Sally Beauty Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Sally Beauty Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-03-31 | 2014-12-31 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 45,724,000 | 39,210,000 | 61,013,000 | 48,056,000 | 37,724,000 | 29,244,000 | 38,390,000 | 42,581,000 | 50,821,000 | 40,861,000 | 50,337,000 | 21,339,000 | 46,568,000 | 46,808,000 | 68,838,000 | 68,149,000 | 76,206,000 | 38,312,000 | 57,191,000 | 70,188,000 | -23,526,000 | 13,368,000 | 53,215,000 | 69,007,000 | 71,164,000 | 65,725,000 | 65,727,000 | 55,186,000 | 58,226,000 | 61,371,000 | 83,264,000 | 66,539,000 | 56,992,000 | 55,826,000 | 67,919,000 | 60,159,000 | 42,243,000 | 61,535,000 | 54,909,000 | 67,756,000 | 58,492,000 | 57,995,000 | 72,465,000 | 64,890,000 | 58,983,000 | 69,487,000 | 67,813,000 | 30,134,000 | 69,143,000 | 49,278,000 | 40,949,000 | 41,116,000 | 34,560,000 | 26,126,000 | 31,489,000 | 24,595,000 | 16,059,000 | 12,396,000 | 14,343,000 | 11,039,000 | 3,141,000 | ||
adjustments to reconcile net earnings to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 24,669,000 | 25,359,000 | 25,565,000 | 26,205,000 | 28,516,000 | 26,954,000 | 28,063,000 | 26,636,000 | 25,426,000 | 25,062,000 | 25,285,000 | 26,568,000 | 24,890,000 | 24,050,000 | 24,421,000 | 24,111,000 | 25,145,000 | 26,559,000 | 26,386,000 | 25,950,000 | 26,832,000 | 26,921,000 | 27,076,000 | 27,233,000 | 27,150,000 | 26,769,000 | 26,506,000 | 27,401,000 | 27,419,000 | 26,919,000 | 27,090,000 | 29,256,000 | 27,877,000 | 26,839,000 | 25,433,000 | 23,705,000 | 23,386,000 | 20,988,000 | 20,579,000 | 19,989,000 | 19,495,000 | 19,255,000 | 18,798,000 | 17,247,000 | 16,808,000 | 16,299,000 | 15,940,000 | 15,553,000 | 15,273,000 | 14,777,000 | 14,111,000 | 12,666,000 | 12,431,000 | 11,889,000 | 11,642,000 | 11,471,000 | 11,747,000 | 11,821,000 | 11,752,000 | 10,025,000 | 9,790,000 | ||
share-based compensation expense | 4,509,000 | 4,238,000 | 6,053,000 | 3,912,000 | 4,178,000 | 3,964,000 | 5,118,000 | 3,339,000 | 3,550,000 | 3,838,000 | 5,135,000 | 1,841,000 | 2,113,000 | 2,032,000 | 3,958,000 | 3,498,000 | 2,617,000 | 2,648,000 | 2,893,000 | -668,000 | 2,562,000 | 3,059,000 | 3,473,000 | 1,452,000 | 1,857,000 | 2,517,000 | 3,354,000 | 2,282,000 | 2,387,000 | 2,739,000 | 3,111,000 | 2,378,000 | 2,398,000 | 3,814,000 | 2,838,000 | 2,985,000 | 4,188,000 | 2,840,000 | 7,760,000 | 6,507,000 | 3,268,000 | 8,522,000 | 3,190,000 | 3,262,000 | 9,051,000 | 2,825,000 | 2,945,000 | 8,031,000 | 2,462,000 | 2,437,000 | 7,838,000 | 5,125,000 | 1,636,000 | 3,150,000 | 1,103,000 | 1,482,000 | 2,233,000 | 1,402,000 | 3,571,000 | -113,000 | 4,028,000 | ||
amortization of deferred financing costs | 517,000 | 528,000 | 564,000 | 569,000 | 600,000 | 635,000 | 637,000 | 695,000 | 687,000 | 663,000 | 648,000 | 649,000 | 837,000 | 933,000 | 932,000 | 932,000 | 954,000 | 830,000 | 1,496,000 | 1,153,000 | 1,198,000 | 880,000 | 887,000 | 892,000 | 915,000 | 989,000 | 990,000 | 990,000 | 991,000 | 930,000 | 921,000 | 787,000 | 788,000 | 789,000 | 788,000 | 772,000 | 907,000 | 947,000 | 950,000 | 940,000 | 952,000 | 921,000 | 909,000 | 910,000 | 900,000 | 1,172,000 | 1,346,000 | 1,646,000 | 1,701,000 | 1,722,000 | 1,773,000 | 1,937,000 | 1,932,000 | 2,043,000 | 2,088,000 | 2,098,000 | 2,103,000 | 2,116,000 | 2,131,000 | ||||
