XML 36 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
REVENUE RECOGNITION: (Tables)
3 Months Ended
Sep. 30, 2018
Revenue from Contract with Customer [Abstract]  
Disaggregation of revenue
The following table disaggregates revenue by timing of revenue recognition and is reconciled to reportable segment revenues as follows:
 
 
Three Months Ended September 30, 2018
 
Three Months Ended September 30, 2017
 
 
Company-owned
 
Franchise
 
Company-owned
 
Franchise
 
 
(in thousands)
Revenue recognized at a point in time:
 
 
 
 
 
 
 
 
Service
 
$
207,848

 
$

 
$
235,630

 
$

Product
 
41,962

 
15,629

 
53,236

 
7,722

Total revenue recognized at a point in time
 
$
249,810

 
$
15,629

 
$
288,866

 
$
7,722

 
 
 
 
 
 
 
 
 
Revenue recognized over time:
 
 
 
 
 
 
 
 
Royalty and other franchise fees
 
$

 
$
14,420

 
$

 
$
12,150

Advertising fund fees
 

 
7,976

 

 
6,726

Total revenue recognized over time
 
$

 
$
22,396

 
$

 
$
18,876

Total revenue
 
$
249,810

 
$
38,025

 
$
288,866

 
$
26,598

 
 
 
 
 
 
 
 
 
Schedule of receivables, broker fees and deferred revenue
Information about receivables, broker fees and deferred revenue subject to the amended revenue recognition guidance is as follows:
 
 
September 30,
2018
 
June 30,
2018
 
Balance Sheet Classification
 
 
(in thousands)
 
 
Receivables from contracts with customers, net
 
$
23,004

 
$
21,504

 
Accounts receivable, net
Broker fees
 
$
14,657

 
$
14,002

 
Other assets
 
 
 
 
 
 
 
Deferred revenue:
 
 
 
 
 
 
     Current
 
 
 
 
 
 
Gift card liability
 
$
2,974

 
$
3,320

 
Accrued expenses
Deferred franchise fees unopened salons
 
1,714

 
2,306

 
Accrued expenses
Deferred franchise fees open salons
 
3,221

 
3,030

 
Accrued expenses
Total current deferred revenue
 
$
7,909

 
$
8,656

 
 
     Non-current
 
 
 
 
 
 
Deferred franchise fees unopened salons
 
$
12,062

 
$
11,161

 
Other non-current liabilities
Deferred franchise fees open salons
 
19,134

 
18,346

 
Other non-current liabilities
Total non-current deferred revenue
 
$
31,196

 
$
29,507

 
 
Broker fees
The following table is a rollforward of the broker fee balance for the periods indicated (in thousands):
Balance as of June 30, 2018
 
$
14,002

Additions
 
1,285

Amortization
 
(628
)
Write-offs
 
(2
)
Balance as of September 30, 2018
 
$
14,657

Estimated revenue expected to be recognized
Estimated revenue expected to the recognized in the future related to deferred franchise fees for open salons as of September 30, 2018 is as follows (in thousands):

Remainder of 2019
$
2,391

2020
 
3,133

2021
 
3,044

2022
 
2,924

2023
 
2,748

Thereafter
 
8,115

Total
 
$
22,355


Schedules of impact of revenue recognition policy

The amended revenue recognition guidance impacted the Company's previously reported financial statements as follows:

CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited)
June 30, 2018
(Dollars in thousands)
 
 
 
 
Adjustments for new revenue recognition guidance
 
 
 
 
Previously
 
Franchise
 
Advertising
 
Gift Card
 
 
 
 
 
 
Reported
 
Fees
 
Funds
 
Breakage
 
Taxes
 
Adjusted
ASSETS
 
 

 
 

 
 
 
 
 
 
 
 
Current assets:
 
 

 
 

 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
110,399

 
$

 
$

 
$

 
$

 
$
110,399

Receivables, net
 
52,430

 
 
 
 
 
 
 
 
 
52,430

Inventories
 
79,363

 
 
 
 
 
 
 
 
 
79,363

Other current assets
 
47,867

 
 
 
 
 
 
 


 
47,867

Total current assets
 
290,059

 

 

 

 

 
290,059

 
 
 
 
 
 
 
 
 
 
 
 
 
Property and equipment, net
 
105,860

 
 
 
 
 
 
 
 
 
105,860

Goodwill
 
412,643

 
 
 
 
 
 
 
 
 
412,643

Other intangibles, net
 
10,557

 
 
 
 
 
 
 
 
 
10,557

Other assets
 
37,616

 
 
 
 
 
 
 
 
 
37,616

Total assets
 
$
856,735

 
$

 
$

 
$

 
$

 
$
856,735

 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 

 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
57,738

 
$

 
$

 
$

 
$

 
$
57,738

Accrued expenses
 
97,630

 
3,030

 
 
 
56

 
 
 
100,716

Total current liabilities
 
155,368

 
3,030

 

 
56

 

 
158,454

 
 
