Because of the limitations in all such systems, no evaluation can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. Furthermore, the design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how unlikely. Because of these inherent limitations in a cost-effective system of controls and procedures, misstatements or omissions due to error or fraud may occur and not be detected.

Scope of the Controls Evaluation.  The evaluation of our disclosure controls and procedures included a review of their objectives and design, our implementation of the controls and procedures and the effect of the controls and procedures on the information generated for use in this report. In the course of the evaluation, we sought to identify whether we had any data errors, control problems or acts of fraud and to confirm that appropriate corrective action, including process improvements, was being undertaken if needed. This type of evaluation is performed on a quarterly basis so that conclusions concerning the effectiveness of our disclosure controls and procedures can be reported in our Quarterly Reports on Form 10-Q and our Annual Reports on Form 10-K. Many of the components of our disclosure controls and procedures are also evaluated by our internal audit department, our legal department and by personnel in our finance organization. The overall goals of these various evaluation activities are to monitor our disclosure controls and procedures on an ongoing basis and to maintain them as dynamic systems that change as conditions warrant.

Conclusions regarding Disclosure Controls.  Based on the required evaluation of our disclosure controls and procedures, our CEO and CFO have concluded that, as of March 31, 2012, we maintain disclosure controls and procedures that are effective in providing reasonable assurance that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting.  During our last fiscal quarter, there have been no changes in our internal control over financial reporting identified in connection with the evaluation described above that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

57

PART II — OTHER INFORMATION

Item 1.  Legal Proceedings.

There were no material legal proceedings pending against us or our subsidiaries as of March 31, 2012. We are involved in various claims and lawsuits incidental to the conduct of our business in the ordinary course. We carry insurance coverage in such amounts in excess of our self-insured retention as we believe to be reasonable under the circumstances and that may or may not cover any or all of our liabilities in respect of claims and lawsuits. We do not believe that the ultimate resolution of these matters will have a material adverse impact on our consolidated financial position, cash flows or results of operations.

We are subject to a number of U.S., federal, state and local laws and regulations, as well as the laws and regulations applicable in each foreign country or jurisdiction in which we do business. These laws and regulations govern, among other things, the composition, packaging, labeling and safety of the products we sell, the methods we use to sell these products and the methods we use to import these products.  We believe that we are in material compliance with such laws and regulations, although no assurance can be provided that this will remain true going forward.

Item 1A.  Risk Factors.

In addition to the other information set forth in this report, you should carefully consider the factors contained in Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended September 30, 2011, which could materially affect our business, financial condition or future results. There have been no material changes from the risk factors disclosed in such Annual Report. The risks described in that report are not the only risks facing our company.

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

(a) Not applicable

(b) Not applicable

(c) Not applicable

Item 3.  Defaults Upon Senior Securities.

Not applicable

Item 4.  Mine Safety Disclosures.

Not applicable

Item 5.  Other Information.

(a) Not applicable

(b) Not applicable

58

Item 6. Exhibits.

Exhibit No.	Description
2.1	Investment Agreement, dated as of June 19, 2006, among Alberto-Culver Company, New Aristotle Company, Sally Holdings, Inc., New Sally Holdings, Inc. and CDRS Acquisition LLC, which is incorporated herein by reference from Exhibit 2.1 to Amendment No. 3 to the Company’s Registration Statement on Form S-4 (File No. 333-136259) filed on October 10, 2006†
2.2	First Amendment to the Investment Agreement, dated as of October 3, 2006, among Alberto-Culver Company, New Aristotle Company, Sally Holdings, Inc., New Sally Holdings, Inc. and CDRS Acquisition LLC, which is incorporated herein by reference from Exhibit 2.2 to Amendment No. 3 to the Company’s Registration Statement on Form S-4 (File No. 333-136259) filed on October 10, 2006†
2.3	Second Amendment to the Investment Agreement, dated as of October 26, 2006, among Alberto-Culver Company, New Aristotle Company, Sally Holdings, Inc., New Sally Holdings, Inc. and CDRS Acquisition LLC, which is incorporated herein by reference from Exhibit 2.02 to the Company’s Current Report on Form 8-K filed on October 30, 2006†
2.4	Separation Agreement, dated as of June 19, 2006, among Alberto-Culver Company, Sally Holdings, Inc., New Sally Holdings, Inc. and New Aristotle Holdings, Inc., which is incorporated herein by reference from Exhibit 2.3 to Amendment No. 3 to the Company’s Registration Statement on Form S-4 (File No. 333-136259) filed on October 10, 2006†
2.5	First Amendment to the Separation Agreement, dated as of October 3, 2006, among Alberto-Culver Company, Sally Holdings, Inc., New Sally Holdings, Inc. and New Aristotle Holdings, Inc., which is incorporated herein by reference from Exhibit 2.4 to Amendment No. 3 to the Company’s Registration Statement on Form S-4 (File No. 333-136259) filed on October 10, 2006†
2.6	Second Amendment to the Separation Agreement, dated as of October 26, 2006, among Alberto-Culver Company, Sally Holdings, Inc., New Sally Holdings, Inc. and New Aristotle Holdings, Inc., which is incorporated herein by reference from Exhibit 2.01 to the Company’s Current Report on Form 8-K filed on October 30, 2006†
3.1	Second Amended and Restated Certificate of Incorporation of Sally Beauty Holdings, Inc., dated January 27, 2012, which is incorporated herein by reference from Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on January 27, 2012
3.2	Third Amended and Restated Bylaws of Sally Beauty Holdings, Inc., dated October 23, 2008, which is incorporated herein by reference from Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on October 23, 2008
4.1	Stockholders Agreement, dated as of November 16, 2006, by and among the Company, CDRS Acquisition LLC, CD&R Parallel Fund VII, L.P. and the other stockholders party thereto, which is incorporated herein by reference from Exhibit 4.8 to the Company’s Current Report on Form 8-K filed on November 22, 2006
4.2	First Amendment to the Stockholders Agreement, dated as of December 13, 2006, between the Company and CDRS Acquisition LLC and Carol L. Bernick, as representative of the other stockholders, which is incorporated herein by reference from Exhibit 4.2 to the Company’s Annual Report on Form 10-K filed on December 22, 2006
4.3	Credit Agreement, dated November 16, 2006, with respect to a Term Loan Facility, by and among Sally Holdings LLC, the several lenders from time to time parties thereto, and Merrill Lynch Capital Corporation, as Administrative Agent and Collateral Agent, which is incorporated herein by reference from Exhibit 4.5.1 to the Company’s Current Report on Form 8-K filed on November 22, 2006
4.4	Guarantee and Collateral Agreement, dated as of November 16, 2006, made by Sally Investment Holdings LLC, Sally Holdings LLC and certain subsidiaries of Sally Holdings LLC in favor of Merrill Lynch Capital Corporation, as Administrative Agent and Collateral Agent, which is incorporated herein by reference from Exhibit 4.5.2 to the Company’s Current Report on Form 8-K filed on November 22, 2006
4.5	Intercreditor Agreement, dated as of November 16, 2006, by and between Merrill Lynch Capital Corporation, as Administrative Agent and Collateral Agent under the Term Loan Facility, and Merrill Lynch Capital, a division of Merrill Lynch Business Financial Services Inc., as Administrative Agent and Collateral Agent under the Asset-Based Loan Facility, which is incorporated herein by reference from Exhibit 4.7 to the Company’s Current Report on Form 8-K filed on November 22, 2006
4.6	Assumption Agreement, dated as of December 20, 2011 made by Sally Beauty Holdings, Inc. in favor of Merrill Lynch Capital Corporation, as collateral agent and as administrative agent, which is incorporated herein by reference from Exhibit 4.6 to the Company’s Quarterly Report on Form 10-Q filed on February 2, 2012†

59

4.7	Credit Agreement dated as of November 12, 2010 among Sally Holdings LLC, Beauty Systems Group LLC, Sally Beauty Supply LLC, as domestic borrowers, Beauty Systems Group (Canada), Inc., as Canadian borrower, SBH Finance B.V., as foreign borrower, the guarantors from time to time party hereto, Bank of America, N.A., as administrative agent and collateral agent, Bank of America, N.A. (acting through its Canada branch), as Canadian agent, the other lenders party hereto, JPMorgan Chase Bank, N.A., as documentation agent, Wells Fargo Capital Finance, LLC, as syndication agent, Banc of America Securities LLC, Wells Fargo Capital Finance, LLC, as joint lead arrangers and joint book managers, which is incorporated herein by reference from Exhibit 4.13 to the Company’s Quarterly Report on Form 10-Q filed on February 3, 2011
4.8	Security Agreement by Sally Holdings LLC, Beauty Systems Group LLC, Sally Beauty Supply LLC, as the domestic borrowers and the other domestic borrowers and domestic guarantors party hereto from time to time and Bank of America, N.A. as collateral agent dated as of November 12, 2010, which is incorporated herein by reference from Exhibit 4.14 to the Company’s Quarterly Report on Form 10-Q filed on February 3, 2011
4.9	Security Agreement by Beauty Systems Group (Canada), Inc., as the Canadian borrower and Bank of America, N.A., (acting through its Canada branch), as Canadian agent dated as of November 12, 2010, which is incorporated herein by reference from Exhibit 4.15 to the Company’s Quarterly Report on Form 10-Q filed on February 3, 2011
4.10	Joinder to Loan Documents, dated as of December 20, 2011, by and among Sally Holdings LLC, Beauty Systems Group LLC, Sally Beauty Supply LLC, Beauty Systems Group (Canada), Inc., SBH Finance B.V., the Guarantors named therein, Sally Beauty Holdings, Inc., Sally Investment Holdings LLC and Bank of America, N.A., as administrative agent and as collateral agent, which is incorporated herein by reference from Exhibit 4.10 to the Company’s Quarterly Report on Form 10-Q filed on February 2, 2012†
4.11	Indenture, dated as of November 8, 2011, by and among Sally Holdings LLC, Sally Capital Inc., the guarantors listed therein and Wells Fargo Bank, National Association (including the form of Note attached as an exhibit thereto), which is incorporated herein by reference from Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on November 9, 2011
4.12	First Supplemental Indenture, dated as of December 20, 2011, among Sally Beauty Holdings, Inc., Sally Investment Holdings LLC, Sally Holdings LLC, Sally Capital Inc., each existing Subsidiary Guarantor listed therein and Wells Fargo Bank, National Association, which is incorporated herein by reference from Exhibit 4.12 to the Company’s Quarterly Report on Form 10-Q filed on February 2, 2012
4.13	Registration Rights Agreement, dated as of November 8, 2011, by and among Sally Holdings LLC, Sally Capital Inc., the guarantors listed therein and Merrill Lynch, Pierce, Fenner & Smith Incorporated, Credit Suisse Securities (USA) LLC, Goldman, Sachs & Co., J.P. Morgan Securities LLC and Wells Fargo Securities, LLC, which is incorporated herein by reference from Exhibit 4.2 to the Company’s Current Report on Form 8-K filed on November 9, 2011
10.1	Purchase Agreement, dated as of November 3, 2011, by and among Sally Holdings LLC, Sally Capital Inc., the guarantors listed therein and Merrill Lynch, Pierce, Fenner & Smith Incorporated, Credit Suisse Securities (USA) LLC, Goldman, Sachs & Co., J.P. Morgan Securities LLC and Wells Fargo Securities, LLC, which is incorporated herein by reference from Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on November 9, 2011
31.1	Rule 13a-14(a)/15d-14(a) Certification of Gary G. Winterhalter*
31.2	Rule 13a-14(a)/15d-14(a) Certification of Mark J. Flaherty*
32.1	Section 1350 Certification of Gary G. Winterhalter*
32.2	Section 1350 Certification of Mark J. Flaherty*
101	Pursuant to Rule 406T of Regulation S-T, the following financial information from our Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2012, formatted in XBRL (Extensible Business Reporting Language) and furnished electronically herewith: (i) the Consolidated Statements of Earnings; (ii) the Consolidated Balance Sheets; (iii) the Consolidated Statements of Cash Flows; and (iv) the Condensed Notes to Consolidated Financial Statements.

* Included herewith

† Certain schedules and exhibits have been omitted pursuant to Item 601(b)(2) of Regulation S-K.  The Company agrees to furnish supplementally to the Securities and Exchange Commission a copy of any omitted schedule or exhibit upon request.

60

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.

SALLY BEAUTY HOLDINGS, INC.
(Registrant)
Date:   May 3, 2012
By:	/s/ Mark J. Flaherty
	Mark J. Flaherty
	Senior Vice President and Chief Financial Officer
	For the Registrant and as its Principal Financial Officer

61

EX-31.1

Exhibit 31.1

CERTIFICATION
PURSUANT TO EXCHANGE ACT RULES 13a-14(a) AND 15d-14(a),
AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Gary G. Winterhalter, certify that:

(1)           I have reviewed this quarterly report on Form 10-Q for the quarterly period ended March 31, 2012 of Sally Beauty Holdings, Inc.;

(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 (or persons performing the equivalent functions):

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.

Date:	May 3, 2012
		By:	/s/ Gary G. Winterhalter
		Gary G. Winterhalter
		Chief Executive Officer

EX-31.2

Exhibit 31.2

CERTIFICATION
PURSUANT TO EXCHANGE ACT RULES 13a-14(a) AND 15d-14(a),
AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Mark J. Flaherty, certify that:

(1)           I have reviewed this quarterly report on Form 10-Q for the quarterly period ended March 31, 2012 of Sally Beauty Holdings, Inc.;

(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 (or persons performing the equivalent functions):

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.

Date:	May 3, 2012
		By:	/s/ Mark J. Flaherty
		Mark J. Flaherty
		Senior Vice President and Chief Financial Officer

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Sally Beauty Holdings, Inc. (the “Company”) on Form 10-Q for the quarterly period ended March 31, 2012 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Gary G. Winterhalter, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1)           The Report fully 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 Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

	By:	/s/ Gary G. Winterhalter
	Gary G. Winterhalter
	Chief Executive Officer
May 3, 2012

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Sally Beauty Holdings, Inc. (the “Company”) on Form 10-Q for the quarterly period ended March 31, 2012 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Mark J. Flaherty, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1)           The Report fully 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 Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

	By:	/s/ Mark J. Flaherty
	Mark J. Flaherty
	Senior Vice President and Chief Financial Officer
May 3, 2012

XML

Short-term Borrowings and Long-term Debt (Details) (USD $)	6 Months Ended					1 Months Ended					6 Months Ended					6 Months Ended	1 Months Ended	6 Months Ended		1 Months Ended		1 Months Ended	6 Months Ended		1 Months Ended			6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Sep. 30, 2011	Sep. 30, 2008	Nov. 30, 2006 Sally Investment Holdings LLC and Sally Holdings, LLC	Nov. 30, 2010 New ABL facility Y	Mar. 31, 2012 New ABL facility LIBOR Minimum	Mar. 31, 2012 New ABL facility LIBOR Maximum	Mar. 31, 2012 New ABL facility Prime Minimum	Mar. 31, 2012 New ABL facility Prime Maximum	Mar. 31, 2012 Term Loan B month	Mar. 31, 2012 Term Loan B LIBOR Minimum	Mar. 31, 2012 Term Loan B LIBOR Maximum	Mar. 31, 2012 Term Loan B Prime Minimum	Mar. 31, 2012 Term Loan B Prime Maximum	Mar. 31, 2012 Other	Nov. 30, 2011 Senior notes	Mar. 31, 2012 Senior notes	Nov. 30, 2006 Senior notes Sally Investment Holdings LLC, Sally Holdings, LLC and Sally Capital Inc	Nov. 30, 2011 Senior notes Sally Holdings LLC and Sally Capital Inc.	Nov. 30, 2006 Senior subordinated notes Sally Investment Holdings LLC, Sally Holdings, LLC and Sally Capital Inc	Nov. 30, 2006 Term Loans A and B Sally Investment Holdings LLC and Sally Holdings, LLC loanfacility	Mar. 31, 2012 Prior ABL facility	Nov. 30, 2006 Prior ABL facility Sally Investment Holdings LLC and Sally Holdings, LLC	Dec. 31, 2011 9.25% senior notes due 2014	Dec. 31, 2011 10.50% senior subordinated notes due 2016	Dec. 31, 2011 Old Notes	Mar. 31, 2012 Old Notes
Debt Instruments
Total	$ 1,350,070,000										$ 596,856,000					$ 3,214,000		$ 750,000,000
Issuance of debt																	750,000,000			750,000,000
Capital leases and other	6,094,000
Less: current portion	(2,096,000)		(3,004,000)
Total long-term debt	1,354,068,000		1,410,111,000
Percentage points added to the reference rate							2.25%	2.75%	1.25%	1.75%		2.25%	2.50%	1.25%	1.50%
Interest rate (as a percent)																		6.875%							9.25%	10.50%
Interest rate, low end of range (as a percent)																4.05%
Interest rate, high end of range (as a percent)																5.79%
Interest rate in effect at end of period (as a percent)											2.49%
Face amount of debt instruments					1,850,000,000														430,000,000		280,000,000	1,070,000,000
Principal amount of debt redeemed																									430,000,000	275,000,000
Outstanding borrowings																								70,000,000
Notional amount of interest rate cash flow hedge				300,000,000							300,000,000
Number of term loan facilities																						2
Revolving credit facility						400,000,000
Term of revolving credit facility (in years)						5
Commitment fee for line of credit facility (as a percent)						0.50%
Write off of unamortized deferred financing costs																							1,600,000				10,200,000
Incurred and capitalized financing costs related in connection with the issuance of the senior notes																		15,200,000
Loss on extinguishment of debt	35,145,000	1,741,000																									34,600,000	34,600,000
Call premium paid																											24,400,000
Mandatory prepayment as a percentage of excess cash flows											50.00%
Period during which loan prepayments may be applied against minimum loan repayments (in months)											12
Mandatory prepayment as a percentage of proceeds from specified asset sales											100.00%
Optional prepayment of debt											100,000,000
Deferred financing cost	$ 2,992,000	$ 3,495,000									$ 600,000
Redemption price as a percent of principal amount																		35.00%