loss on early extinguishment of debt | 184,000 | 315,000 | 444,000 | 1,697,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 1,443,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of equipment and other property | 0 | 0 | -26,641,000 | 2,928,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestiture of subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -2,265,000 | -2,374,000 | -2,207,000 | 4,846,000 | -6,680,000 | 3,408,000 | -3,237,000 | 10,794,000 | -2,030,000 | -27,000 | 889,000 | -25,294,000 | 1,195,000 | 4,640,000 | 1,867,000 | -6,338,000 | -633,000 | -594,000 | 229,000 | 13,091,000 | -4,947,000 | 4,992,000 | 555,000 | -6,563,000 | 3,565,000 | 3,933,000 | 4,597,000 | 4,594,000 | 4,247,000 | 1,971,000 | -31,350,000 | 7,004,000 | 1,321,000 | 3,000,000 | -1,654,000 | 2,450,000 | 11,991,000 | 740,000 | 8,341,000 | 683,000 | 117,000 | 392,000 | -2,761,000 | 1,967,000 | 3,180,000 | 1,806,000 | 69,000 | 612,000 | 224,000 | 818,000 | 2,395,000 | 1,437,000 | |||||||||||
changes in | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts receivable | -1,751,000 | -490,000 | 6,269,000 | -585,000 | 1,869,000 | -2,769,000 | 1,715,000 | -902,000 | -2,268,000 | 2,362,000 | 2,270,000 | -3,427,000 | -3,557,000 | 959,000 | 2,841,000 | 11,535,000 | -5,175,000 | 65,000 | -3,502,000 | 9,536,000 | 337,000 | -2,299,000 | 2,457,000 | 1,038,000 | -2,589,000 | 1,747,000 | 4,203,000 | 222,000 | -665,000 | 921,000 | -2,427,000 | -1,286,000 | -805,000 | 2,181,000 | -1,504,000 | 3,676,000 | -779,000 | 3,944,000 | -4,186,000 | 2,778,000 | 4,537,000 | -3,505,000 | 5,994,000 | -3,619,000 | 3,278,000 | 4,798,000 | -3,151,000 | 4,439,000 | -6,930,000 | -4,194,000 | 11,995,000 | -1,775,000 | 2,834,000 | 2,927,000 | 1,919,000 | 3,455,000 | 7,856,000 | -1,031,000 | |||||
accounts receivable, other | 2,915,000 | -8,952,000 | -799,000 | 1,132,000 | -5,813,000 | -6,847,000 | -3,294,000 | 1,980,000 | 498,000 | -1,988,000 | -3,817,000 | -2,965,000 | -5,142,000 | 3,832,000 | -1,724,000 | -3,609,000 | -4,819,000 | 3,099,000 | -8,643,000 | -4,425,000 | 26,689,000 | 10,406,000 | 8,793,000 | -9,791,000 | -3,087,000 | -1,175,000 | -6,379,000 | 3,657,000 | 3,076,000 | -1,982,000 | -2,008,000 | 1,171,000 | 1,727,000 | -1,431,000 | 2,059,000 | 5,710,000 | 5,046,000 | 5,532,000 | 922,000 | ||||||||||||||||||||||||
inventory | 13,434,000 | 5,472,000 | 15,287,000 | -7,884,000 | 13,025,000 | -35,582,000 | -24,159,000 | 15,777,000 | 31,045,000 | -30,336,000 | -38,019,000 | 63,999,000 | -64,726,000 | 41,858,000 | -137,326,000 | 56,040,000 | 19,007,000 | -59,560,000 | -67,764,000 | 15,021,000 | 133,459,000 | 31,503,000 | -30,138,000 | 8,011,000 | -14,070,000 | 31,711,000 | -45,924,000 | 7,669,000 | -27,385,000 | 11,321,000 | -8,055,000 | ||||||||||||||||||||||||||||||||
other current assets | -2,184,000 | 4,684,000 | 1,454,000 | -96,000 | 4,326,000 | -295,000 | -1,117,000 | -3,425,000 | -2,730,000 | 10,071,000 | -4,018,000 | 6,041,000 | -9,304,000 | -5,827,000 | -446,000 | 1,907,000 | -4,519,000 | 368,000 | 3,220,000 | 186,000 | 1,852,000 | -17,210,000 | -482,000 | 2,731,000 | 1,933,000 | 1,009,000 | 1,745,000 | -809,000 | 9,465,000 | -5,597,000 | 9,105,000 | -7,907,000 | 1,007,000 | 12,255,000 | 1,111,000 | -3,449,000 | 19,943,000 | -1,926,000 | 2,948,000 | ||||||||||||||||||||||||