 
 
 
 
 
 
 
 
 
 
 
Long-term debt
 
90,000

 
 
 
 
 
 
 
 
 
90,000

Other noncurrent liabilities
 
107,875

 
18,346

 
 
 
 
 
(4,378
)
 
121,843

Total liabilities
 
353,243

 
21,376

 

 
56

 
(4,378
)
 
370,297

Commitments and contingencies (Note 7)
 


 
 
 
 
 
 
 
 
 


Shareholders’ equity:
 
 

 
 
 
 
 
 
 
 
 
 
Common stock
 
2,263

 
 
 
 
 
 
 
 
 
2,263

Additional paid-in capital
 
194,436

 
 
 
 
 
 
 
 
 
194,436

Accumulated other comprehensive income
 
9,568

 
88

 
 
 


 


 
9,656

Retained earnings
 
297,225

 
(21,464
)
 
 
 
(56
)
 
4,378

 
280,083

 
 
 
 
 
 
 
 
 
 
 
 
 
Total shareholders’ equity
 
503,492

 
(21,376
)
 

 
(56
)
 
4,378

 
486,438

 
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities and shareholders’ equity
 
$
856,735

 
$

 
$

 
$

 
$

 
$
856,735


CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
For The Three Months Ended September 30, 2017
(Dollars and shares in thousands, except per share data amounts)
 
 
 
 
Adjustments for new revenue recognition guidance
 
 
 
 
Previously
 
Franchise
 
Advertising
 
Gift Card
 
 
 
 
 
 
Reported
 
Fees
 
Funds
 
Breakage
 
Taxes
 
Adjusted
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
Service
 
$
235,559

 
$

 
$

 
$
71

 
$

 
$
235,630

Product
 
60,940

 
 
 
 
 
18

 
 
 
60,958

Royalties and fees
 
13,374

 
(1,224
)
 
6,726

 
 
 
 
 
18,876

 
 
309,873

 
(1,224
)
 
6,726

 
89

 

 
315,464

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
Cost of service
 
139,836

 
 
 
 
 
 
 
 
 
139,836

Cost of product
 
30,162

 
 
 
 
 
 
 
 
 
30,162

Site operating expenses
 
33,303

 
 
 
6,726

 
 
 
 
 
40,029

General and administrative
 
35,166

 
 
 
 
 
 
 
 
 
35,166

Rent
 
42,416

 
 
 
 
 
 
 
 
 
42,416

Depreciation and amortization
 
12,255

 
 
 
 
 
 
 
 
 
12,255

Total operating expenses
 
293,138

 

 
6,726

 

 

 
299,864

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 
16,735

 
(1,224
)
 

 
89

 

 
15,600

 
 
 
 
 
 
 
 
 
 
 
 
 
Other (expense) income:
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
(2,138
)
 
 
 
 
 
 
 
 
 
(2,138
)
Gain from sale of salon assets to franchisees, net
 
122

 
 
 
 
 
 
 
 
 
122

Interest income and other, net
 
905

 
 
 
 
 
(485
)
 
 
 
420

 
 
 
 
 
 
 
 
 
 
 
 
 
Income from continuing operations before income taxes
 
15,624

 
(1,224
)
 

 
(396
)
 

 
14,004

 
 
 
 
 
 
 
 
 
 
 
 
 
Income tax expense
 
(4,832
)
 
 
 
 
 
 
 
(727
)
 
(5,559
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Income from continuing operations
 
10,792

 
(1,224
)
 

 
(396
)
 
(727
)
 
8,445

 
 
 
 
 
 
 
 
 
 
 
 
 
Loss from discontinued operations, net of taxes
 
(33,767
)
 
 
 
 
 
 
 
 
 
(33,767
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
$
(22,975
)
 
$
(1,224
)
 
$

 
$
(396
)
 
$
(727
)
 
$
(25,322
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss per share:
 
 
 
 
 
 
 
 
 
 
 
 
Basic:
 
 
 
 
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
0.23

 


 
 
 
 
 
 
 
$
0.18

Loss from discontinued operations
 
(0.72
)
 


 
 
 
 
 
 
 
(0.72
)
Net loss per share, basic (1)
 
$
(0.49
)
 


 
 
 
 
 
 
 
$
(0.54
)
Diluted:
 
 
 
 
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
0.23

 
 
 
 
 
 
 
 
 
$
0.18

Loss from discontinued operations
 
(0.72
)
 
 
 
 
 
 
 
 
 
(0.72
)
Net loss per share, diluted (1)
 
$
(0.49
)
 
 
 
 
 
 
 
 
 
$
(0.54
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average common and common equivalent shares outstanding:
 
 
 
 
 
 
 
 
 
 
 
 
Basic
 
46,677

 
 
 
 
 
 
 
 
 
46,677

Diluted
 
46,900

 
 
 
 
 
 
 
 
 
46,900

_____________________________________________________________________________
(1)Total is a recalculation; line items calculated individually may not sum to total due to rounding