XML

Guarantor and Non-Guarantor Condensed Consolidated Financial Statements (Details3) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011
Condensed Consolidating Statement of Cash Flows
Net cash provided by operating activities	$ 138,090	$ 125,625
Cash Flows from Investing Activities:
Capital expenditures, net of proceeds from sale of property and equipment	(26,956)	(29,225)
Acquisitions, net of cash acquired	(43,154)	(81,170)
Net cash used by investing activities	(70,110)	(110,395)
Cash Flows from Financing Activities:
Change in book cash overdraft		2,516
Proceeds from issuance of long-term debt	929,200	379,505
Repayments of long-term debt	(1,010,474)	(397,221)
Debt issuance costs	(15,191)	(5,284)
Proceeds from exercises of stock options	20,111	3,807
Excess tax benefit from share-based compensation	9,124	776
Net cash used by financing activities	(67,230)	(15,901)
Effect of foreign exchange rate changes on cash and cash equivalents	579	279
Net increase (decrease) in cash and cash equivalents	1,329	(392)
Cash and cash equivalents, beginning of period	63,481	59,494
Cash and cash equivalents, end of period	64,810	59,102
Parent
Condensed Consolidating Statement of Cash Flows
Net cash provided by operating activities	(20,111)	(3,807)
Cash Flows from Financing Activities:
Proceeds from exercises of stock options	20,111	3,807
Net cash used by financing activities	20,111	3,807
Sally Holdings LLC and Sally Capital Inc.
Condensed Consolidating Statement of Cash Flows
Net cash provided by operating activities	94,574	22,284
Cash Flows from Financing Activities:
Change in book cash overdraft		2,516
Proceeds from issuance of long-term debt	929,200	372,200
Repayments of long-term debt	(1,008,583)	(389,200)
Debt issuance costs	(15,191)	(5,284)
Net cash used by financing activities	(94,574)	(19,768)
Net increase (decrease) in cash and cash equivalents		2,516
Cash and cash equivalents, beginning of period		20
Cash and cash equivalents, end of period		2,536
Guarantor Subsidiaries
Condensed Consolidating Statement of Cash Flows
Net cash provided by operating activities	31,884	91,666
Cash Flows from Investing Activities:
Capital expenditures, net of proceeds from sale of property and equipment	(17,217)	(19,841)
Acquisitions, net of cash acquired	(10,607)	(80,598)
Net cash used by investing activities	(27,824)	(100,439)
Cash Flows from Financing Activities:
Proceeds from issuance of long-term debt		404
Repayments of long-term debt	(48)	(80)
Excess tax benefit from share-based compensation	9,124	776
Net cash used by financing activities	9,076	1,100
Net increase (decrease) in cash and cash equivalents	13,136	(7,673)
Cash and cash equivalents, beginning of period	22,583	32,975
Cash and cash equivalents, end of period	35,719	25,302
Non-Guarantor Subsidiaries
Condensed Consolidating Statement of Cash Flows
Net cash provided by operating activities	31,743	15,482
Cash Flows from Investing Activities:
Capital expenditures, net of proceeds from sale of property and equipment	(9,739)	(9,384)
Acquisitions, net of cash acquired	(32,547)	(572)
Net cash used by investing activities	(42,286)	(9,956)
Cash Flows from Financing Activities:
Proceeds from issuance of long-term debt		6,901
Repayments of long-term debt	(1,843)	(7,941)
Net cash used by financing activities	(1,843)	(1,040)
Effect of foreign exchange rate changes on cash and cash equivalents	579	279
Net increase (decrease) in cash and cash equivalents	(11,807)	4,765
Cash and cash equivalents, beginning of period	40,898	26,499
Cash and cash equivalents, end of period	$ 29,091	$ 31,264

XML

Guarantor and Non-Guarantor Condensed Consolidated Financial Statements (Details) (USD $) In Thousands, unless otherwise specified	Mar. 31, 2012	Sep. 30, 2011	Mar. 31, 2011	Sep. 30, 2010
Guarantor and Non-Guarantor Condensed Consolidated Financial Statements
Percentage of guarantor subsidiaries owned by parent	100.00%
Assets
Cash and cash equivalents	$ 64,810	$ 63,481	$ 59,102	$ 59,494
Trade accounts and accounts receivable, other, less allowance for doubtful accounts	93,073	95,526
Inventory	689,367	665,246
Prepaid expenses	25,492	26,360
Deferred income tax assets, net	28,588	28,535
Property and equipment, net	187,393	182,489
Goodwill and other intangible assets, net	668,814	635,531
Other assets	32,395	31,432
Total assets	1,789,932	1,728,600
Liabilities and Stockholders' (Deficit) Equity
Accounts payable	250,265	262,114
Accrued liabilities	167,264	185,509
Income taxes payable	2,865	9,379
Long-term debt	1,356,164	1,413,115
Other liabilities	26,530	26,154
Deferred income tax liabilities, net	56,057	51,311
Total liabilities	1,859,145	1,947,582
Total stockholders' (deficit) equity	(69,213)	(218,982)
Total liabilities and stockholders' deficit	1,789,932	1,728,600
Parent
Assets
Trade accounts and accounts receivable, other, less allowance for doubtful accounts	2
Due from affiliates	90,263	59,249
Prepaid expenses	458	1,233
Deferred income tax assets, net	(346)	(346)
Property and equipment, net		1
Investment in subsidiaries	(168,290)	(281,690)
Total assets	(77,913)	(221,553)
Liabilities and Stockholders' (Deficit) Equity
Accounts payable	5	2
Accrued liabilities	480	380
Income taxes payable	(7,823)	(1,679)
Deferred income tax liabilities, net	(1,362)	(1,274)
Total liabilities	(8,700)	(2,571)
Total stockholders' (deficit) equity	(69,213)	(218,982)
Total liabilities and stockholders' deficit	(77,913)	(221,553)
Sally Holdings LLC and Sally Capital Inc.
Assets
Cash and cash equivalents			2,536	20
Due from affiliates	3	3
Prepaid expenses	175	63
Investment in subsidiaries	2,025,964	1,862,684
Other assets	21,869	20,411
Total assets	2,048,011	1,883,161
Liabilities and Stockholders' (Deficit) Equity
Due to affiliates	843,310	728,546
Accrued liabilities	22,903	33,165
Income taxes payable	4,534	4,438
Long-term debt	1,346,856	1,401,855
Deferred income tax liabilities, net	(1,302)	(3,153)
Total liabilities	2,216,301	2,164,851
Total stockholders' (deficit) equity	(168,290)	(281,690)
Total liabilities and stockholders' deficit	2,048,011	1,883,161
Guarantor Subsidiaries
Assets
Cash and cash equivalents	35,719	22,583	25,302	32,975
Trade accounts and accounts receivable, other, less allowance for doubtful accounts	59,632	62,749
Due from affiliates	915,055	763,741
Inventory	512,813	505,893
Prepaid expenses	11,146	11,397
Deferred income tax assets, net	31,661	31,661
Property and equipment, net	130,108	130,165
Investment in subsidiaries	343,364	331,346
Goodwill and other intangible assets, net	480,457	476,206
Other assets	5,681	5,650
Total assets	2,525,636	2,341,391
Liabilities and Stockholders' (Deficit) Equity
Accounts payable	201,952	204,300
Due to affiliates	91,780	62,846
Accrued liabilities	118,614	124,888
Income taxes payable	3,287	2,453
Long-term debt	292	340
Other liabilities	25,132	24,975
Deferred income tax liabilities, net	58,615	58,905
Total liabilities	499,672	478,707
Total stockholders' (deficit) equity	2,025,964	1,862,684
Total liabilities and stockholders' deficit	2,525,636	2,341,391
Non-Guarantor Subsidiaries
Assets
Cash and cash equivalents	29,091	40,898	31,264	26,499
Trade accounts and accounts receivable, other, less allowance for doubtful accounts	33,439	32,777
Due from affiliates	1,517	3,597
Inventory	176,554	159,353
Prepaid expenses	13,713	13,667
Deferred income tax assets, net	(2,727)	(2,780)
Property and equipment, net	57,285	52,323
Goodwill and other intangible assets, net	188,357	159,325
Other assets	4,845	5,371
Total assets	502,074	464,531
Liabilities and Stockholders' (Deficit) Equity
Accounts payable	48,308	57,812
Due to affiliates	71,748	35,198
Accrued liabilities	25,267	27,076
Income taxes payable	2,867	4,167
Long-term debt	9,016	10,920
Other liabilities	1,398	1,179
Deferred income tax liabilities, net	106	(3,167)
Total liabilities	158,710	133,185
Total stockholders' (deficit) equity	343,364	331,346
Total liabilities and stockholders' deficit	502,074	464,531
Consolidating Eliminations
Assets
Due from affiliates	(1,006,838)	(826,590)
Investment in subsidiaries	(2,201,038)	(1,912,340)
Total assets	(3,207,876)	(2,738,930)
Liabilities and Stockholders' (Deficit) Equity
Due to affiliates	(1,006,838)	(826,590)
Total liabilities	(1,006,838)	(826,590)
Total stockholders' (deficit) equity	(2,201,038)	(1,912,340)
Total liabilities and stockholders' deficit	$ (3,207,876)	$ (2,738,930)

XML

Share-Based Payments (Details) (USD $) Share data in Thousands, except Per Share data, unless otherwise specified	3 Months Ended		6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011
Share-Based Payments
Accelerated share-based compensation expense (in dollars)			$ 5,300,000	$ 5,000,000
Share-based compensation expense	2,945,000	2,437,000	10,976,000	10,275,000
Income tax benefit related to share-based compensation expense (in dollars)	1,143,000	946,000	4,259,000	3,987,000
Stock Options
Share-Based Payments
Maximum term of stock options (in years)			10
Vesting period (in years)			4 years
Stock Options, Number of Outstanding Options
Outstanding at the beginning of the period (in shares)			13,778
Granted (in shares)			1,979	3,000
Exercised (in shares)			(2,528)
Forfeited or expired (in shares)			(113)
Outstanding at the end of the period (in shares)	13,116		13,116
Exercisable at the end of the period (in shares)	7,023		7,023
Stock Options, Weighted Average Exercise Price
Outstanding at the beginning of the period (in dollars per share)			$ 8.50
Granted (in dollars per share)	$ 19.21		$ 19.21
Exercised (in dollars per share)	$ 7.96		$ 7.96
Forfeited or expired (in dollars per share)			$ 10.48
Outstanding at the end of the period (in dollars per share)	$ 10.21		$ 10.21
Exercisable at the end of the period (in dollars per share)	$ 8.29		$ 8.29
Stock Options, Weighted Average Remaining Contractual Term
Outstanding at the beginning of the period (in years)			6.8
Outstanding at the end of the period (in years)	6.9		6.9
Exercisable at the end of the period (in years)			5.7
Stock Options, Aggregate Intrinsic Value
Outstanding at the beginning of the period (in dollars)			111,571,000
Outstanding at the end of the period (in dollars)	191,413,000		191,413,000
Exercisable at the end of the period (in dollars)	$ 115,978,000		$ 115,978,000

XML

Goodwill and Intangibles Assets (Tables)

6 Months Ended

Mar. 31, 2012

Goodwill and Intangible Assets

Schedule of changes in carrying amounts of goodwill by operating segment

	Sally Beauty Supply		Beauty Systems Group		Total
Balance at September 30, 2011	$	75,536	$	430,337	$	505,873
Additions and purchase price adjustments (a)	14,982		9,189		24,171
Foreign currency translation	510		2,279		2,789
Balance at March 31, 2012	$	91,028	$	441,805	$	532,833

(a)Please see Note 12 for additional information about businesses acquired.

Schedule of carrying value for intangible assets by operating segment

	Sally BeautySupply			Beauty SystemsGroup			Total
Balance at March 31, 2012:
Intangible assets with indefinite lives:
Trade names	$	27,666		$	27,421		$	55,087
Total	27,666			27,421			55,087
Intangible assets subject to amortization:
Gross carrying amount	27,028			106,076			133,104
Accumulated amortization	(8,172		)	(44,038		)	(52,210		)
Net value	18,856			62,038			80,894
Total intangible assets, excluding goodwill, net	$	46,522		$	89,459		$	135,981

Schedule of estimated future amortization expense related to intangible assets subject to amortization

As of March 31, 2012, future amortization expense related to intangible assets subject to amortization is estimated to be as follows (in thousands):

Fiscal Year:
2012	$	6,935
2013	12,311
2014	11,914
2015	11,392
2016	10,244
Thereafter	28,098
	$	80,894

XML

Derivative Instruments and Hedging Activities (Details 2) (USD $) In Thousands, unless otherwise specified	Mar. 31, 2012	Sep. 30, 2011
Derivatives in Cash Flow Hedging Relationships
Interest Rate Swaps, Liability	$ 1,700
Total derivatives designated as hedging instruments, Liability	1,678	6,450
Derivatives Not Designated as Hedging Instruments
Total derivatives not designated as hedging instruments, Asset	334	1,104
Total derivatives not designated as hedging instruments, Liability	86	528
Accrued liabilities
Derivatives in Cash Flow Hedging Relationships
Interest Rate Swaps, Liability	1,678	6,450
Derivatives Not Designated as Hedging Instruments
Foreign Currency Collars and Forwards, Liability	86	528
Prepaid expenses
Derivatives Not Designated as Hedging Instruments
Foreign Currency Collars and Forwards, Asset	$ 334	$ 1,104

XML

Goodwill and Intangibles Assets (Details) (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Mar. 31, 2012
Change in the carrying amounts of goodwill
Balance at the beginning of the period	$ 505,873
Additions and purchase price adjustments	24,171
Foreign currency translation	2,789
Balance at the end of the period	532,833
Sally Beauty Supply
Change in the carrying amounts of goodwill
Balance at the beginning of the period	75,536
Additions and purchase price adjustments	14,982
Foreign currency translation	510
Balance at the end of the period	91,028
Beauty Systems Group
Change in the carrying amounts of goodwill
Balance at the beginning of the period	430,337
Additions and purchase price adjustments	9,189
Foreign currency translation	2,279
Balance at the end of the period	$ 441,805

XML

Guarantor and Non-Guarantor Condensed Consolidated Financial Statements (Details2) (USD $) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011
Condensed Consolidating Statement of Earnings
Net sales	$ 889,281	$ 801,805	$ 1,754,096	$ 1,595,369
Cost of products sold and distribution expenses	452,495	409,991	895,453	824,164
Gross profit	436,786	391,814	858,643	771,205
Selling, general and administrative expenses	289,189	271,381	582,203	544,289
Depreciation and amortization	15,940	14,777	31,493	28,888
Operating earnings	131,657	105,656	244,947	198,028
Interest income	(31)	(81)	(67)	(159)
Interest expense	22,386	27,874	86,383	57,475
Earnings before provision for income taxes	109,302	77,863	158,631	140,712
Provision (benefit) for income taxes	41,489	28,585	60,684	50,485
Net earnings	67,813	49,278	97,947	90,227
Parent
Condensed Consolidating Statement of Earnings
Selling, general and administrative expenses	2,605	2,004	5,309	3,930
Depreciation and amortization	1		1	1
Operating earnings	(2,606)	(2,004)	(5,310)	(3,931)
Earnings before provision for income taxes	(2,606)	(2,004)	(5,310)	(3,931)
Provision (benefit) for income taxes	(869)	(754)	(1,870)	(1,480)
Equity in earnings of subsidiaries, net of tax	69,550	50,528	101,387	92,678
Net earnings	67,813	49,278	97,947	90,227
Sally Holdings LLC and Sally Capital Inc.
Condensed Consolidating Statement of Earnings
Selling, general and administrative expenses	147	326	289	313
Operating earnings	(147)	(326)	(289)	(313)
Interest expense	22,177	27,625	85,963	57,013
Earnings before provision for income taxes	(22,324)	(27,951)	(86,252)	(57,326)
Provision (benefit) for income taxes	(8,658)	(10,840)	(33,452)	(22,233)
Equity in earnings of subsidiaries, net of tax	83,216	67,639	154,187	127,771
Net earnings	69,550	50,528	101,387	92,678
Guarantor Subsidiaries
Condensed Consolidating Statement of Earnings
Net sales	725,321	654,490	1,417,235	1,295,330
Related party sales	685	681	1,485	1,480
Cost of products sold and distribution expenses	362,559	330,949	712,506	661,733
Gross profit	363,447	324,222	706,214	635,077
Selling, general and administrative expenses	221,710	212,898	447,712	427,085
Depreciation and amortization	11,213	10,637	22,317	21,032
Operating earnings	130,524	100,687	236,185	186,960
Interest income	(1)	(7)	(1)	(57)
Interest expense	34	17	58	32
Earnings before provision for income taxes	130,491	100,677	236,128	186,985
Provision (benefit) for income taxes	49,084	38,417	90,544	71,500
Equity in earnings of subsidiaries, net of tax	1,809	5,379	8,603	12,286
Net earnings	83,216	67,639	154,187	127,771
Non-Guarantor Subsidiaries
Condensed Consolidating Statement of Earnings
Net sales	163,960	147,315	336,861	300,039
Cost of products sold and distribution expenses	90,621	79,723	184,432	163,911
Gross profit	73,339	67,592	152,429	136,128
Selling, general and administrative expenses	64,727	56,153	128,893	112,961
Depreciation and amortization	4,726	4,140	9,175	7,855
Operating earnings	3,886	7,299	14,361	15,312
Interest income	(30)	(74)	(66)	(102)
Interest expense	175	232	362	430
Earnings before provision for income taxes	3,741	7,141	14,065	14,984
Provision (benefit) for income taxes	1,932	1,762	5,462	2,698
Net earnings	1,809	5,379	8,603	12,286
Consolidating Eliminations
Condensed Consolidating Statement of Earnings
Related party sales	(685)	(681)	(1,485)	(1,480)
Cost of products sold and distribution expenses	(685)	(681)	(1,485)	(1,480)
Equity in earnings of subsidiaries, net of tax	(154,575)	(123,546)	(264,177)	(232,735)
Net earnings	$ (154,575)	$ (123,546)	$ (264,177)	$ (232,735)

XML

Recent Accounting Pronouncements and Accounting Changes

6 Months Ended

Mar. 31, 2012

Recent Accounting Pronouncements and Accounting Changes

Recent Accounting Pronouncements and Accounting Changes

3.   Recent Accounting Pronouncements and Accounting Changes

Recent Accounting Pronouncements

In December 2010, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2010-28 which amended Accounting Standards Codification (“ASC”) Topic 350, Intangibles-Goodwill and Other (“ASC 350”). This amendment modified the goodwill impairment test for reporting units with a zero or negative carrying amount, by requiring that Step 2 of the goodwill impairment test be performed for such reporting units if it is more likely than not that an impairment of goodwill exists. The Company adopted this amendment during the first quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

In December 2010, the FASB issued ASU No. 2010-29 which amended ASC Topic 805, Business Combinations. This amendment requires that a public company that enters into business combinations that are material on an individual or aggregate basis disclose certain pro-forma information for the current and the immediately preceding fiscal year. This amendment also expands the supplemental pro-forma disclosures to include a description of the nature and amount of material, non-recurring pro-forma adjustments directly attributable to such business combination or business combinations. The Company adopted this amendment during the first quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

In May 2011, the FASB issued ASU No. 2011-04 which amended ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”). This amendment changed the title of ASC 820 to “Fair Value Measurement” and adopted fair value measurement and disclosure guidance that is generally consistent with the corresponding International Financial Reporting Standards (“IFRS”) guidance. More specifically, this amendment changed certain requirements for measuring fair value or for disclosing information about fair value measurements or, alternatively, clarified the FASB’s intent about the application of existing fair value measurement and disclosure guidance. The Company adopted this amendment during the second quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

In September 2011, the FASB issued ASU No. 2011-08 which amended ASC 350. This amendment allows an entity to first assess relevant qualitative factors in order to determine whether it is necessary to perform the two-step quantitative goodwill impairment test otherwise required under ASC 350. In effect, the amendment eliminates the need to calculate the fair value of a reporting unit in connection with the goodwill impairment test unless the entity determines, based on the qualitative assessment, that it is more likely than not that the reporting unit’s fair value is less than its carrying amount. As permitted, the Company adopted this amendment during the second quarter of its fiscal year 2012 and its adoption did not have a material effect on the Company’s consolidated financial position, results of operations or cash flows.