other assets | -160,000 | -912,000 | 1,578,000 | -1,391,000 | 1,347,000 | -83,000 | -1,709,000 | -981,000 | -1,915,000 | -1,873,000 | 4,074,000 | 601,000 | 1,568,000 | 608,000 | 1,371,000 | 2,782,000 | 5,885,000 | -4,067,000 | -240,000 | -1,316,000 | -1,266,000 | 3,055,000 | -2,480,000 | -2,030,000 | 98,000 | -1,106,000 | -187,000 | -293,000 | 156,000 | 475,000 | -290,000 | -113,000 | 4,026,000 | 1,072,000 | 49,000 | 2,723,000 | 3,091,000 | -230,000 | 756,000 | 45,000 | 215,000 | 2,957,000 | -529,000 | ||||||||||||||||||||
operating leases | 499,000 | 430,000 | -939,000 | -349,000 | -1,431,000 | -641,000 | -476,000 | -3,894,000 | -10,392,000 | 4,791,000 | -2,818,000 | 6,475,000 | 825,000 | -5,416,000 | 2,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | -16,810,000 | -1,609,000 | -56,152,000 | 28,637,000 | -45,929,000 | 32,956,000 | -642,000 | 21,884,000 | -51,689,000 | -7,498,000 | 7,606,000 | -11,940,000 | 35,868,000 | -86,946,000 | 16,729,000 | 1,601,000 | -23,081,000 | 88,930,000 | 12,401,000 | 8,696,000 | 20,107,000 | -43,749,000 | -11,930,000 | 16,386,000 | 10,599,000 | -55,849,000 | -13,855,000 | -5,588,000 | 22,355,000 | -15,939,000 | 3,764,000 | 246,000 | |||||||||||||||||||||||||||||||
income taxes payable | -537,000 | -15,808,000 | 2,225,000 | 6,709,000 | 13,000,000 | -14,428,000 | 12,586,000 | -4,111,000 | 1,525,000 | -12,026,000 | 12,460,000 | 1,471,000 | 224,000 | -26,559,000 | 18,166,000 | 1,669,000 | -7,075,000 | -860,000 | 14,307,000 | 1,665,000 | 45,000 | -17,551,000 | 10,352,000 | 7,070,000 | -5,076,000 | -8,256,000 | 12,406,000 | -1,022,000 | 1,563,000 | -10,831,000 | 10,069,000 | -1,617,000 | -10,648,000 | 13,151,000 | 4,265,000 | 1,507,000 | -18,612,000 | 29,057,000 | -1,745,000 | 125,000 | 5,932,000 | -401,000 | -11,153,000 | 12,991,000 | 3,866,000 | -14,861,000 | 16,747,000 | ||||||||||||||||
other liabilities | 12,000 | -806,000 | -257,000 | 682,000 | -243,000 | -824,000 | -692,000 | 726,000 | 373,000 | -706,000 | 313,000 | 5,686,000 | 259,000 | -735,000 | -11,790,000 | -933,000 | -121,000 | 714,000 | -3,573,000 | 2,042,000 | 11,983,000 | 583,000 | 770,000 | 2,143,000 | -161,000 | -1,139,000 | -2,927,000 | -3,739,000 | 645,000 | 2,072,000 | 11,010,000 | 1,067,000 | -776,000 | 1,169,000 | 1,319,000 | -738,000 | 3,574,000 | -912,000 | 1,231,000 | -2,194,000 | 1,856,000 | 867,000 | 167,000 | 409,000 | 7,777,000 | 6,781,000 | -754,000 | 8,297,000 | |||||||||||||||
net cash from operating activities | 69,431,000 | 51,064,000 | 33,457,000 | 110,673,000 | 47,895,000 | 36,940,000 | 51,020,000 | 116,540,000 | 107,273,000 | 164,132,000 | 86,172,000 | 92,570,000 | 38,986,000 | 152,505,000 | 198,253,000 | 13,806,000 | 62,325,000 | 116,592,000 | 93,713,000 | 59,854,000 | 50,256,000 | 90,731,000 | 102,480,000 | 75,246,000 | 104,204,000 | 63,921,000 | 69,041,000 | 90,453,000 | 36,605,000 | 143,079,000 | 69,129,000 | 117,416,000 | 57,036,000 | 34,563,000 | 98,796,000 | 60,104,000 | 60,960,000 | 93,009,000 | 43,158,000 | 58,471,000 | 94,111,000 | 43,979,000 | 69,512,000 | 97,355,000 | 28,270,000 | 54,904,000 | 73,132,000 | 19,790,000 | 39,767,000 | 37,938,000 | 58,082,000 | ||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for