We have not yet adopted and are currently assessing any potential effect of the following pronouncement on our consolidated financial statements:

In June 2011, the FASB issued ASU No. 2011-05 which amended ASC Topic 220, Comprehensive Income (“ASC 220”). This amendment, which must be applied retrospectively, will allow an entity the option to present the components of net income, as well as total comprehensive income and the components of other comprehensive income, either in a single continuous statement of comprehensive income or in two separate consecutive statements. This amendment also eliminates the option to present the components of other comprehensive income in the statement of stockholders’ equity but does not change the items that must be reported. In addition, in December 2011, the FASB issued ASU No. 2011-12 which further amended ASC 220. More specifically, this amendment provided for deferral, until further action by the FASB, of the effective date for changes to the presentation of reclassifications of items out of accumulated other comprehensive income required by ASU No. 2011-05. For public companies, these amendments are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2011. Early application is permitted.

Accounting Changes

The Company made no accounting changes during the six months ended March 31, 2012.

XML

Derivative Instruments and Hedging Activities (Details 3) (USD $)	3 Months Ended		6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011
Derivatives in Cash Flow Hedging Relationships
Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax	$ 1,425,000	$ 1,308,000	$ 2,920,000	$ 2,837,000
Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	(2,508,000)	(2,488,000)	(5,061,000)	(5,033,000)
Derivatives Not Designated as Hedging Instruments
Amount of gain or (loss) recognized in income on Derivative, Foreign Currency Options, Collars and Forwards	(1,337,000)	(1,018,000)	372,000	(408,000)
Total derivatives not designated as hedging instruments	(1,337,000)	(1,018,000)	372,000	(408,000)
Credit-risk-related Contingent Features
Interest Rate Swaps, Liability	1,700,000		1,700,000
Termination value of settlement obligations including accrued interest and other termination costs	$ 1,700,000		$ 1,700,000

XML

Guarantor and Non-Guarantor Condensed Consolidated Financial Statements (Tables)

6 Months Ended

Mar. 31, 2012

Guarantor and Non-Guarantor Condensed Consolidated Financial Statements

Schedule of Condensed Consolidating Balance Sheet

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Balance Sheet

March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries		Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Assets
Cash and cash equivalents	$	—		$	—		$	35,719	$	29,091		$	—		$	64,810
Trade accounts and accounts receivable, other, less allowance for doubtful accounts	2			—			59,632		33,439			—			93,073
Due from affiliates	90,263			3			915,055		1,517			(1,006,838		)	—
Inventory	—			—			512,813		176,554			—			689,367
Prepaid expenses	458			175			11,146		13,713			—			25,492
Deferred income tax assets, net	(346		)	—			31,661		(2,727		)	—			28,588
Property and equipment, net	—			—			130,108		57,285			—			187,393
Investment in subsidiaries	(168,290		)	2,025,964			343,364		—			(2,201,038		)	—
Goodwill and other intangible assets, net	—			—			480,457		188,357			—			668,814
Other assets	—			21,869			5,681		4,845			—			32,395
Total assets	$	(77,913	)	$	2,048,011		$	2,525,636	$	502,074		$	(3,207,876	)	$	1,789,932
Liabilities and Stockholders’ (Deficit) Equity
Accounts payable	$	5		$	—		$	201,952	$	48,308		$	—		$	250,265
Due to affiliates	—			843,310			91,780		71,748			(1,006,838		)	—
Accrued liabilities	480			22,903			118,614		25,267			—			167,264
Income taxes payable	(7,823		)	4,534			3,287		2,867			—			2,865
Long-term debt	—			1,346,856			292		9,016			—			1,356,164
Other liabilities	—			—			25,132		1,398			—			26,530
Deferred income tax liabilities, net	(1,362		)	(1,302		)	58,615		106			—			56,057
Total liabilities	(8,700		)	2,216,301			499,672		158,710			(1,006,838		)	1,859,145
Total stockholders’ (deficit) equity	(69,213		)	(168,290		)	2,025,964		343,364			(2,201,038		)	(69,213		)
Total liabilities and stockholders’ (deficit) equity	$	(77,913	)	$	2,048,011		$	2,525,636	$	502,074		$	(3,207,876	)	$	1,789,932

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Balance Sheet

September 30, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries		Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Assets
Cash and cash equivalents	$	—		$	—		$	22,583	$	40,898		$	—		$	63,481
Trade accounts and accounts receivable, other, less allowance for doubtful accounts	—			—			62,749		32,777			—			95,526
Due from affiliates	59,249			3			763,741		3,597			(826,590		)	—
Inventory	—			—			505,893		159,353			—			665,246
Prepaid expenses	1,233			63			11,397		13,667			—			26,360
Deferred income tax assets, net	(346		)	—			31,661		(2,780		)	—			28,535
Property and equipment, net	1			—			130,165		52,323			—			182,489
Investment in subsidiaries	(281,690		)	1,862,684			331,346		—			(1,912,340		)	—
Goodwill and other intangible assets, net	—			—			476,206		159,325			—			635,531
Other assets	—			20,411			5,650		5,371			—			31,432
Total assets	$	(221,553	)	$	1,883,161		$	2,341,391	$	464,531		$	(2,738,930	)	$	1,728,600
Liabilities and Stockholders’ (Deficit) Equity
Accounts payable	$	2		$	—		$	204,300	$	57,812		$	—		$	262,114
Due to affiliates	—			728,546			62,846		35,198			(826,590		)	—
Accrued liabilities	380			33,165			124,888		27,076			—			185,509
Income taxes payable	(1,679		)	4,438			2,453		4,167			—			9,379
Long-term debt	—			1,401,855			340		10,920			—			1,413,115
Other liabilities	—			—			24,975		1,179			—			26,154
Deferred income tax liabilities, net	(1,274		)	(3,153		)	58,905		(3,167		)	—			51,311
Total liabilities	(2,571		)	2,164,851			478,707		133,185			(826,590		)	1,947,582
Total stockholders’ (deficit) equity	(218,982		)	(281,690		)	1,862,684		331,346			(1,912,340		)	(218,982		)
Total liabilities and stockholders’ (deficit) equity	$	(221,553	)	$	1,883,161		$	2,341,391	$	464,531		$	(2,738,930	)	$	1,728,600

Schedule of Condensed Consolidating Statement of Earnings

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Three Months Ended March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	725,321		$	163,960		$	—		$	889,281
Related party sales	—			—			685			—			(685		)	—
Cost of products sold and distribution expenses	—			—			362,559			90,621			(685		)	452,495
Gross profit	—			—			363,447			73,339			—			436,786
Selling, general and administrative expenses	2,605			147			221,710			64,727			—			289,189
Depreciation and amortization	1			—			11,213			4,726			—			15,940
Operating earnings (loss)	(2,606		)	(147		)	130,524			3,886			—			131,657
Interest income	—			—			(1		)	(30		)	—			(31		)
Interest expense	—			22,177			34			175			—			22,386
Earnings (loss) before provision for income taxes	(2,606		)	(22,324		)	130,491			3,741			—			109,302
Provision (benefit) for income taxes	(869		)	(8,658		)	49,084			1,932			—			41,489
Equity in earnings of subsidiaries, net of tax	69,550			83,216			1,809			—			(154,575		)	—
Net earnings	$	67,813		$	69,550		$	83,216		$	1,809		$	(154,575	)	$	67,813

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Three Months Ended March 31, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	654,490		$	147,315		$	—		$	801,805
Related party sales	—			—			681			—			(681		)	—
Cost of products sold and distribution expenses	—			—			330,949			79,723			(681		)	409,991
Gross profit	—			—			324,222			67,592			—			391,814
Selling, general and administrative expenses	2,004			326			212,898			56,153			—			271,381
Depreciation and amortization	—			—			10,637			4,140			—			14,777
Operating earnings (loss)	(2,004		)	(326		)	100,687			7,299			—			105,656
Interest income	—			—			(7		)	(74		)	—			(81		)
Interest expense	—			27,625			17			232			—			27,874
Earnings (loss) before provision for income taxes	(2,004		)	(27,951		)	100,677			7,141			—			77,863
Provision (benefit) for income taxes	(754		)	(10,840		)	38,417			1,762			—			28,585
Equity in earnings of subsidiaries, net of tax	50,528			67,639			5,379			—			(123,546		)	—
Net earnings	$	49,278		$	50,528		$	67,639		$	5,379		$	(123,546	)	$	49,278

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Six Months Ended March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	1,417,235		$	336,861		$	—		$	1,754,096
Related party sales	—			—			1,485			—			(1,485		)	—
Cost of products sold and distribution expenses	—			—			712,506			184,432			(1,485		)	895,453
Gross profit	—			—			706,214			152,429			—			858,643
Selling, general and administrative expenses	5,309			289			447,712			128,893			—			582,203
Depreciation and amortization	1			—			22,317			9,175			—			31,493
Operating earnings (loss)	(5,310		)	(289		)	236,185			14,361			—			244,947
Interest income	—			—			(1		)	(66		)	—			(67		)
Interest expense	—			85,963			58			362			—			86,383
Earnings (loss) before provision for income taxes	(5,310		)	(86,252		)	236,128			14,065			—			158,631
Provision (benefit) for income taxes	(1,870		)	(33,452		)	90,544			5,462			—			60,684
Equity in earnings of subsidiaries, net of tax	101,387			154,187			8,603			—			(264,177		)	—
Net earnings	$	97,947		$	101,387		$	154,187		$	8,603		$	(264,177	)	$	97,947

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Six Months Ended March 31, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	1,295,330		$	300,039		$	—		$	1,595,369
Related party sales	—			—			1,480			—			(1,480		)	—
Cost of products sold and distribution expenses	—			—			661,733			163,911			(1,480		)	824,164
Gross profit	—			—			635,077			136,128			—			771,205
Selling, general and administrative expenses	3,930			313			427,085			112,961			—			544,289
Depreciation and amortization	1			—			21,032			7,855			—			28,888
Operating earnings (loss)	(3,931		)	(313		)	186,960			15,312			—			198,028
Interest income	—			—			(57		)	(102		)	—			(159		)
Interest expense	—			57,013			32			430			—			57,475
Earnings (loss) before provision for income taxes	(3,931		)	(57,326		)	186,985			14,984			—			140,712
Provision (benefit) for income taxes	(1,480		)	(22,233		)	71,500			2,698			—			50,485
Equity in earnings of subsidiaries, net of tax	92,678			127,771			12,286			—			(232,735		)	—
Net earnings	$	90,227		$	92,678		$	127,771		$	12,286		$	(232,735	)	$	90,227

Schedule of Condensed Consolidating Statement of Cash Flows

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Cash Flows
Six Months Ended March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations		Sally Beauty Holdings, Inc. and Subsidiaries
Net cash (used) provided by operating activities	$	(20,111	)	$	94,574		$	31,884		$	31,743		$	—	$	138,090
Cash Flows from Investing Activities:
Capital expenditures, net of proceeds from sale of property and equipment	—			—			(17,217		)	(9,739		)	—		(26,956		)
Acquisitions, net of cash acquired	—			—			(10,607		)	(32,547		)	—		(43,154		)
Net cash used by investing activities	—			—			(27,824		)	(42,286		)	—		(70,110		)
Cash Flows from Financing Activities:
Proceeds from issuance of long-term debt	—			929,200			—			—			—		929,200
Repayments of long-term debt	—			(1,008,583		)	(48		)	(1,843		)	—		(1,010,474		)
Debt issuance costs	—			(15,191		)	—			—			—		(15,191		)
Proceeds from exercises of stock options	20,111			—			—			—			—		20,111
Excess tax benefit from share-based compensation	—			—			9,124			—			—		9,124
Net cash provided (used) by financing activities	20,111			(94,574		)	9,076			(1,843		)	—		(67,230		)
Effect of foreign exchange rate changes on cash and cash equivalents	—			—			—			579			—		579
Net increase (decrease) in cash and cash equivalents	—			—			13,136			(11,807		)	—		1,329
Cash and cash equivalents, beginning of period	—			—			22,583			40,898			—		63,481
Cash and cash equivalents, end of period	$	—		$	—		$	35,719		$	29,091		$	—	$	64,810

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Cash Flows
Six Months Ended March 31, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations		Sally Beauty Holdings, Inc. and Subsidiaries
Net cash (used) provided by operating activities	$	(3,807	)	$	22,284		$	91,666		$	15,482		$	—	$	125,625
Cash Flows from Investing Activities:
Capital expenditures, net of proceeds from sale of property and equipment	—			—			(19,841		)	(9,384		)	—		(29,225		)
Acquisitions, net of cash acquired	—			—			(80,598		)	(572		)	—		(81,170		)
Net cash used by investing activities	—			—			(100,439		)	(9,956		)	—		(110,395		)
Cash Flows from Financing Activities:
Change in book cash overdraft	—			2,516			—			—			—		2,516
Proceeds from issuance of long-term debt	—			372,200			404			6,901			—		379,505
Repayments of long-term debt	—			(389,200		)	(80		)	(7,941		)	—		(397,221		)
Debt issuance costs	—			(5,284		)	—			—			—		(5,284		)
Proceeds from exercises of stock options	3,807			—			—			—			—		3,807
Excess tax benefit from share-based compensation	—			—			776			—			—		776
Net cash provided (used) by financing activities	3,807			(19,768		)	1,100			(1,040		)	—		(15,901		)
Effect of foreign exchange rate changes on cash and cash equivalents	—			—			—			279			—		279
Net increase (decrease) in cash and cash equivalents	—			2,516			(7,673		)	4,765			—		(392		)
Cash and cash equivalents, beginning of period	—			20			32,975			26,499			—		59,494
Cash and cash equivalents, end of period	$	—		$	2,536		$	25,302		$	31,264		$	—	$	59,102

XML

Business Segments (Tables)

6 Months Ended

Mar. 31, 2012

Business Segments

Schedule of segment data

	Three Months Ended						Six Months Ended
	March 31,						March 31,
	2012			2011			2012			2011
Net sales:
Sally Beauty Supply	$	553,973		$	490,845		$	1,090,331		$	971,851
BSG	335,308			310,960			663,765			623,518
Total	$	889,281		$	801,805		$	1,754,096		$	1,595,369
Earnings before provision for income taxes:
Segment operating profit:
Sally Beauty Supply	$	111,334		$	93,945		$	212,400		$	177,497
BSG	45,597			33,527			88,924			68,669
Segment operating profit	156,931			127,472			301,324			246,166
Unallocated expenses (a)	(22,329		)	(19,379		)	(45,401		)	(37,863		)
Share-based compensation expense	(2,945		)	(2,437		)	(10,976		)	(10,275		)
Interest expense (b)	(22,355		)	(27,793		)	(86,316		)	(57,316		)
Earnings before provision for income taxes	$	109,302		$	77,863		$	158,631		$	140,712

(a)Unallocated expenses consist of corporate and shared costs.

(b)For the six months ended March 31, 2012, interest expense includes a loss on extinguishment of debt of $34.6 million in connection with the Company’s December 2011 redemption of its senior notes due 2014 and senior subordinated notes due 2016 with the net proceeds of the Company’s new senior notes due 2019, issued in November 2011.

XML

Business Combinations (Details) In Millions, unless otherwise specified	Nov. 30, 2011 Floral Group USD ($) Store	Nov. 30, 2011 Floral Group EUR (€)	Mar. 31, 2012 Not individually material acquisitions USD ($)
Acquisitions
Cost of acquisition	$ 31.2	€ 22.8	$ 12.4
Number of beauty supply stores	19	19
Goodwill not deductible for tax purposes recorded in connection with the acquisitions	15.0
Intangible assets subject to amortization	11.8
Borrowings on ABL credit facility used to fund acquisition	17.0
Goodwill expected to be deducted for tax purposes			$ 9.2

XML

Fair Value Measurements (Details) (USD $) In Thousands, unless otherwise specified	1 Months Ended
	Nov. 30, 2011 Senior notes	Mar. 31, 2012 Senior notes	Mar. 31, 2012 Fair value measurement on recurring basis Total	Sep. 30, 2011 Fair value measurement on recurring basis Total	Mar. 31, 2012 Fair value measurement on recurring basis Total Hedged interest rate swaps	Sep. 30, 2011 Fair value measurement on recurring basis Total Hedged interest rate swaps	Mar. 31, 2012 Fair value measurement on recurring basis Total Foreign currency forwards	Sep. 30, 2011 Fair value measurement on recurring basis Total Foreign currency forwards	Mar. 31, 2012 Fair value measurement on recurring basis Total Foreign currency collars	Sep. 30, 2011 Fair value measurement on recurring basis Total Foreign currency collars	Mar. 31, 2012 Fair value measurement on recurring basis Level 1	Sep. 30, 2011 Fair value measurement on recurring basis Level 1	Mar. 31, 2012 Fair value measurement on recurring basis Level 2	Sep. 30, 2011 Fair value measurement on recurring basis Level 2	Mar. 31, 2012 Fair value measurement on recurring basis Level 2 Hedged interest rate swaps	Sep. 30, 2011 Fair value measurement on recurring basis Level 2 Hedged interest rate swaps	Mar. 31, 2012 Fair value measurement on recurring basis Level 2 Foreign currency forwards	Sep. 30, 2011 Fair value measurement on recurring basis Level 2 Foreign currency forwards	Mar. 31, 2012 Fair value measurement on recurring basis Level 2 Foreign currency collars	Sep. 30, 2011 Fair value measurement on recurring basis Level 2 Foreign currency collars
Assets
Foreign exchange derivative							$ 7	$ 424	$ 327	$ 680							$ 7	$ 424	$ 327	$ 680
Total assets			334	1,104									334	1,104
Liabilities
Long-term debt			1,404,914	1,420,337							798,750	725,288	606,164	695,049
Interest rate derivative					1,678	6,450									1,678	6,450
Foreign exchange derivative							86	528									86	528
Total liabilities			1,406,678	1,427,315							798,750	725,288	607,928	702,027
Issuance of debt	$ 750,000
Interest rate (as a percent)		6.875%

XML

Net Earnings Per Share (Details) (USD $) In Thousands, except Share data, unless otherwise specified	3 Months Ended		6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011
Net Earnings Per Share
Net earnings	$ 67,813	$ 49,278	$ 97,947	$ 90,227
Total weighted-average basic shares	186,335,000	182,831,000	185,514,000	182,644,000
Dilutive securities:
Stock option and stock award programs (in shares)	5,349,000	4,893,000	5,148,000	4,787,000
Total weighted-average diluted shares	191,684,000	187,724,000	190,662,000	187,431,000
Net earnings per share:
Basic (in dollars per share)	$ 0.36	$ 0.27	$ 0.53	$ 0.49
Diluted (in dollars per share)	$ 0.35	$ 0.26	$ 0.51	$ 0.48
Common stock potentially outstanding but not included in the computation of diluted earnings per share
Options to purchase shares not included in the computation of diluted earnings per share since the options were anti-dilutive (in shares)	44,340		1,964,831

XML

Significant Accounting Policies

6 Months Ended

Mar. 31, 2012

Significant Accounting Policies

Significant Accounting Policies

2.   Significant Accounting Policies

The consolidated interim financial statements included herein are unaudited and have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and note disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading. These consolidated interim financial statements should be read in conjunction with the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2011. The Company adheres to the same accounting policies in the preparation of its interim financial statements. As permitted under GAAP, interim accounting for certain expenses, including income taxes, is based on full year assumptions. Such amounts are expensed in full in the year incurred. For interim financial reporting purposes, income taxes are recorded based upon estimated annual effective income tax rates.

The results of operations for these interim periods are not necessarily indicative of the results that may be expected for any future interim period or the entire fiscal year.

XML

Comprehensive Income and Accumulated Other Comprehensive (Loss) Income (Details) (USD $)	3 Months Ended		6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011	Sep. 30, 2011
Comprehensive Income and Accumulated Other Comprehensive (Loss) Income
Net earnings	$ 67,813,000	$ 49,278,000	$ 97,947,000	$ 90,227,000
Other comprehensive income adjustments:
Foreign currency translation adjustments	10,975,000	11,324,000	9,095,000	12,015,000
Deferred gain on interest rate swaps	1,425,000	1,308,000	2,920,000	2,837,000
Comprehensive income	80,213,000	61,910,000	109,962,000	105,079,000
Income tax expense from deferred gain on interest rate swaps	900,000	800,000	1,900,000	1,800,000
Components of accumulated other comprehensive (loss) income, net of tax
Cumulative foreign currency translation adjustments	(9,629,000)		(9,629,000)		(18,724,000)
Deferred (losses) on interest rate swaps, net of tax	(1,027,000)		(1,027,000)		(3,947,000)
Total accumulated other comprehensive loss, net of tax	(10,656,000)		(10,656,000)		(22,671,000)
Deferred (losses) gains on interest rate swaps, deferred tax	$ 700,000		$ 700,000		$ 2,500,000

XML

Short-term Borrowings and Long-term Debt (Details 2) (USD $)			6 Months Ended
	Mar. 31, 2012	Sep. 30, 2011	Mar. 31, 2012 Sally Holdings, LLC	Mar. 31, 2012 New ABL credit facility, Sally Holdings D
Year ended March 31:
2013	$ 1,328,000
2014	598,064,000
2015	678,000
Thereafter	750,000,000
Total	1,350,070,000
Capital leases and other	6,094,000
Less: current portion	(2,096,000)	(3,004,000)
Total long-term debt	1,354,068,000	1,410,111,000
Consolidated interest coverage ratio threshold, numerator			2.0
Consolidated interest coverage ratio threshold, denominator			1.0
Consolidated interest coverage ratio maximum, numerator			5.7
Dividend and distribution restriction, covenant amount				30,000,000
Minimum borrowing availability				80,000,000
Percentage of borrowing base				20.00%
Period prior to payments of dividends and other equity distributions up to $30 million for which certain thresholds under the terms of the credit facility must be met (in days)				45
Minimum fixed-charge coverage ratio, numerator				1.1
Fixed-charge coverage ratio, denominator				1.0
Dividend restriction minimum fixed-charge coverage ratio, numerator				3.4
Unrestricted net asset of subsidiaries				$ 552,300,000

XML

Consolidated Statements of Earnings (USD $) In Thousands, except Per Share data, unless otherwise specified	3 Months Ended		6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011
Net sales	$ 889,281	$ 801,805	$ 1,754,096	$ 1,595,369
Cost of products sold and distribution expenses	452,495	409,991	895,453	824,164
Gross profit	436,786	391,814	858,643	771,205
Selling, general and administrative expenses	289,189	271,381	582,203	544,289
Depreciation and amortization	15,940	14,777	31,493	28,888
Operating earnings	131,657	105,656	244,947	198,028
Interest expense	22,355	27,793	86,316	57,316
Earnings before provision for income taxes	109,302	77,863	158,631	140,712
Provision for income taxes	41,489	28,585	60,684	50,485
Net earnings	$ 67,813	$ 49,278	$ 97,947	$ 90,227
Net earnings per share:
Basic (in dollars per share)	$ 0.36	$ 0.27	$ 0.53	$ 0.49
Diluted (in dollars per share)	$ 0.35	$ 0.26	$ 0.51	$ 0.48
Weighted average shares:
Basic (in shares)	186,335	182,831	185,514	182,644
Diluted (in shares)	191,684	187,724	190,662	187,431

XML

Business Segments (Details) (USD $) In Thousands, unless otherwise specified	3 Months Ended		6 Months Ended		1 Months Ended	6 Months Ended	3 Months Ended		6 Months Ended		3 Months Ended		6 Months Ended		3 Months Ended		6 Months Ended		3 Months Ended		6 Months Ended		3 Months Ended		6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012 Segment	Mar. 31, 2011	Dec. 31, 2011 Senior notes due 2014 and senior subordinated notes due 2016	Mar. 31, 2012 Senior notes due 2014 and senior subordinated notes due 2016	Mar. 31, 2012 Operating segments	Mar. 31, 2011 Operating segments	Mar. 31, 2012 Operating segments	Mar. 31, 2011 Operating segments	Mar. 31, 2012 Sally Beauty Supply	Mar. 31, 2011 Sally Beauty Supply	Mar. 31, 2012 Sally Beauty Supply	Mar. 31, 2011 Sally Beauty Supply	Mar. 31, 2012 Beauty Systems Group	Mar. 31, 2011 Beauty Systems Group	Mar. 31, 2012 Beauty Systems Group	Mar. 31, 2011 Beauty Systems Group	Mar. 31, 2012 Unallocated amount	Mar. 31, 2011 Unallocated amount	Mar. 31, 2012 Unallocated amount	Mar. 31, 2011 Unallocated amount	Mar. 31, 2012 Share-based compensation	Mar. 31, 2011 Share-based compensation	Mar. 31, 2012 Share-based compensation	Mar. 31, 2011 Share-based compensation
Business Segments
Number of operating segments			2
Net sales:
Total	$ 889,281	$ 801,805	$ 1,754,096	$ 1,595,369							$ 553,973	$ 490,845	$ 1,090,331	$ 971,851	$ 335,308	$ 310,960	$ 663,765	$ 623,518
Segment operating profit:
Operating earnings	131,657	105,656	244,947	198,028			156,931	127,472	301,324	246,166	111,334	93,945	212,400	177,497	45,597	33,527	88,924	68,669	(22,329)	(19,379)	(45,401)	(37,863)	(2,945)	(2,437)	(10,976)	(10,275)
Interest expense	(22,355)	(27,793)	(86,316)	(57,316)
Earnings before provision for income taxes	109,302	77,863	158,631	140,712
Loss on extinguishment of debt			$ 35,145	$ 1,741	$ 34,600	$ 34,600

XML

Consolidated Statements of Cash Flows (Parenthetical) (USD $) In Millions, unless otherwise specified	6 Months Ended
	Mar. 31, 2012
Consolidated Statements of Cash Flows
Call premiums paid upon the redemption of certain notes	$ 24.4

XML

Share-Based Payments (Details 3) (USD $)	6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011
Stock option disclosures
Cash proceeds from option exercised	$ 20,111,000	$ 3,807,000
Stock Options
Weighted average assumptions relating to the valuation of stock options
Expected life (in years)	5.0	5.0
Expected volatility (as a percent)	58.40%	59.00%
Risk-free interest rate (as a percent)	1.10%	1.10%
Dividend yield (as a percent)	0.00%	0.00%
Stock option disclosures
Period of zero-coupon U.S. Treasury notes (in years)	5
Weighted average fair value of the stock options issued (in dollars per share)	$ 9.60	$ 5.74
Total intrinsic value of options exercised	31,700,000
Cash proceeds from option exercised	20,100,000
Tax benefit realized from stock option exercises	12,300,000
Total unrecognized compensation costs related to unvested stock option awards	$ 19,800,000
Weighted average period for recognition of unvested awards (in years)	2.7

XML

Net Earnings Per Share (Tables)

6 Months Ended

Mar. 31, 2012

Net Earnings Per Share

Schedule of computations of basic and diluted earnings per share

	Three Months Ended March 31,				Six Months Ended March 31,
	2012		2011		2012		2011
Net earnings	$	67,813	$	49,278	$	97,947	$	90,227
Total weighted average basic shares	186,335		182,831		185,514		182,644
Dilutive securities:
Stock option and stock award programs	5,349		4,893		5,148		4,787
Total weighted average diluted shares	191,684		187,724		190,662		187,431
Net earnings per share:
Basic	$	0.36	$	0.27	$	0.53	$	0.49
Diluted	$	0.35	$	0.26	$	0.51	$	0.48

XML

Share-Based Payments (Details 4) (USD $) In Millions, except Share data in Thousands, unless otherwise specified	6 Months Ended		12 Months Ended
	Mar. 31, 2012 Y	Mar. 31, 2011	Sep. 30, 2011 Y
Restricted Stock Awards
Stock Awards
Vesting period (in years)	5 years
Summary of the activity for restricted stock awards and restricted stock units
Unvested at the beginning of the period (in shares)	445
Granted (in shares)	32	199
Vested (in shares)	(144)
Unvested at the end of the period (in shares)	333		445
Restricted stock awards and restricted stock units
Unvested at the beginning of the period (in dollars per share)	$ 9.12
Granted (in dollars per share)	$ 19.21
Vested (in dollars per share)	$ 8.70
Unvested at the end of the period (in dollars per share)	$ 10.27		$ 9.12
Weighted average remaining vesting term (in years)	2.7		3.1
Total unrecognized compensation costs related to unvested restricted stock awards	$ 2.2
Weighted average period for recognition of unvested restricted awards (in years)	2.7
Restricted Stock Units
Stock Awards
Vesting period, maximum (in years)	P1Y
Summary of the activity for restricted stock awards and restricted stock units
Granted (in shares)	26	43
Unvested at the end of the period (in shares)	26
Restricted stock awards and restricted stock units
Granted (in dollars per share)	$ 19.21
Unvested at the end of the period (in dollars per share)	$ 19.21
Weighted average remaining vesting term (in years)	0.5
Total unrecognized compensation costs related to unvested restricted stock awards	$ 0.2
Weighted average period for recognition of unvested restricted awards (in years)	0.5
Restricted stock units, retention period (in months)	6 months

XML

Share-Based Payments (Tables)

6 Months Ended

Mar. 31, 2012

Share-Based Payments

Schedule of total compensation cost charged against income

	Three Months Ended March 31,			Six Months Ended March 31,
	2012		2011	2012		2011
Share-based compensation expense	$	2,945	2,437	$	10,976	$	10,275
Income tax benefit related to share-based compensation expense	$	1,143	946	$	4,259	$	3,987

Summary of activity for stock option plans

	Number of Outstanding Options (in Thousands)		Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in Years)	Aggregate Intrinsic Value (in Thousands)
Outstanding at September 30, 2011	13,778		$	8.50	6.8	$	111,571
Granted	1,979		19.21
Exercised	(2,528	)	7.96
Forfeited or expired	(113	)	10.48
Outstanding at March 31, 2012	13,116		$	10.21	6.9	$	191,413
Exercisable at March 31, 2012	7,023		$	8.29	5.7	$	115,978

Summary of stock options by range of exercise prices

	Options Outstanding				Options Exercisable
Range of Exercise Prices	Number Outstanding at March 31, 2012 (in Thousands)	Weighted Average Remaining Contractual Term (in Years)	Weighted Average Exercise Price		Number Exercisable at March 31, 2012 (in Thousands)	Weighted Average Exercise Price
$ 2.00 — 5.24	2,007	5.7	$	4.72	1,402	$	4.49
$ 7.42 — 19.21	11,109	7.1	11.20		5,621	9.23
Total	13,116	6.9	$	10.21	7,023	$	8.29

Schedule of weighted average assumptions for valuation of stock options

	Six Months EndedMarch 31,
	2012		2011
Expected life (in years)	5.0		5.0
Expected volatility	58.4	%	59.0	%
Risk-free interest rate	1.1	%	1.1	%
Dividend yield	0.0	%	0.0	%

Summary of the activity for restricted stock awards

Restricted Stock Awards	Number of Shares (in Thousands)		Weighted Average Fair Value Per Share		Weighted Average Remaining Vesting Term (in Years)
Unvested at September 30, 2011	445		$	9.12	3.1
Granted	32		19.21
Vested	(144	)	8.70
Forfeited	—		—
Unvested at March 31, 2012	333		$	10.27	2.7

Summary of the activity for restricted stock unit awards RSUs

Restricted Stock Units	Number of Shares (in Thousands)	Weighted Average Fair Value Per Share		Weighted Average Remaining Vesting Term (in Years)
Unvested at September 30, 2011	—	$	—	—
Granted	26	19.21
Vested	—	—
Forfeited	—	—
Unvested at March 31, 2012	26	$	19.21	0.5

XML

Description of Business and Basis of Presentation

6 Months Ended

Mar. 31, 2012

Description of Business and Basis of Presentation

Description of Business and Basis of Presentation

1.   Description of Business and Basis of Presentation

Description of Business

Sally Beauty Holdings, Inc. and its consolidated subsidiaries (“Sally Beauty” or “the Company”) sell professional beauty supplies through its Sally Beauty Supply retail stores in the U.S., Puerto Rico, Canada, Mexico, Chile, the United Kingdom, Ireland, Belgium, France, Germany, the Netherlands and Spain. Additionally, the Company distributes professional beauty products to salons and salon professionals through its Beauty Systems Group (“BSG”) store operations and a commissioned, direct sales force that calls on salons primarily in the U.S., Puerto Rico, Canada, the United Kingdom and certain other countries in Europe, and to franchises in the southern and southwestern regions of the U.S., and in Mexico through the operations of its subsidiary Armstrong McCall. Certain beauty products sold by BSG and Armstrong McCall are sold under exclusive territory agreements with the manufacturers of the products.

Basis of Presentation

The consolidated interim financial statements include the accounts of the Company and its subsidiaries. All significant inter-company accounts and transactions have been eliminated in consolidation. In the opinion of management, these consolidated financial statements reflect all adjustments which are of a normal recurring nature and which are necessary to present fairly the Company’s consolidated financial position as of March 31, 2012 and September 30, 2011, its consolidated results of operations for the three and six months ended March 31, 2012 and 2011, and its consolidated cash flows for the six months ended March 31, 2012 and 2011.

All references in these notes to “management” are to the management of Sally Beauty.

XML

Consolidated Balance Sheets (USD $) In Thousands, unless otherwise specified	Mar. 31, 2012	Sep. 30, 2011
Current assets:
Cash and cash equivalents	$ 64,810	$ 63,481
Trade accounts receivable, less allowance for doubtful accounts of $2,374 at March 31, 2012 and $2,086 at September 30, 2011	56,000	61,996
Accounts receivable, other	37,073	33,530
Inventory	689,367	665,246
Prepaid expenses	25,492	26,360
Deferred income tax assets, net	28,588	28,535
Total current assets	901,330	879,148
Property and equipment, net of accumulated depreciation of $336,530 at March 31, 2012 and $317,677 at September 30, 2011	187,393	182,489
Goodwill	532,833	505,873
Intangible assets, excluding goodwill, net of accumulated amortization of $52,210 at March 31, 2012 and $45,467 at September 30, 2011	135,981	129,658
Other assets	32,395	31,432
Total assets	1,789,932	1,728,600
Current liabilities:
Current maturities of long-term debt	2,096	3,004
Accounts payable	250,265	262,114
Accrued liabilities	167,264	185,509
Income taxes payable	2,865	9,379
Total current liabilities	422,490	460,006
Long-term debt	1,354,068	1,410,111
Other liabilities	26,530	26,154
Deferred income tax liabilities, net	56,057	51,311
Total liabilities	1,859,145	1,947,582
Stockholders' deficit:
Common stock, $0.01 par value. Authorized 500,000 shares; 187,040 and 184,502 shares issued and 186,707 and 184,057 shares outstanding at March 31, 2012 and September 30, 2011, respectively	1,867	1,841
Preferred stock, $0.01 par value. Authorized 50,000 shares; none issued
Additional paid-in capital	721,037	681,256
Accumulated deficit	(781,358)	(879,305)
Treasury stock, 15 shares at March 31, 2012 and September 30, 2011, at cost	(103)	(103)
Accumulated other comprehensive loss, net of tax	(10,656)	(22,671)
Total stockholders' deficit	(69,213)	(218,982)
Total liabilities and stockholders' deficit	$ 1,789,932	$ 1,728,600

XML

Income Taxes

6 Months Ended

Mar. 31, 2012

Income Taxes

Income Taxes

11.   Income Taxes

The Company and its subsidiaries file consolidated income tax returns in the U.S. federal jurisdiction and most state jurisdictions, as well as in various foreign jurisdictions.