property and equipment | -20,300,000 | -18,893,000 | -20,078,000 | -21,118,000 | -17,757,000 | -31,108,000 | -40,875,000 | -40,992,000 | -20,365,000 | -22,688,000 | -23,710,000 | -24,336,000 | -23,492,000 | -16,180,000 | -22,499,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | 0 | 43,574,000 | 15,000 | 11,000 | 2,000 | 77,000 | 14,000 | 3,000 | 21,000 | 124,000 | 56,000 | 9,000 | 45,000 | 81,000 | 34,000 | 32,000 | 47,000 | 115,000 | 54,000 | 41,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from divestiture of subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | 0 | -371,000 | -7,527,000 | 0 | 0 | -218,000 | -2,504,000 | -347,000 | 1,000 | -319,000 | 1,000 | -106,000 | -220,000 | -2,025,000 | -11,026,000 | 0 | 0 | -1,944,000 | -661,000 | 85,000 | -2,397,000 | -451,000 | 0 | 0 | 0 | -9,175,000 | -5,738,000 | |||||||||||||||||||||||||||||||||||
net cash used by investing activities | -44,884,000 | -19,149,000 | -14,108,000 | -30,769,000 | -35,980,000 | -21,615,000 | -17,174,000 | -25,007,000 | -34,520,000 | -23,472,000 | -17,718,000 | -26,709,000 | -28,780,000 | -17,899,000 | -11,832,000 | -17,508,000 | -32,129,000 | -17,742,000 | -31,085,000 | -42,819,000 | -38,362,000 | -20,269,000 | -13,075,000 | -24,161,000 | -23,967,000 | -23,492,000 | -16,180,000 | -31,674,000 | -14,886,000 | ||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt and abl facility | 115,000,000 | 239,000,000 | 112,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt and abl facility | -136,043,000 | -275,038,000 | -153,041,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -10,000 | -30,000 | -1,495,000 | -67,000 | -803,000 | -426,000 | -62,000 | 0 | 0 | 0 | 0 | -58,816,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equity awards | 0 | 322,000 | 81,000 | 109,000 | 40,000 | 1,398,000 | 216,000 | 81,000 | 1,663,000 | 60,000 | 254,000 | 424,000 | 7,372,000 | 1,717,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
payments for common stock repurchased | -13,151,000 | -10,239,000 | -9,948,000 | -9,892,000 | -10,100,000 | -20,200,000 | -20,200,000 | 0 | 0 | -55,328,000 | -75,000,000 | 0 | 0 | -50,000,000 | -11,357,000 | -1,863,000 | -50,139,000 | -50,087,000 | -64,612,000 | ||||||||||||||||||||||||||||||||||||||||||||
employee withholding taxes paid related to net share settlement of equity awards | 0 | -7,000 | -5,264,000 | -7,000 | 1,000 | -20,000 | -1,740,000 | 0 | -16,000 | -1,125,000 | -28,000 | -15,000 | -1,136,000 | -249,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | -34,204,000 | -45,992,000 | -57,667,000 | -55,899,000 | -28,903,000 | -46,156,000 | -22,776,000 | -32,565,000 | -19,022,000 | -43,245,000 | -5,992,000 | -147,313,000 | -56,339,000 | -70,185,000 | -312,000 | -63,937,000 | -105,439,000 | -60,005,000 | 73,000 | -66,707,000 | -68,514,000 | -71,162,000 | -56,899,000 | -119,165,000 | |||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rate changes on cash and cash equivalents | 2,571,000 | 467,000 | -1,348,000 | 696,000 | 358,000 | -501,000 | 523,000 | 669,000 | 231,000 | -1,729,000 | 4,561,000 | -3,671,000 | -7,310,000 | 418,000 | -240,000 | -1,238,000 | -979,000 | 825,000 | 2,327,000 | 424,000 | 194,000 | -1,519,000 | 682,000 | -653,000 | 73,000 | 232,000 | -692,000 | 383,000 | -1,675,000 | 840,000 | -78,000 | 138,000 | -78,000 | 153,000 | 211,000 | -569,000 | 466,000 | 113,000 | 194,000 | 411,000 | 293,000 | -221,000 | |||||||||||||||||||||