In January 2012, the IRS concluded the field work associated with their examination of the Company’s consolidated federal income tax returns for the fiscal years ended September 30, 2007 and 2008 and issued their examination report. The Company is appealing certain disputed items and it does not anticipate the ultimate resolution of these items to have a material impact on the Company’s financial statements.

The IRS is currently conducting an examination of the Company’s consolidated federal income tax returns for the fiscal years ended September 30, 2009 and 2010. The examination is also expected to include the Company’s consolidated federal income tax return for the fiscal year ended September 30, 2011, upon the filing of such return. The IRS had previously audited the Company’s consolidated federal income tax returns through the tax year ended September 30, 2006, thus our statute remains open from the year ended September 30, 2007 forward. Our foreign subsidiaries are impacted by various statutes of limitations, which are generally open from 2004 forward. Generally, states’ statutes in the United States are open for tax reviews from 2005 forward.

XML

Document and Entity Information	6 Months Ended
	Mar. 31, 2012	Apr. 26, 2012
Document and Entity Information
Entity Registrant Name	Sally Beauty Holdings, Inc.
Entity Central Index Key	0001368458
Document Type	10-Q
Document Period End Date	Mar. 31, 2012
Amendment Flag	false
Current Fiscal Year End Date	--09-30
Entity Current Reporting Status	Yes
Entity Filer Category	Large Accelerated Filer
Entity Common Stock, Shares Outstanding		187,209,678
Document Fiscal Year Focus	2012
Document Fiscal Period Focus	Q2

XML

Business Combinations

6 Months Ended

Mar. 31, 2012

Business Combinations

Business Combinations

12.   Business Combinations

On November 1, 2011, the Company acquired the Floral Group for approximately €22.8 million (approximately $31.2 million), subject to certain adjustments. The Floral Group is a distributor of professional beauty products with 19 stores located in the Netherlands. The results of operations of the Floral Group are included in the Company’s consolidated financial statements subsequent to the acquisition date. The assets acquired and liabilities assumed were recorded at their respective fair values at the acquisition date. Goodwill of $15.0 million (which is not expected to be deductible for tax purposes) and intangible assets subject to amortization of $11.8 million were recorded as a result of this acquisition based on their estimated fair values. The acquisition was funded with cash from operations and with borrowings on our ABL facility in the amount of approximately $17.0 million. In addition, during the six months ended March 31, 2012, the Company completed several other individually immaterial acquisitions at an aggregate cost of approximately $12.4 million and recorded additional goodwill in the amount of $9.2 million (the majority of which is expected to be deductible for tax purposes) in connection with such acquisitions. Generally, we funded these acquisitions with cash from operations. The assets acquired and liabilities assumed in connection with these acquisitions were recorded based on their respective fair values at the acquisition date.

XML

Consolidated Balance Sheets (Parenthetical) (USD $) In Thousands, except Per Share data, unless otherwise specified	Mar. 31, 2012	Sep. 30, 2011
Consolidated Balance Sheets
Trade accounts receivable, allowance for doubtful accounts (in dollars)	$ 2,374	$ 2,086
Property and equipment, accumulated depreciation (in dollars)	336,530	317,677
Intangible assets, excluding goodwill, accumulated amortization (in dollars)	$ 52,210	$ 45,467
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, Authorized shares	500,000	500,000
Common stock, shares issued	187,040	184,502
Common stock, shares outstanding	186,707	184,057
Preferred stock, par value (in dollars per share)	$ 0.01	$ 0.01
Preferred stock, Authorized shares	50,000	50,000
Preferred stock, shares issued	0	0
Treasury stock, shares	15	15

XML

Comprehensive Income and Accumulated Other Comprehensive (Loss) Income

6 Months Ended

Mar. 31, 2012

Comprehensive Income and Accumulated Other Comprehensive (Loss) Income

Comprehensive Income and Accumulated Other Comprehensive (Loss) Income

6.   Comprehensive Income and Accumulated Other Comprehensive (Loss) Income

Comprehensive income consists of net earnings, foreign currency translation adjustments and deferred gain on interest rate swaps as follows (in thousands):

	Three Months EndedMarch 31,				Six Months EndedMarch 31,
	2012		2011		2012		2011
Net earnings	$	67,813	$	49,278	$	97,947	$	90,227
Other comprehensive income adjustments:
Foreign currency translation adjustments (a)	10,975		11,324		9,095		12,015
Deferred gain on interest rate swaps (b)	1,425		1,308		2,920		2,837
Comprehensive income	$	80,213	$	61,910	$	109,962	$	105,079

(a)There were no income tax amounts related to foreign currency translation adjustments recorded in other comprehensive income for the three and six months ended March 31, 2012 and 2011.

(b)Amounts are net of income tax of $0.9 million and $0.8 million for the three months ended March 31, 2012 and 2011; and net of income tax of $1.9 million and $1.8 million for the six months ended March 31, 2012 and 2011, respectively.

The components of accumulated other comprehensive loss, net of tax, as of March 31, 2012 and September 30, 2011 are as follows (in thousands):

	March 31, 2012			September 30, 2011
Cumulative foreign currency translation adjustments (a)	$	(9,629	)	$	(18,724	)
Deferred (losses) on interest rate swaps, net of tax (b)	(1,027		)	(3,947		)
Total accumulated other comprehensive loss, net of tax	$	(10,656	)	$	(22,671	)

(a)There were no income tax amounts related to foreign currency translation adjustments at March 31, 2012 and September 30, 2011.

(b)Amounts are net of income tax of $0.7 million and $2.5 million at March 31, 2012 and September 30, 2011, respectively. Please see Note 10 for more information about the Company’s interest rate swaps.

XML

Net Earnings Per Share

6 Months Ended

Mar. 31, 2012

Net Earnings Per Share

Net Earnings Per Share

5.  Net Earnings Per Share

Basic net earnings per share, is calculated by dividing net earnings by the weighted average number of shares of common stock outstanding during the period. Diluted net earnings per share, is calculated similarly but includes the potential dilution from the exercise of all outstanding stock options and stock awards, except when the effect would be anti-dilutive.

The following table sets forth the computations of basic and diluted earnings per share (in thousands, except per share data):

	Three Months Ended March 31,				Six Months Ended March 31,
	2012		2011		2012		2011
Net earnings	$	67,813	$	49,278	$	97,947	$	90,227
Total weighted average basic shares	186,335		182,831		185,514		182,644
Dilutive securities:
Stock option and stock award programs	5,349		4,893		5,148		4,787
Total weighted average diluted shares	191,684		187,724		190,662		187,431
Net earnings per share:
Basic	$	0.36	$	0.27	$	0.53	$	0.49
Diluted	$	0.35	$	0.26	$	0.51	$	0.48

At March 31, 2012, options to purchase 44,340 and 1,964,831 shares of the Company’s common stock were outstanding but not included in the computation of diluted earnings per share for the three and six months ended March 31, 2012, respectively, since these options were anti-dilutive. Anti-dilutive options are: (a) out-of-the-money options (options the exercise price of which is greater than the average price per share of the Company’s common stock during the period), and (b) in-the-money options (options the exercise price of which is less than the average price per share of the Company’s common stock during the period) for which the sum of assumed proceeds, including unrecognized compensation expense, exceeds the average price per share for the period. At March 31, 2011, all outstanding options to purchase shares of the Company’s common stock were dilutive.

XML

Comprehensive Income and Accumulated Other Comprehensive (Loss) Income (Tables)

6 Months Ended

Mar. 31, 2012

Comprehensive Income and Accumulated Other Comprehensive (Loss) Income

Schedule of Comprehensive income

	Three Months EndedMarch 31,				Six Months EndedMarch 31,
	2012		2011		2012		2011
Net earnings	$	67,813	$	49,278	$	97,947	$	90,227
Other comprehensive income adjustments:
Foreign currency translation adjustments (a)	10,975		11,324		9,095		12,015
Deferred gain on interest rate swaps (b)	1,425		1,308		2,920		2,837
Comprehensive income	$	80,213	$	61,910	$	109,962	$	105,079

(a)There were no income tax amounts related to foreign currency translation adjustments recorded in other comprehensive income for the three and six months ended March 31, 2012 and 2011.

(b)Amounts are net of income tax of $0.9 million and $0.8 million for the three months ended March 31, 2012 and 2011; and net of income tax of $1.9 million and $1.8 million for the six months ended March 31, 2012 and 2011, respectively.

Schedule of components of accumulated other comprehensive (loss) income, net of tax

	March 31, 2012			September 30, 2011
Cumulative foreign currency translation adjustments (a)	$	(9,629	)	$	(18,724	)
Deferred (losses) on interest rate swaps, net of tax (b)	(1,027		)	(3,947		)
Total accumulated other comprehensive loss, net of tax	$	(10,656	)	$	(22,671	)

(a)There were no income tax amounts related to foreign currency translation adjustments at March 31, 2012 and September 30, 2011.

(b)Amounts are net of income tax of $0.7 million and $2.5 million at March 31, 2012 and September 30, 2011, respectively. Please see Note 10 for more information about the Company’s interest rate swaps.

XML

Business Segments

6 Months Ended

Mar. 31, 2012

Business Segments

Business Segments

13.   Business Segments

The Company’s business is organized into two separate segments: (i) Sally Beauty Supply, a domestic and international chain of cash and carry retail stores which offers professional beauty supplies to both salon professionals and retail customers primarily in North America, Puerto Rico, and parts of South America and Europe and (ii) BSG, including its franchise-based business Armstrong McCall, a full service beauty supply distributor which offers professional brands of beauty products directly to salons and salon professionals through its own sales force and professional-only stores (including franchise stores) in generally exclusive geographical territories in North America, Puerto Rico and parts of Europe.

Sales between segments, which were eliminated in consolidation, were not material during the six months ended March 31, 2012 and 2011. Segment data for the three and six months ended March 31, 2012 and 2011 is as follows (in thousands):

	Three Months Ended						Six Months Ended
	March 31,						March 31,
	2012			2011			2012			2011
Net sales:
Sally Beauty Supply	$	553,973		$	490,845		$	1,090,331		$	971,851
BSG	335,308			310,960			663,765			623,518
Total	$	889,281		$	801,805		$	1,754,096		$	1,595,369
Earnings before provision for income taxes:
Segment operating profit:
Sally Beauty Supply	$	111,334		$	93,945		$	212,400		$	177,497
BSG	45,597			33,527			88,924			68,669
Segment operating profit	156,931			127,472			301,324			246,166
Unallocated expenses (a)	(22,329		)	(19,379		)	(45,401		)	(37,863		)
Share-based compensation expense	(2,945		)	(2,437		)	(10,976		)	(10,275		)
Interest expense (b)	(22,355		)	(27,793		)	(86,316		)	(57,316		)
Earnings before provision for income taxes	$	109,302		$	77,863		$	158,631		$	140,712

(a)Unallocated expenses consist of corporate and shared costs.

(b)For the six months ended March 31, 2012, interest expense includes a loss on extinguishment of debt of $34.6 million in connection with the Company’s December 2011 redemption of its senior notes due 2014 and senior subordinated notes due 2016 with the net proceeds of the Company’s new senior notes due 2019, issued in November 2011.

XML

Short-term Borrowings and Long-term Debt

6 Months Ended

Mar. 31, 2012

Short-term Borrowings and Long-term Debt

Short-term Borrowings and Long-term Debt

9.   Short-term Borrowings and Long-term Debt

Details of long-term debt are as follows (in thousands):

	As of March 31, 2012			Maturity Dates	Interest Rates
ABL facility	$	—		Nov. 2015	(i) Prime plus (1.25% to 1.75%) or; (ii) LIBOR plus (2.25% to 2.75%)
Term loan B	596,856			Nov. 2013	(i) Prime plus (1.25% to 1.50%) or; (ii) LIBOR plus (2.25% to 2.50%) (a)
Senior notes	750,000			Nov. 2019	6.875%
Other (b)	3,214			2012-2015	4.05% to 5.79%
Total	$	1,350,070
Capital leases and other	$	6,094
Less: current portion	(2,096		)
Total long-term debt	$	1,354,068

(a)At March 31, 2012, the contractual interest rate for the term loan B is 2.49%. The interest rate on $300.0 million of principal outstanding under this loan is fixed by interest rate swaps which expire in May 2012.

(b)Represents pre-acquisition debt of Pro-Duo NV and Sinelco Group BVBA (“Sinelco”).

The Company, through its subsidiaries (Sally Investment Holdings LLC (“Sally Investment”) and Sally Holdings LLC (“Sally Holdings”)), incurred $1,850.0 million of indebtedness in connection with the Company’s separation from its former parent, Alberto-Culver Company, in November 2006. These borrowings included: (i) drawing on a revolving (asset-based lending (“ABL”)) credit facility in the amount of $70.0 million, (ii) entering into two senior term loan facilities (term loans A and B) in an aggregate amount of $1,070.0 million and (iii) together (jointly and severally) with another of the Company’s indirect subsidiaries, Sally Capital Inc., issuing senior notes in an aggregate amount of $430.0 million and senior subordinated notes in an aggregate amount of $280.0 million. Borrowings under the term loan A facility were paid in full in the fiscal year 2010.

In November 2010, Sally Holdings entered into a new $400 million, five-year revolving credit facility (the “new ABL facility” or the “ABL facility”) and terminated its prior ABL credit facility (the “prior ABL facility”). The terms of the new ABL facility contain a commitment fee of 0.50% on the unused portion of the facility. Borrowings under the senior term loan facilities and the ABL facility are secured by substantially all of our assets, those of Sally Investment, a wholly-owned subsidiary of Sally Beauty and the direct parent of Sally Holdings, those of our domestic subsidiaries and, in the case of the ABL facility, those of our Canadian subsidiaries and a pledge of certain intercompany notes. Borrowings under the ABL facility bear interest at Prime plus 1.25% to 1.75% or LIBOR plus 2.25% to 2.75%. In connection with our termination of the prior ABL facility we expensed approximately $1.6 million in unamortized deferred financing costs. This amount is included in interest expense in the Company’s consolidated statements of earnings.

In November 2011, Sally Holdings and Sally Capital Inc. (collectively, the “Issuers”), both wholly-owned subsidiaries of the Company, the Company and certain of its domestic subsidiaries entered into an agreement pursuant to which the Issuers sold in a private placement $750.0 million aggregate principal amount of the Issuers’ 6.875% Senior Notes due 2019 (the “Senior Notes”). The Senior Notes bear interest at an annual rate of 6.875% and were issued at par. In connection with the issuance of the Senior Notes, the Company incurred and capitalized financing costs of approximately $15.2 million. These deferred financing costs are included in other assets on our consolidated balance sheets and are being amortized over the term of the Senior Notes using the effective interest method. The Company intends to exchange the Senior Notes for notes that will be registered pursuant to a registration statement filed with the SEC in February 2012 and will otherwise be identical to the Senior Notes. The Company expects to complete such exchange during the third quarter of its fiscal year 2012.

In December 2011, the Issuers used the net proceeds from their issuance of the Senior Notes: (i) to redeem $430.0 million aggregate principal amount outstanding of the Issuers’ 9.25% senior notes due 2014, (ii) to redeem $275.0 million aggregate principal amount outstanding of the Issuers’ 10.50% senior subordinated notes due 2016 (together with the senior notes due 2014, the “Old Notes”), pursuant to the terms of the indentures governing the Old Notes, and (iii) to pay accrued and unpaid interest on the Old Notes, and fees and expenses incurred in connection with issuance of the Senior Notes and redemption of the Old Notes. In connection with our redemption of the Old Notes we recorded a charge to earnings in the amount of approximately $34.6 million, including approximately $24.4 million in call premiums paid and approximately $10.2 million in unamortized deferred financing costs expensed. This amount is included in interest expense in the Company’s consolidated statements of earnings.

Borrowings under the senior term loan facilities and the ABL facility are secured by substantially all of our assets, those of Sally Investment, those of our domestic subsidiaries and, in the case of the ABL facility, those of our Canadian subsidiaries and a pledge of certain intercompany notes. Borrowings under the senior term loan B facility may be prepaid at the option of Sally Holdings at any time without premium or penalty and are subject to mandatory prepayment in an amount equal to 50% of excess cash flows (as defined in the agreement governing the senior term loan facilities) for any fiscal year unless a specified leverage ratio is met. Amounts paid pursuant to said provision may be applied, at the option of the Company, against minimum loan repayments otherwise required of us over the twelve-month period following any such payment under the terms of the loan agreement. Additionally, borrowings under the senior term loan facilities would be subject to mandatory prepayment in an amount equal to 100% of the proceeds of specified asset sales that are not reinvested in the business or applied to repay borrowings under the ABL facility.

During the six months ended March 31, 2012, the Company made optional prepayments in the aggregate amount of $100.0 million on the senior term loan B facility. In connection with such prepayments the Company expensed approximately $0.6 million in unamortized deferred financing costs. This amount is included in interest expense in the Company’s consolidated statements of earnings.

The Senior Notes are unsecured obligations of the Issuers and are jointly and severally guaranteed by the Company and Sally Investment, and by each material domestic subsidiary of the Company who had guaranteed obligations under Sally Holdings’ senior credit facilities, existing notes and other indebtedness outstanding prior to issuance of the Senior Notes. Interest on the Senior Notes is payable semi-annually. The Senior Notes carry optional redemption features whereby the Company has the option to redeem the notes, in whole or in part, on or after November 15, 2017 at par, plus accrued and unpaid interest; and on or after November 15, 2015 at par plus a premium declining ratably to par, plus accrued and unpaid interest. Prior to November 15, 2015, the notes may be redeemed, in whole or in part, at a redemption price equal to par plus a make-whole premium as provided in the indenture, plus accrued and unpaid interest. In addition, on or prior to November 15, 2014, the Company has the right to redeem at par plus a specified premium, plus accrued and unpaid interest, up to 35% of the aggregate principal amount of notes originally issued, subject to certain limitations, with the proceeds from certain kinds of equity offerings, as defined in the indenture.

The agreements underlying the Company’s credit facilities, including the indenture governing the Senior Notes, contain terms which significantly restrict the ability of Sally Beauty’s subsidiaries to pay dividends or otherwise transfer assets to Sally Beauty. Please see the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2011, for additional information about the Company’s credit facilities.

Maturities of the Company’s long-term debt are as follows as of March 31, 2012 (in thousands):

Twelve months ending March 31:
2013	$	1,328
2014	598,064
2015	678
2016	—
2017	—
Thereafter	750,000
	$	1,350,070
Capital leases and other	6,094
Less: current portion	(2,096		)
Total	$	1,354,068

We are a holding company and do not have any material assets or operations other than ownership of equity interests of our subsidiaries. The agreements and instruments governing the debt of Sally Holdings and its subsidiaries contain material limitations on their ability to pay dividends and other restricted payments to us which, in turn, constitute material limitations on our ability to pay dividends and other payments to our stockholders.

Under the credit agreement and/or indenture governing the senior term loans and the Senior Notes, Sally Holdings and its subsidiaries may not make certain restricted payments, including dividends and other restricted payments to us, if a default then exists under the credit agreement and/or the indenture or, in the case of the senior term loans, if Sally Holdings’ consolidated interest coverage ratio is less than 2.0 to 1.0 at the time of such restricted payment. As of March 31, 2012, Sally Holdings’ consolidated interest coverage ratio was approximately 5.7 to 1.0. In addition, Sally Holdings and its subsidiaries may not make certain restricted payments, including dividends and other restricted payments, to us if at the time of such restricted payment Sally Holdings’ indebtedness had reached certain limitations specified in the indenture governing the Senior Notes. Further, the aggregate amount of restricted payments Sally Holdings and its subsidiaries are able to make is limited pursuant to various baskets as calculated pursuant to the credit agreement and/or the indenture.

Under our ABL facility, Sally Holdings may pay dividends and make other equity distributions to us if availability under the facility exceeds certain thresholds and no default then exists under the facility. For dividends and distributions up to $30.0 million during each fiscal year, borrowing availability must exceed the lesser of $80.0 million or 20% of the borrowing base for 45 days prior to such dividend and distribution. For dividends in excess of that amount, it must maintain that same borrowing availability and its fixed-charge coverage ratio must exceed 1.1 to 1.0. As of March 31, 2012, its fixed-charge coverage ratio was approximately 3.4 to 1.0. As of March 31, 2012, the net assets of our consolidated subsidiaries that were unrestricted from transfer under our credit arrangements totaled $552.3 million, subject to certain adjustments. The ABL facility and the senior term loan facilities, as well as the Company’s Senior Notes indenture contain customary cross-default and/or cross-acceleration provisions.

XML

Share-Based Payments

6 Months Ended

Mar. 31, 2012

Share-Based Payments

Share-Based Payments

7.   Share-Based Payments

The Company measures the cost of services received from employees, directors and consultants in exchange for an award of equity instruments based on the fair value of the award on the date of grant, and recognizes compensation expense on a straight-line basis over the vesting period or over the period ending on the date a participant becomes eligible for retirement, if earlier.

The Company granted approximately 2.0 million and 3.0 million stock options and approximately 32,000 and 199,000 restricted share awards to its employees and consultants during the six months ended March 31, 2012 and 2011, respectively. Upon issuance of such grants, the Company recognized accelerated share-based compensation expense of $5.3 million and $5.0 million in the six months ended March 31, 2012 and 2011, respectively, in connection with certain retirement eligible employees who are eligible to continue vesting awards upon retirement under the provisions of the Sally Beauty Holdings, Inc. 2010 Omnibus Incentive Plan (the “2010 Plan”) and certain predecessor share-based compensation plans such as the Sally Beauty Holdings, Inc. 2007 Omnibus Incentive Plan (the “2007 Plan”). In addition, the Company granted approximately 26,000 and 43,000 restricted stock units to its non-employee directors during the six months ended March 31, 2012 and 2011, respectively.

The following table presents the total compensation cost charged against income and included in selling, general and administrative expenses for the periods presented for all share-based compensation arrangements and the related tax benefits recognized in our consolidated statements of earnings (in thousands):

	Three Months Ended March 31,			Six Months Ended March 31,
	2012		2011	2012		2011
Share-based compensation expense	$	2,945	2,437	$	10,976	$	10,275
Income tax benefit related to share-based compensation expense	$	1,143	946	$	4,259	$	3,987

Stock Options

Each option has an exercise price that equals the closing market price of the Company’s common stock on the date of grant and generally has a maximum term of 10 years. Options generally vest ratably over a four-year period and are generally subject to forfeiture until the vesting period is complete, subject to certain retirement provisions contained in the 2010 Plan and certain predecessor share-based compensation plans such as the 2007 Plan.

The following table presents a summary of the activity for the Company’s stock option awards for the six months ended March 31, 2012:

	Number of Outstanding Options (in Thousands)		Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in Years)	Aggregate Intrinsic Value (in Thousands)
Outstanding at September 30, 2011	13,778		$	8.50	6.8	$	111,571
Granted	1,979		19.21
Exercised	(2,528	)	7.96
Forfeited or expired	(113	)	10.48
Outstanding at March 31, 2012	13,116		$	10.21	6.9	$	191,413
Exercisable at March 31, 2012	7,023		$	8.29	5.7	$	115,978

The following table summarizes information about stock options under the Company’s share-based compensation plans at March 31, 2012:

	Options Outstanding				Options Exercisable
Range of Exercise Prices	Number Outstanding at March 31, 2012 (in Thousands)	Weighted Average Remaining Contractual Term (in Years)	Weighted Average Exercise Price		Number Exercisable at March 31, 2012 (in Thousands)	Weighted Average Exercise Price
$ 2.00 — 5.24	2,007	5.7	$	4.72	1,402	$	4.49
$ 7.42 — 19.21	11,109	7.1	11.20		5,621	9.23
Total	13,116	6.9	$	10.21	7,023	$	8.29

The Company uses the Black-Scholes option pricing model to value the Company’s stock options for each stock option award. Using this option pricing model, the fair value of each stock option award is estimated on the date of grant. The fair value of the Company’s stock option awards is expensed on a straight-line basis over the vesting period (generally four years) of the stock options or to the date a participant becomes eligible for retirement, if earlier.

The weighted average assumptions relating to the valuation of the Company’s stock options are as follows:

	Six Months EndedMarch 31,
	2012		2011
Expected life (in years)	5.0		5.0
Expected volatility	58.4	%	59.0	%
Risk-free interest rate	1.1	%	1.1	%
Dividend yield	0.0	%	0.0	%

The expected life of options represents the period of time that the options granted are expected to be outstanding and is based on historical experience of employees of the Company who have been granted stock options. The expected volatility used for awards made during the six months ended March 31, 2012, reflects the average volatility for the Company’s common stock. For awards made prior to the fiscal year 2012, the expected volatility used was derived using the average volatility of both the Company and similar companies (based on industry sector) since it was not practicable to estimate the Company’s expected volatility on a stand-alone basis due to a lack of sufficient trading history. The risk-free interest rate is based on the five-year zero-coupon U.S. Treasury notes as of the date of the grant. Since the Company does not currently expect to pay dividends, the dividend yield used is 0%.

The weighted average fair value of the stock options issued to the Company’s grantees at the date of grant in the six months ended March 31, 2012 and 2011 was $9.60 and $5.74 per option, respectively. The total intrinsic value of options exercised during the six months ended March 31, 2012 was $31.7 million. Cash proceeds from these option exercises were $20.1 million and the income tax benefit realized from these option exercises was $12.3 million.

At March 31, 2012, approximately $19.8 million of total unrecognized compensation costs related to unvested stock option awards are expected to be recognized over the weighted average period of 2.7 years.

Stock Awards

Restricted Stock Awards

The Company from time to time grants restricted stock awards to employees and consultants under the 2010 Plan. A restricted stock award is an award of shares of the Company’s common stock (which have full voting and dividend rights but are restricted with regard to sale or transfer) the restrictions over which lapse ratably over a specified period of time (generally five years). Restricted stock awards are independent of stock option grants and are generally subject to forfeiture if employment terminates prior to these restrictions lapsing, subject to certain retirement provisions of the 2010 Plan and certain predecessor share-based compensation plans such as the 2007 Plan.

The Company expenses the cost of the restricted stock awards, which is determined to equal the fair value of the restricted stock award at the date of grant, on a straight-line basis over the period (the “vesting period”) in which the restrictions on these stock awards lapse (“vesting”) or over the period ending on the date a participant becomes eligible for retirement, if earlier. For these purposes, the fair value of the restricted stock award is determined based on the closing market price of the Company’s common stock on the date of grant.

The following table presents a summary of the activity for the Company’s restricted stock awards for the six months ended March 31, 2012:

Restricted Stock Awards	Number of Shares (in Thousands)		Weighted Average Fair Value Per Share		Weighted Average Remaining Vesting Term (in Years)
Unvested at September 30, 2011	445		$	9.12	3.1
Granted	32		19.21
Vested	(144	)	8.70
Forfeited	—		—
Unvested at March 31, 2012	333		$	10.27	2.7

At March 31, 2012, approximately $2.2 million of total unrecognized compensation costs related to unvested restricted stock awards are expected to be recognized over the weighted average period of 2.7 years.

Restricted Stock Units

The Company currently grants Restricted Stock Unit awards (“RSU” or “RSUs”), which generally vest less than one year from the date of grant, pursuant to the 2010 Plan. To date, the Company has only granted RSU awards to its non-employee directors. RSUs represent an unsecured promise of the Company to issue shares of common stock of the Company. Upon vesting, such RSUs are generally retained by the Company as deferred stock units that are not distributed until six months after the independent director’s service as a director terminates. RSUs are independent of stock option grants and are generally subject to forfeiture if service terminates prior to the vesting of the units. Participants have no voting rights with respect to unvested RSUs. Under the 2010 Plan, the Company may settle the vested deferred stock units with shares of the Company’s common stock or in cash.

The Company expenses the cost of the RSUs, which is determined to be the fair value of the RSUs at the date of grant, on a straight-line basis over the vesting period (generally one year). For these purposes, the fair value of the RSU is determined based on the closing market price of the Company’s common stock on the date of grant.

The following table presents a summary of the activity for the Company’s RSUs for the six months ended March 31, 2012:

Restricted Stock Units	Number of Shares (in Thousands)	Weighted Average Fair Value Per Share		Weighted Average Remaining Vesting Term (in Years)
Unvested at September 30, 2011	—	$	—	—
Granted	26	19.21
Vested	—	—
Forfeited	—	—
Unvested at March 31, 2012	26	$	19.21	0.5

At March 31, 2012, approximately $0.2 million of total unrecognized compensation costs related to unvested RSUs are expected to be recognized over the weighted average period of 0.5 years.

XML

Goodwill and Intangible Assets

6 Months Ended

Mar. 31, 2012

Goodwill and Intangible Assets

Goodwill and Intangible Assets

8.   Goodwill and Intangible Assets

The change in the carrying amounts of goodwill by operating segment for the six months ended March 31, 2012 is as follows (in thousands):

	Sally Beauty Supply		Beauty Systems Group		Total
Balance at September 30, 2011	$	75,536	$	430,337	$	505,873
Additions and purchase price adjustments (a)	14,982		9,189		24,171
Foreign currency translation	510		2,279		2,789
Balance at March 31, 2012	$	91,028	$	441,805	$	532,833

(a)Please see Note 12 for additional information about businesses acquired.

The Company performs its goodwill impairment test during the second quarter of its fiscal year. As permitted, the Company adopted the provisions of ASU 2011-08 in connection with its goodwill impairment test for the fiscal year 2012. There were no goodwill impairment losses recognized in our financial statement in the current or prior periods presented.

The following table provides the carrying value for intangible assets with indefinite lives, excluding goodwill, and the gross carrying value and accumulated amortization for intangible assets subject to amortization by operating segment at March 31, 2012 (in thousands):

	Sally BeautySupply			Beauty SystemsGroup			Total
Balance at March 31, 2012:
Intangible assets with indefinite lives:
Trade names	$	27,666		$	27,421		$	55,087
Total	27,666			27,421			55,087
Intangible assets subject to amortization:
Gross carrying amount	27,028			106,076			133,104
Accumulated amortization	(8,172		)	(44,038		)	(52,210		)
Net value	18,856			62,038			80,894
Total intangible assets, excluding goodwill, net	$	46,522		$	89,459		$	135,981

As described in Note 12, during the six months ended March 31, 2012, intangible assets subject to amortization in the amount of $11.8 million were recorded in connection with the Company’s November 2011 acquisition of Kappersservice Floral B.V. and two related companies (together, the “Floral Group”) based on their estimated fair values.

Amortization expense was $3.6 million and $3.0 million for the three months ended March 31, 2012 and 2011, respectively; and $6.7 million and $6.1 million for the six months ended March 31, 2012 and 2011, respectively. As of March 31, 2012, future amortization expense related to intangible assets subject to amortization is estimated to be as follows (in thousands):

Fiscal Year:
2012	$	6,935
2013	12,311
2014	11,914
2015	11,392
2016	10,244
Thereafter	28,098
	$	80,894

XML

Derivative Instruments and Hedging Activities

6 Months Ended

Mar. 31, 2012

Derivative Instruments and Hedging Activities

Derivative Instruments and Hedging Activities

10.    Derivative Instruments and Hedging Activities

Risk Management Objectives of Using Derivative Instruments

The Company is exposed to a wide variety of risks, including risks arising from changing economic conditions. The Company manages its exposure to certain economic risks (including liquidity, credit risk, and changes in interest rates and in foreign currency exchange rates) primarily (a) by closely managing its cash flows from operating and investing activities and the amounts and sources of its debt obligations; (b) by assessing periodically the creditworthiness of its business partners; and (c) through the use of derivative instruments (including interest rate swaps, and foreign currency options, collars and forwards) by Sally Holdings.

The Company uses interest rate swaps, as part of its overall economic risk management strategy, to add stability to the interest payments due in connection with its term loan obligations. Interest payments related to the senior term loans are impacted by changes in LIBOR. The Company’s interest rate swap agreements involve the periodic receipt by Sally Holdings of amounts based on a variable rate in exchange for Sally Holdings making payments based on a fixed rate over the term of the interest rate swap agreements, without exchange of the underlying notional amount.

The Company uses foreign currency options, collars and forwards, as part of its overall economic risk management strategy, to fix the amount of certain foreign assets and obligations relative to its functional and reporting currency (the U.S. dollar) or to add stability to cash flows resulting from its net investments (including intercompany notes not permanently invested) and earnings denominated in foreign currencies. The Company’s foreign currency exposures at times offset each other thus providing a natural hedge against its foreign currency risk. In connection with the remaining foreign currency risk, the Company uses foreign currency options, collars and forwards to effectively fix the foreign currency exchange rate applicable to specific anticipated foreign currency-denominated cash flows thus limiting the potential fluctuations in such cash flows as a result of foreign currency market movements.

As of March 31, 2012, the Company did not purchase or hold any derivative instruments for trading or speculative purposes.

Designated Cash Flow Hedges

In 2008, Sally Holdings entered into certain interest rate swap agreements with an aggregate notional amount of $300 million. These agreements expire in May 2012 and are designated and qualify as effective cash flow hedges, in accordance with ASC Topic 815, Derivatives and Hedging (“ASC 815”). Accordingly, changes in the fair value of these derivative instruments (which are adjusted quarterly) are recorded, net of income tax, in accumulated other comprehensive (loss) income (“OCI”) until the hedged obligation is settled or the swap agreements expire, whichever is earlier. Any hedge ineffectiveness, as this term is used in ASC 815, is recognized in interest expense in our consolidated statements of earnings. No hedge ineffectiveness on cash flow hedges was recognized during the six months ended March 31, 2012 or 2011.

Amounts reported in OCI related to interest rate swaps are reclassified into interest expense, as a yield adjustment, in the same period in which interest on hedged variable-rate debt obligations affects earnings. Interest expense resulting from such reclassifications was $2.5 million during each of the three months ended March 31, 2012 and 2011; and $5.1 million and $5.0 million during the six months ended March 31, 2012 and 2011, respectively. The entire amount reported in OCI ($1.7 million, before income tax) as of March 31, 2012 will be reclassified into interest expense by May 2012.

Non-designated Cash Flow Hedges

The Company uses foreign currency options and collars including, at March 31, 2012, collars with an aggregate notional amount of $7.0 million to manage the exposure to the U.S. dollar resulting from certain of our Sinelco Group subsidiaries’ purchases of merchandise from third-party suppliers. Sinelco’s functional currency is the Euro. The foreign currency collar agreements held by the Company at March 31, 2012, have contractual Euro to U.S. dollar exchange rates between 1.4000 and 1.4612 and expire in varying amounts monthly through September 2012.

In addition, the Company currently uses foreign currency forwards to mitigate its exposure to changes in foreign currency exchange rates in connection with certain intercompany balances not permanently invested. At March 31, 2012, we hold: (a) a foreign currency forward which enables us to sell approximately €26.2 million ($35.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 1.331, (b) a foreign currency forward which enables us to sell approximately $2.0 million Canadian dollars ($2.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 0.9989, (c) a foreign currency forward which enables us to buy approximately $2.7 million Canadian dollars ($2.7 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 0.9988, (d) a foreign currency forward which enables us to sell approximately 19.3 million Mexican pesos ($1.5 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 12.849 and (e) a foreign currency forward which enables us to buy approximately £0.6 million ($1.0 million, at the March 31, 2012 exchange rate) at the contractual exchange rate of 1.590. All foreign currency forwards held by the Company at March 31, 2012 expire on or before June 1, 2012.

The Company’s foreign currency derivatives are not designated as hedges and do not currently meet the hedge accounting requirements of ASC 815. Accordingly, the changes in fair value of these derivative instruments, which are adjusted quarterly, are recorded in our consolidated statements of earnings. Selling, general and administrative expenses reflect net losses of $1.3 million and $1.0 million for the three months ended March 31, 2012 and 2011, respectively; and net gains of $0.4 million and net losses of $0.4 million for the six months ended March 31, 2012 and 2011, respectively, including marked-to-market adjustments, in connection with all of the Company’s foreign currency derivatives.

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the balance sheet as of March 31, 2012 (in thousands):

Tabular Disclosure of Fair Values of Derivative Instruments

	Asset Derivatives			Liability Derivatives
	As of March 31, 2012			As of March 31, 2012
	Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value
Derivatives designated as hedging instruments:
Interest Rate Swaps	Other assets	$	—	Accrued liabilities	$	1,678
Total derivatives designated as hedging instruments		$	—		$	1,678
Derivatives not designated as hedging instruments:
Foreign Currency Collars and Forwards	Prepaid expenses	$	334	Accrued liabilities	$	86
Total derivatives not designated as hedging instruments		$	334		$	86

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the balance sheet as of September 30, 2011 (in thousands):

Tabular Disclosure of Fair Values of Derivative Instruments

	Asset Derivatives			Liability Derivatives
	As of September 30, 2011			As of September 30, 2011
	Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value
Derivatives designated as hedging instruments:
Interest Rate Swaps	Other assets	$	—	Accrued liabilities	$	6,450
Total derivatives designated as hedging instruments		$	—		$	6,450
Derivatives not designated as hedging instruments:
Foreign Currency Collars and Forwards	Prepaid expenses	$	1,104	Accrued liabilities	$	528
Total derivatives not designated as hedging instruments		$	1,104		$	528

The table below presents the effect of the Company’s derivative financial instruments on the statements of earnings for the three months ended March 31, 2012 (in thousands):

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Three Months Ended March 31, 2012

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	1,425	Interest expense	$	(2,508	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options, Collars and Forwards	Selling, general and administrative expenses	$	(1,337	)
Total derivatives not designated as hedging instruments		$	(1,337	)

The table below presents the effect of the Company’s derivative financial instruments on the statements of earnings for the three months ended March 31, 2011 (in thousands):

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Three Months Ended March 31, 2011

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	1,308	Interest expense	$	(2,488	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options and Forwards	Selling, general and administrative expenses	$	(1,018	)
Total derivatives not designated as hedging instruments		$	(1,018	)

The table below presents the effect of the Company’s derivative financial instruments on the statements of earnings for the six months ended March 31, 2012 (in thousands):

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Six Months Ended March 31, 2012

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	2,920	Interest expense	$	(5,061	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options, Collars and Forwards	Selling, general and administrative expenses	$	372
Total derivatives not designated as hedging instruments		$	372

The table below presents the effect of the Company’s derivative financial instruments on the statements of earnings for the six months ended March 31, 2011 (in thousands):

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Six Months Ended March 31, 2011

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	2,837	Interest expense	$	(5,033	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options and Forwards	Selling, general and administrative expenses	$	(408	)
Total derivatives not designated as hedging instruments		$	(408	)

Credit-risk-related Contingent Features

The agreements governing the Company’s interest rate swaps contain provisions pursuant to which the Company could be declared in default on its interest rate swap obligations in the event the Company defaulted under certain terms of the loan documents governing the Company’s ABL facility. As of March 31, 2012, the fair value of interest rate swaps in a liability position related to these agreements was $1.7 million and the Company was under no obligation to post and had not posted any collateral related to these agreements. If the Company breached any of these provisions, it would be required to settle its obligations under the agreements at their termination value of $1.7 million, including accrued interest and other termination costs.

The Company’s foreign operations expose the Company to fluctuations in foreign currency exchange rates and foreign interest rates. These fluctuations may impact, among other things, the amount of the Company’s future cash flows in terms of the functional currencies of the Company and certain of its foreign subsidiaries. The Company currently uses foreign currency collars to manage the exposure to certain non-Euro currencies resulting from our Sinelco Group subsidiaries’ purchases of merchandise from third-party suppliers. Sinelco’s functional currency is the Euro. In addition, at March 31, 2012, Sally Holdings held certain foreign currency forward agreements which expire on or before June 1, 2012. These derivative instruments are intended to mitigate the Company’s exposure to changes in foreign currency exchange rates in connection with certain non-U.S. dollar denominated intercompany balances not permanently invested. The Company’s functional currency is the U.S. dollar.

The counterparties to all our derivative instruments are deemed by the Company to be of substantial resources and strong creditworthiness. However, these transactions result in exposure to credit risk in the event of default by a counterparty. The financial crisis affecting the banking systems and financial markets in recent years resulted in many well-known financial institutions becoming less creditworthy or having diminished liquidity which could expose us to an increased level of counterparty credit risk. In the event that a counterparty defaults in its obligation under our derivative instruments, we could incur substantial financial losses. However, at the present time, no such losses are deemed probable.

XML

Share-Based Payments (Details 2) (USD $) In Thousands, except Per Share data, unless otherwise specified	6 Months Ended
	Mar. 31, 2012 Y
Options Outstanding
Range of Exercise Prices, Number Outstanding (in shares)	13,116
Range of Exercise Prices, Weighted Average Remaining Contractual Term (in years)	6.9
Range of Exercise Prices, Weighted Average Exercise Price (in dollars per share)	$ 10.21
Options Exercisable
Range of Exercise Prices, Number Exercisable (in shares)	7,023
Range of Exercise Prices, Weighted Average Exercise Price (in dollars per share)	$ 8.29
Range of Exercise Prices $2.00 - 5.24
Information about stock options under option plans
Lower Range of Exercise Prices (in dollars per share)	$ 2.00
Upper Range of Exercise Prices (in dollars per share)	$ 5.24
Options Outstanding
Range of Exercise Prices, Number Outstanding (in shares)	2,007
Range of Exercise Prices, Weighted Average Remaining Contractual Term (in years)	5.7
Range of Exercise Prices, Weighted Average Exercise Price (in dollars per share)	$ 4.72
Options Exercisable
Range of Exercise Prices, Number Exercisable (in shares)	1,402
Range of Exercise Prices, Weighted Average Exercise Price (in dollars per share)	$ 4.49
Range of Exercise Prices $7.42 - 19.21
Information about stock options under option plans
Lower Range of Exercise Prices (in dollars per share)	$ 7.42
Upper Range of Exercise Prices (in dollars per share)	$ 19.21
Options Outstanding
Range of Exercise Prices, Number Outstanding (in shares)	11,109
Range of Exercise Prices, Weighted Average Remaining Contractual Term (in years)	7.1
Range of Exercise Prices, Weighted Average Exercise Price (in dollars per share)	$ 11.20
Options Exercisable
Range of Exercise Prices, Number Exercisable (in shares)	5,621
Range of Exercise Prices, Weighted Average Exercise Price (in dollars per share)	$ 9.23

XML

Fair Value Measurements (Tables)

6 Months Ended

Mar. 31, 2012

Fair Value Measurements

Schedule of financial assets and liabilities by fair value hierarchy

	As of March 31, 2012
	Total		Level 1		Level 2		Level 3
Assets
Foreign currency forwards (a)	$	7	—		$	7	—
Foreign currency collars (a)	327		—		327		—
Total assets	$	334	—		$	334	—
Liabilities
Long-term debt (b)(c)	$	1,404,914	$	798,750	$	606,164	—
Hedged interest rate swaps (a)	1,678		—		1,678		—
Foreign currency forwards (a)	86		—		86		—
Total liabilities	$	1,406,678	$	798,750	$	607,928	—

	As of September 30, 2011
	Total		Level 1		Level 2		Level 3
Assets
Foreign currency forwards (a)	$	424	—		$	424	—
Foreign currency collars (a)	680		—		680		—
Total assets	$	1,104	—		$	1,104	—
Liabilities
Long-term debt (b)(c)	$	1,420,337	$	725,288	$	695,049	—
Hedged interest rate swaps (a)	6,450		—		6,450		—
Foreign currency forwards (a)	528		—		528		—
Total liabilities	$	1,427,315	$	725,288	$	702,027	—

(a)Foreign currency options, collars and forwards, and interest rate swaps are valued for purposes of this disclosure using widely accepted valuation techniques, such as discounted cash flow analyses, and reasonable estimates, such as projected market interest rates and projected foreign currency exchange rates, as appropriate. Please see Note 10 for more information about the Company’s foreign currency options, collars and forwards, and interest rate swaps.

(b)Long-term debt, which is carried at amortized cost in the Company’s consolidated financial statements, is generally valued for purposes of this disclosure using widely accepted valuation techniques, such as discounted cash flow analyses, and observable inputs, such as market interest rates, except for the senior and senior subordinated notes (prior to their December 2011 redemption) and the 6.875% senior notes due 2019 (the “new senior notes”). The senior and senior subordinated notes (prior to their December 2011 redemption) were, and the new senior notes are, valued using unadjusted quoted market prices for such debt securities. Please see Note 9 for more information about the Company’s debt.

(c)In November 2011, the Company, through certain of its domestic subsidiaries, issued $750.0 million aggregate principal amount of the Company’s new senior notes. In December 2011, the Company redeemed its senior notes due 2014 and its senior subordinated notes due 2016 with the net proceeds from the new senior notes. Please see Note 9 for more information about the Company’s debt.

XML

Short-term Borrowings and Long-term Debt (Tables)

6 Months Ended

Mar. 31, 2012

Short-term Borrowings and Long-term Debt

Summary of long-term debt

	As of March 31, 2012			Maturity Dates	Interest Rates
ABL facility	$	—		Nov. 2015	(i) Prime plus (1.25% to 1.75%) or; (ii) LIBOR plus (2.25% to 2.75%)
Term loan B	596,856			Nov. 2013	(i) Prime plus (1.25% to 1.50%) or; (ii) LIBOR plus (2.25% to 2.50%) (a)
Senior notes	750,000			Nov. 2019	6.875%
Other (b)	3,214			2012-2015	4.05% to 5.79%
Total	$	1,350,070
Capital leases and other	$	6,094
Less: current portion	(2,096		)
Total long-term debt	$	1,354,068

(a)At March 31, 2012, the contractual interest rate for the term loan B is 2.49%. The interest rate on $300.0 million of principal outstanding under this loan is fixed by interest rate swaps which expire in May 2012.

(b)Represents pre-acquisition debt of Pro-Duo NV and Sinelco Group BVBA (“Sinelco”).

Schedule of maturities of long-term debt

Twelve months ending March 31:
2013	$	1,328
2014	598,064
2015	678
2016	—
2017	—
Thereafter	750,000
	$	1,350,070
Capital leases and other	6,094
Less: current portion	(2,096		)
Total	$	1,354,068

XML

Derivative Instruments and Hedging Activities (Details)	3 Months Ended		6 Months Ended
	Mar. 31, 2012 USD ($)	Mar. 31, 2011 USD ($)	Mar. 31, 2012 USD ($)	Mar. 31, 2011 USD ($)	Sep. 30, 2008 USD ($)	Mar. 31, 2012 Minimum EUR (€)	Mar. 31, 2012 Maximum EUR (€)	Mar. 31, 2012 USD:EUR USD ($) exchangeRate	Mar. 31, 2012 USD:EUR EUR (€)	Mar. 31, 2012 USD:CAD USD ($) exchangeRate	Mar. 31, 2012 USD:CAD CAD	Mar. 31, 2012 USD:MXN USD ($) exchangeRate	Mar. 31, 2012 USD:MXN MXN	Mar. 31, 2012 UKPounds:USD USD ($) exchangeRate	Mar. 31, 2012 UKPounds:USD GBP (£)
Derivative Instruments and Hedging Activities
Description of variable rate basis			LIBOR
Designated Cash Flow Hedges
Aggregate notional amount of interest rate swap agreements					$ 300,000,000
Interest expense resulting from OCI reclassifications	2,508,000	2,488,000	5,061,000	5,033,000
Estimated interest expense to result from OCI reclassifications in the next twelve months	1,700,000		1,700,000
Non-designated Cash Flow Hedges
Aggregate notional amount of foreign currency options and collars	7,000,000		7,000,000
Contractual exchange rate of Euros to US dollars under foreign currency collar agreements						1.4000	1.4612
Foreign currency forward, sale contract								35,000,000	26,200,000	2,000,000	2,000,000	1,500,000	19,300,000
Contractual exchange rate for sale contracts								1.331	1.331	0.9989	0.9989	12.849	12.849
Contractual exchange rate for buy contracts										0.9988	0.9988			1.59	1.59
Foreign currency forwards, purchase contract										2,700,000	2,700,000			1,000,000	600,000
Net gains (losses) included in selling, general and administrative expenses	$ (1,300,000)	$ (1,000,000)	$ 400,000	$ (400,000)

XML

Consolidated Statements of Cash Flows (USD $) In Thousands, unless otherwise specified	6 Months Ended
	Mar. 31, 2012		Mar. 31, 2011
Cash Flows from Operating Activities:
Net earnings	$ 97,947		$ 90,227
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization	31,493		28,888
Share-based compensation expense	10,976		10,275
Amortization of deferred financing costs	2,992		3,495
Excess tax benefit from share-based compensation	(9,124)		(776)
Net loss (gain) on disposal of property and equipment	5		(1,504)
Net loss on extinguishment of debt	35,145		1,741
Deferred income taxes	(285)		509
Changes in (exclusive of effects of acquisitions):
Trade accounts receivable	8,076		1,288
Accounts receivable, other	(2,805)		(9,462)
Inventory	(10,631)		(12,671)
Prepaid expenses	1,463		(670)
Other assets	1,121		44
Accounts payable and accrued liabilities	(30,440)		9,632
Income taxes payable	1,838		1,886
Other liabilities	319		2,723
Net cash provided by operating activities	138,090		125,625
Cash Flows from Investing Activities:
Capital expenditures	(27,047)		(29,370)
Proceeds from sale of property and equipment	91		145
Acquisitions, net of cash acquired	(43,154)		(81,170)
Net cash used by investing activities	(70,110)		(110,395)
Cash Flows from Financing Activities:
Change in book cash overdraft			2,516
Proceeds from issuance of long-term debt	929,200		379,505
Repayments of long-term debt	(1,010,474)		(397,221)
Debt issuance costs	(15,191)		(5,284)
Proceeds from exercises of stock options	20,111		3,807
Excess tax benefit from share-based compensation	9,124		776
Net cash used by financing activities	(67,230)		(15,901)
Effect of foreign exchange rate changes on cash and cash equivalents	579		279
Net increase (decrease) in cash and cash equivalents	1,329		(392)
Cash and cash equivalents, beginning of period	63,481		59,494
Cash and cash equivalents, end of period	64,810		59,102
Supplemental Cash Flow Information:
Interest paid	77,819	[1]	51,311	[1]
Income taxes paid	$ 60,746		$ 50,249

[1] For the six months ended March 31, 2012, interest paid includes $24.4 million in call premiums paid upon the redemption of certain notes.

XML

Fair Value Measurements

6 Months Ended

Mar. 31, 2012

Fair Value Measurements

Fair Value Measurements

4.   Fair Value Measurements

The Company’s financial instruments consist of cash and cash equivalents, trade and other accounts receivable, accounts payable, interest rate swap agreements, foreign currency option, collar and forward agreements and debt. The carrying amounts of cash and cash equivalents, trade and other accounts receivable, and accounts payable approximate fair value due to the short-term nature of these financial instruments.

The Company measures on a recurring basis and discloses its financial instruments under the provisions of ASC 820, as amended. The Company defines “fair value” as the price that would be received to sell an asset or paid to transfer a liability (i.e., the exit price) in an orderly transaction between market participants at the measurement date. ASC 820 establishes a three-level hierarchy for measuring fair value and requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. This valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability on the measurement date. The three levels of that hierarchy are defined as follows:

Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities;

Level 2 - Unadjusted quoted prices in active markets for similar assets or liabilities; or unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs other than quoted prices that are observable for the asset or liability; or inputs that are derived principally from or corroborated by observable market data; and

Level 3 - Unobservable inputs for the asset or liability.

Consistent with this hierarchy, the Company categorized certain of its financial assets and liabilities as follows at March 31, 2012 (in thousands):

	As of March 31, 2012
	Total		Level 1		Level 2		Level 3
Assets
Foreign currency forwards (a)	$	7	—		$	7	—
Foreign currency collars (a)	327		—		327		—
Total assets	$	334	—		$	334	—
Liabilities
Long-term debt (b)(c)	$	1,404,914	$	798,750	$	606,164	—
Hedged interest rate swaps (a)	1,678		—		1,678		—
Foreign currency forwards (a)	86		—		86		—
Total liabilities	$	1,406,678	$	798,750	$	607,928	—

Consistent with this hierarchy, the Company categorized certain of its financial assets and liabilities as follows at September 30, 2011 (in thousands):

	As of September 30, 2011
	Total		Level 1		Level 2		Level 3
Assets
Foreign currency forwards (a)	$	424	—		$	424	—
Foreign currency collars (a)	680		—		680		—
Total assets	$	1,104	—		$	1,104	—
Liabilities
Long-term debt (b)(c)	$	1,420,337	$	725,288	$	695,049	—
Hedged interest rate swaps (a)	6,450		—		6,450		—
Foreign currency forwards (a)	528		—		528		—
Total liabilities	$	1,427,315	$	725,288	$	702,027	—

(a)Foreign currency options, collars and forwards, and interest rate swaps are valued for purposes of this disclosure using widely accepted valuation techniques, such as discounted cash flow analyses, and reasonable estimates, such as projected market interest rates and projected foreign currency exchange rates, as appropriate. Please see Note 10 for more information about the Company’s foreign currency options, collars and forwards, and interest rate swaps.

(b)Long-term debt, which is carried at amortized cost in the Company’s consolidated financial statements, is generally valued for purposes of this disclosure using widely accepted valuation techniques, such as discounted cash flow analyses, and observable inputs, such as market interest rates, except for the senior and senior subordinated notes (prior to their December 2011 redemption) and the 6.875% senior notes due 2019 (the “new senior notes”). The senior and senior subordinated notes (prior to their December 2011 redemption) were, and the new senior notes are, valued using unadjusted quoted market prices for such debt securities. Please see Note 9 for more information about the Company’s debt.

(c)In November 2011, the Company, through certain of its domestic subsidiaries, issued $750.0 million aggregate principal amount of the Company’s new senior notes. In December 2011, the Company redeemed its senior notes due 2014 and its senior subordinated notes due 2016 with the net proceeds from the new senior notes. Please see Note 9 for more information about the Company’s debt.

XML

Derivative Instruments and Hedging Activities (Tables)

6 Months Ended

Mar. 31, 2012

Derivative Instruments and Hedging Activities

Tabular Disclosure of Fair Values of Derivative Instruments

Tabular Disclosure of Fair Values of Derivative Instruments

	Asset Derivatives			Liability Derivatives
	As of March 31, 2012			As of March 31, 2012
	Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value
Derivatives designated as hedging instruments:
Interest Rate Swaps	Other assets	$	—	Accrued liabilities	$	1,678
Total derivatives designated as hedging instruments		$	—		$	1,678
Derivatives not designated as hedging instruments:
Foreign Currency Collars and Forwards	Prepaid expenses	$	334	Accrued liabilities	$	86
Total derivatives not designated as hedging instruments		$	334		$	86

Tabular Disclosure of Fair Values of Derivative Instruments

	Asset Derivatives			Liability Derivatives
	As of September 30, 2011			As of September 30, 2011
	Balance Sheet Location	Fair Value		Balance Sheet Location	Fair Value
Derivatives designated as hedging instruments:
Interest Rate Swaps	Other assets	$	—	Accrued liabilities	$	6,450
Total derivatives designated as hedging instruments		$	—		$	6,450
Derivatives not designated as hedging instruments:
Foreign Currency Collars and Forwards	Prepaid expenses	$	1,104	Accrued liabilities	$	528
Total derivatives not designated as hedging instruments		$	1,104		$	528

Tabular Disclosure of the Effect of Derivative Instruments on the Statement of Earnings

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Three Months Ended March 31, 2012

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	1,425	Interest expense	$	(2,508	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options, Collars and Forwards	Selling, general and administrative expenses	$	(1,337	)
Total derivatives not designated as hedging instruments		$	(1,337	)

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Three Months Ended March 31, 2011

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	1,308	Interest expense	$	(2,488	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options and Forwards	Selling, general and administrative expenses	$	(1,018	)
Total derivatives not designated as hedging instruments		$	(1,018	)

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Six Months Ended March 31, 2012

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	2,920	Interest expense	$	(5,061	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options, Collars and Forwards	Selling, general and administrative expenses	$	372
Total derivatives not designated as hedging instruments		$	372

Tabular Disclosure of the Effect of Derivative Instruments on the

Statement of Earnings for the

Six Months Ended March 31, 2011

Derivatives in Cash Flow Hedging Relationships	Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion), net of tax		Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)	Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)			Location of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)	Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing)
Interest Rate Swaps	$	2,837	Interest expense	$	(5,033	)	Interest expense	$	—

Derivatives Not Designated as Hedging Instruments	Location of Gain or (Loss) Recognized in Income on Derivative	Amount of Gain or (Loss) Recognized in Income on Derivative
Foreign Currency Options and Forwards	Selling, general and administrative expenses	$	(408	)
Total derivatives not designated as hedging instruments		$	(408	)

XML

Goodwill and Intangibles Assets (Details 2) (USD $)	3 Months Ended		6 Months Ended
	Mar. 31, 2012	Mar. 31, 2011	Mar. 31, 2012	Mar. 31, 2011	Sep. 30, 2011
Intangible assets with indefinite lives:
Trade names	$ 55,087,000		$ 55,087,000
Total	55,087,000		55,087,000
Intangible assets subject to amortization:
Gross carrying amount	133,104,000		133,104,000
Accumulated amortization	(52,210,000)		(52,210,000)		(45,467,000)
Net value	80,894,000		80,894,000
Total intangible assets, excluding goodwill, net	135,981,000		135,981,000		129,658,000
Amortization expense	3,600,000	3,000,000	6,700,000	6,100,000
Estimated future amortization expense related to intangible assets subject to amortization:
2012			6,935,000
2013			12,311,000
2014			11,914,000
2015			11,392,000
2016			10,244,000
Thereafter			28,098,000
Total			80,894,000
Floral Group
Intangible assets subject to amortization:
Intangible assets subject to amortization recorded in connection with acquisitions	11,800,000		11,800,000
Number of affiliates of acquiree	2		2
Sally Beauty Supply
Intangible assets with indefinite lives:
Trade names	27,666,000		27,666,000
Total	27,666,000		27,666,000
Intangible assets subject to amortization:
Gross carrying amount	27,028,000		27,028,000
Accumulated amortization	(8,172,000)		(8,172,000)
Net value	18,856,000		18,856,000
Total intangible assets, excluding goodwill, net	46,522,000		46,522,000
Beauty Systems Group
Intangible assets with indefinite lives:
Trade names	27,421,000		27,421,000
Total	27,421,000		27,421,000
Intangible assets subject to amortization:
Gross carrying amount	106,076,000		106,076,000
Accumulated amortization	(44,038,000)		(44,038,000)
Net value	62,038,000		62,038,000
Total intangible assets, excluding goodwill, net	$ 89,459,000		$ 89,459,000

XML

Guarantor and Non-Guarantor Condensed Consolidated Financial Statements

6 Months Ended

Mar. 31, 2012

Guarantor and Non-Guarantor Condensed Consolidated Financial Statements

Guarantor and Non-Guarantor Condensed Consolidated Financial Statements

14.   Guarantor and Non-Guarantor Condensed Consolidated Financial Statements

The following condensed consolidating financial information presents the condensed consolidated balance sheets as of March 31, 2012 and September 30, 2011, the condensed consolidated statements of earnings for the three and six months ended March 31, 2012 and 2011, and the condensed consolidated statements of cash flows for the six months ended March 31, 2012 and 2011 of: (i) Sally Beauty Holdings, Inc., or the “Parent;” (ii) Sally Holdings LLC and Sally Capital Inc., or the “Issuers;” (iii) the guarantor subsidiaries; (iv) the non-guarantor subsidiaries; (v) elimination entries necessary for consolidation purposes; and (vi) Sally Beauty on a consolidated basis.

Investments in subsidiaries are accounted for using the equity method for purposes of the consolidating presentation. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions.  Separate financial statements and other disclosures with respect to the subsidiary guarantors have not been provided as management believes the following information is sufficient, as guarantor subsidiaries are 100 percent indirectly owned by the Parent and all guarantees are full and unconditional. Additionally, substantially all of the assets of the guarantor subsidiaries are pledged under the senior term loan facilities and the ABL facility and consequently may not be available to satisfy the claims of general creditors.

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Balance Sheet

March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries		Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Assets
Cash and cash equivalents	$	—		$	—		$	35,719	$	29,091		$	—		$	64,810
Trade accounts and accounts receivable, other, less allowance for doubtful accounts	2			—			59,632		33,439			—			93,073
Due from affiliates	90,263			3			915,055		1,517			(1,006,838		)	—
Inventory	—			—			512,813		176,554			—			689,367
Prepaid expenses	458			175			11,146		13,713			—			25,492
Deferred income tax assets, net	(346		)	—			31,661		(2,727		)	—			28,588
Property and equipment, net	—			—			130,108		57,285			—			187,393
Investment in subsidiaries	(168,290		)	2,025,964			343,364		—			(2,201,038		)	—
Goodwill and other intangible assets, net	—			—			480,457		188,357			—			668,814
Other assets	—			21,869			5,681		4,845			—			32,395
Total assets	$	(77,913	)	$	2,048,011		$	2,525,636	$	502,074		$	(3,207,876	)	$	1,789,932
Liabilities and Stockholders’ (Deficit) Equity
Accounts payable	$	5		$	—		$	201,952	$	48,308		$	—		$	250,265
Due to affiliates	—			843,310			91,780		71,748			(1,006,838		)	—
Accrued liabilities	480			22,903			118,614		25,267			—			167,264
Income taxes payable	(7,823		)	4,534			3,287		2,867			—			2,865
Long-term debt	—			1,346,856			292		9,016			—			1,356,164
Other liabilities	—			—			25,132		1,398			—			26,530
Deferred income tax liabilities, net	(1,362		)	(1,302		)	58,615		106			—			56,057
Total liabilities	(8,700		)	2,216,301			499,672		158,710			(1,006,838		)	1,859,145
Total stockholders’ (deficit) equity	(69,213		)	(168,290		)	2,025,964		343,364			(2,201,038		)	(69,213		)
Total liabilities and stockholders’ (deficit) equity	$	(77,913	)	$	2,048,011		$	2,525,636	$	502,074		$	(3,207,876	)	$	1,789,932

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Balance Sheet

September 30, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries		Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Assets
Cash and cash equivalents	$	—		$	—		$	22,583	$	40,898		$	—		$	63,481
Trade accounts and accounts receivable, other, less allowance for doubtful accounts	—			—			62,749		32,777			—			95,526
Due from affiliates	59,249			3			763,741		3,597			(826,590		)	—
Inventory	—			—			505,893		159,353			—			665,246
Prepaid expenses	1,233			63			11,397		13,667			—			26,360
Deferred income tax assets, net	(346		)	—			31,661		(2,780		)	—			28,535
Property and equipment, net	1			—			130,165		52,323			—			182,489
Investment in subsidiaries	(281,690		)	1,862,684			331,346		—			(1,912,340		)	—
Goodwill and other intangible assets, net	—			—			476,206		159,325			—			635,531
Other assets	—			20,411			5,650		5,371			—			31,432
Total assets	$	(221,553	)	$	1,883,161		$	2,341,391	$	464,531		$	(2,738,930	)	$	1,728,600
Liabilities and Stockholders’ (Deficit) Equity
Accounts payable	$	2		$	—		$	204,300	$	57,812		$	—		$	262,114
Due to affiliates	—			728,546			62,846		35,198			(826,590		)	—
Accrued liabilities	380			33,165			124,888		27,076			—			185,509
Income taxes payable	(1,679		)	4,438			2,453		4,167			—			9,379
Long-term debt	—			1,401,855			340		10,920			—			1,413,115
Other liabilities	—			—			24,975		1,179			—			26,154
Deferred income tax liabilities, net	(1,274		)	(3,153		)	58,905		(3,167		)	—			51,311
Total liabilities	(2,571		)	2,164,851			478,707		133,185			(826,590		)	1,947,582
Total stockholders’ (deficit) equity	(218,982		)	(281,690		)	1,862,684		331,346			(1,912,340		)	(218,982		)
Total liabilities and stockholders’ (deficit) equity	$	(221,553	)	$	1,883,161		$	2,341,391	$	464,531		$	(2,738,930	)	$	1,728,600

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Three Months Ended March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	725,321		$	163,960		$	—		$	889,281
Related party sales	—			—			685			—			(685		)	—
Cost of products sold and distribution expenses	—			—			362,559			90,621			(685		)	452,495
Gross profit	—			—			363,447			73,339			—			436,786
Selling, general and administrative expenses	2,605			147			221,710			64,727			—			289,189
Depreciation and amortization	1			—			11,213			4,726			—			15,940
Operating earnings (loss)	(2,606		)	(147		)	130,524			3,886			—			131,657
Interest income	—			—			(1		)	(30		)	—			(31		)
Interest expense	—			22,177			34			175			—			22,386
Earnings (loss) before provision for income taxes	(2,606		)	(22,324		)	130,491			3,741			—			109,302
Provision (benefit) for income taxes	(869		)	(8,658		)	49,084			1,932			—			41,489
Equity in earnings of subsidiaries, net of tax	69,550			83,216			1,809			—			(154,575		)	—
Net earnings	$	67,813		$	69,550		$	83,216		$	1,809		$	(154,575	)	$	67,813

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Three Months Ended March 31, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	654,490		$	147,315		$	—		$	801,805
Related party sales	—			—			681			—			(681		)	—
Cost of products sold and distribution expenses	—			—			330,949			79,723			(681		)	409,991
Gross profit	—			—			324,222			67,592			—			391,814
Selling, general and administrative expenses	2,004			326			212,898			56,153			—			271,381
Depreciation and amortization	—			—			10,637			4,140			—			14,777
Operating earnings (loss)	(2,004		)	(326		)	100,687			7,299			—			105,656
Interest income	—			—			(7		)	(74		)	—			(81		)
Interest expense	—			27,625			17			232			—			27,874
Earnings (loss) before provision for income taxes	(2,004		)	(27,951		)	100,677			7,141			—			77,863
Provision (benefit) for income taxes	(754		)	(10,840		)	38,417			1,762			—			28,585
Equity in earnings of subsidiaries, net of tax	50,528			67,639			5,379			—			(123,546		)	—
Net earnings	$	49,278		$	50,528		$	67,639		$	5,379		$	(123,546	)	$	49,278

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Six Months Ended March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	1,417,235		$	336,861		$	—		$	1,754,096
Related party sales	—			—			1,485			—			(1,485		)	—
Cost of products sold and distribution expenses	—			—			712,506			184,432			(1,485		)	895,453
Gross profit	—			—			706,214			152,429			—			858,643
Selling, general and administrative expenses	5,309			289			447,712			128,893			—			582,203
Depreciation and amortization	1			—			22,317			9,175			—			31,493
Operating earnings (loss)	(5,310		)	(289		)	236,185			14,361			—			244,947
Interest income	—			—			(1		)	(66		)	—			(67		)
Interest expense	—			85,963			58			362			—			86,383
Earnings (loss) before provision for income taxes	(5,310		)	(86,252		)	236,128			14,065			—			158,631
Provision (benefit) for income taxes	(1,870		)	(33,452		)	90,544			5,462			—			60,684
Equity in earnings of subsidiaries, net of tax	101,387			154,187			8,603			—			(264,177		)	—
Net earnings	$	97,947		$	101,387		$	154,187		$	8,603		$	(264,177	)	$	97,947

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Earnings
Six Months Ended March 31, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations			Sally Beauty Holdings, Inc. and Subsidiaries
Net sales	$	—		$	—		$	1,295,330		$	300,039		$	—		$	1,595,369
Related party sales	—			—			1,480			—			(1,480		)	—
Cost of products sold and distribution expenses	—			—			661,733			163,911			(1,480		)	824,164
Gross profit	—			—			635,077			136,128			—			771,205
Selling, general and administrative expenses	3,930			313			427,085			112,961			—			544,289
Depreciation and amortization	1			—			21,032			7,855			—			28,888
Operating earnings (loss)	(3,931		)	(313		)	186,960			15,312			—			198,028
Interest income	—			—			(57		)	(102		)	—			(159		)
Interest expense	—			57,013			32			430			—			57,475
Earnings (loss) before provision for income taxes	(3,931		)	(57,326		)	186,985			14,984			—			140,712
Provision (benefit) for income taxes	(1,480		)	(22,233		)	71,500			2,698			—			50,485
Equity in earnings of subsidiaries, net of tax	92,678			127,771			12,286			—			(232,735		)	—
Net earnings	$	90,227		$	92,678		$	127,771		$	12,286		$	(232,735	)	$	90,227

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Cash Flows
Six Months Ended March 31, 2012

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations		Sally Beauty Holdings, Inc. and Subsidiaries
Net cash (used) provided by operating activities	$	(20,111	)	$	94,574		$	31,884		$	31,743		$	—	$	138,090
Cash Flows from Investing Activities:
Capital expenditures, net of proceeds from sale of property and equipment	—			—			(17,217		)	(9,739		)	—		(26,956		)
Acquisitions, net of cash acquired	—			—			(10,607		)	(32,547		)	—		(43,154		)
Net cash used by investing activities	—			—			(27,824		)	(42,286		)	—		(70,110		)
Cash Flows from Financing Activities:
Proceeds from issuance of long-term debt	—			929,200			—			—			—		929,200
Repayments of long-term debt	—			(1,008,583		)	(48		)	(1,843		)	—		(1,010,474		)
Debt issuance costs	—			(15,191		)	—			—			—		(15,191		)
Proceeds from exercises of stock options	20,111			—			—			—			—		20,111
Excess tax benefit from share-based compensation	—			—			9,124			—			—		9,124
Net cash provided (used) by financing activities	20,111			(94,574		)	9,076			(1,843		)	—		(67,230		)
Effect of foreign exchange rate changes on cash and cash equivalents	—			—			—			579			—		579
Net increase (decrease) in cash and cash equivalents	—			—			13,136			(11,807		)	—		1,329
Cash and cash equivalents, beginning of period	—			—			22,583			40,898			—		63,481
Cash and cash equivalents, end of period	$	—		$	—		$	35,719		$	29,091		$	—	$	64,810

SALLY BEAUTY HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidating Statement of Cash Flows
Six Months Ended March 31, 2011

(In thousands)

	Parent			Sally Holdings LLC and Sally Capital Inc.			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Consolidating Eliminations		Sally Beauty Holdings, Inc. and Subsidiaries
Net cash (used) provided by operating activities	$	(3,807	)	$	22,284		$	91,666		$	15,482		$	—	$	125,625
Cash Flows from Investing Activities:
Capital expenditures, net of proceeds from sale of property and equipment	—			—			(19,841		)	(9,384		)	—		(29,225		)
Acquisitions, net of cash acquired	—			—			(80,598		)	(572		)	—		(81,170		)
Net cash used by investing activities	—			—			(100,439		)	(9,956		)	—		(110,395		)
Cash Flows from Financing Activities:
Change in book cash overdraft	—			2,516			—			—			—		2,516
Proceeds from issuance of long-term debt	—			372,200			404			6,901			—		379,505
Repayments of long-term debt	—			(389,200		)	(80		)	(7,941		)	—		(397,221		)
Debt issuance costs	—			(5,284		)	—			—			—		(5,284		)
Proceeds from exercises of stock options	3,807			—			—			—			—		3,807
Excess tax benefit from share-based compensation	—			—			776			—			—		776
Net cash provided (used) by financing activities	3,807			(19,768		)	1,100			(1,040		)	—		(15,901		)
Effect of foreign exchange rate changes on cash and cash equivalents	—			—			—			279			—		279
Net increase (decrease) in cash and cash equivalents	—			2,516			(7,673		)	4,765			—		(392		)
Cash and cash equivalents, beginning of period	—			20			32,975			26,499			—		59,494
Cash and cash equivalents, end of period	$	—		$	2,536		$	25,302		$	31,264		$	—	$	59,102