net increase in cash and cash equivalents | 10,586,000 | -2,002,000 | 48,664,000 | 28,513,000 | -102,819,000 | 130,642,000 | -138,004,000 | -129,323,000 | 23,493,000 | -324,660,000 | 474,397,000 | 297,152,000 | -4,233,000 | 13,640,000 | -31,922,000 | -12,994,000 | 25,476,000 | 440,000 | 8,799,000 | -11,256,000 | 15,553,000 | 7,788,000 | 55,346,000 | 84,106,000 | 44,527,000 | 110,809,000 | -6,715,000 | 8,044,000 | 1,264,000 | -7,939,000 | 12,829,000 | 4,875,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 107,961,000 | 0 | 0 | 0 | 123,001,000 | 0 | 0 | 0 | 70,558,000 | 0 | 0 | 0 | 400,959,000 | 0 | 0 | 0 | 514,151,000 | 0 | 0 | 0 | 71,495,000 | 0 | 0 | 0 | 77,295,000 | 0 | 0 | 0 | 63,759,000 | 0 | 0 | 86,622,000 | 0 | 0 | 140,038,000 | 0 | 106,575,000 | 0 | 0 | 47,115,000 | 0 | 0 | 240,220,000 | 0 | 0 | 63,481,000 | 0 | 0 | 59,494,000 | 0 | 0 | 54,447,000 | 0 | 0 | 99,788,000 | 0 | 38,272,000 | 0 | 107,571,000 | ||
cash and cash equivalents, end of period | 20,626,000 | -13,354,000 | 105,528,000 | 10,586,000 | 201,000 | -23,825,000 | 120,999,000 | 48,664,000 | 12,717,000 | -37,451,000 | 99,071,000 | -30,760,000 | -126,095,000 | -70,727,000 | 298,140,000 | 130,642,000 | -138,004,000 | -129,323,000 | 537,644,000 | -324,660,000 | 474,397,000 | 297,152,000 | 67,262,000 | 13,640,000 | -31,922,000 | -12,994,000 | 102,771,000 | 440,000 | 8,799,000 | -11,256,000 | 79,312,000 | 4,981,000 | -45,291,000 | 94,410,000 | 2,449,000 | 21,101,000 | 67,447,000 | 55,346,000 | 190,681,000 | -156,122,000 | 44,527,000 | 157,924,000 | -8,812,000 | -85,741,000 | 147,997,000 | -10,836,000 | -6,715,000 | 71,525,000 | -6,385,000 | 20,721,000 | 38,381,000 | -9,117,000 | 5,631,000 | 31,789,000 | 1,264,000 | -7,939,000 | 112,617,000 | -11,727,000 | 43,147,000 | 2,601,000 | 31,381,000 | ||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 5,425,000 | 25,696,000 | 7,648,000 | 30,217,000 | 8,245,000 | 20,981,000 | 27,272,000 | 8,490,000 | 28,264,000 | 8,433,000 | 26,758,000 | 6,412,000 | 37,851,000 | 2,775,000 | 35,034,000 | 2,689,000 | 39,848,000 | 3,006,000 | 43,439,000 | 9,077,000 | 32,680,000 | 8,069,000 | 33,297,000 | 12,268,000 | 34,525,000 | 7,748,000 | 40,630,000 | 6,733,000 | 36,770,000 | 10,243,000 | 36,331,000 | 51,506,000 | 536,000 | 51,451,000 | 51,362,000 | 568,000 | 86,633,000 | 201,000 | 56,138,000 | 56,176,000 | 427,000 | 50,807,000 | 50,993,000 | 661,000 | 52,712,000 | 31,275,000 | 7,578,000 | 70,241,000 | 42,763,000 | 8,456,000 | 42,855,000 | 43,173,000 | |||||||||||
income taxes paid | 19,576,000 | 36,551,000 | 19,264,000 | 1,510,000 | 2,470,000 | 28,512,000 | 3,495,000 | 11,685,000 | 20,046,000 | 28,996,000 | 3,081,000 | 8,745,000 | 17,161,000 | 52,723,000 | 3,978,000 | 26,001,000 | 32,973,000 | 18,182,000 | 2,609,000 | 4,577,000 | -229,000 | 36,305,000 | 9,216,000 | 20,931,000 | 25,334,000 | 33,748,000 | 3,770,000 | 16,694,000 | 8,470,000 | 41,482,000 | 3,607,000 | 33,824,000 | 46,613,000 | 3,882,000 | 39,140,000 | 42,943,000 | 4,833,000 | 41,989,000 | 4,835,000 | 35,905,000 | 59,260,000 | 4,119,000 | 31,737,000 | 46,681,000 | 6,317,000 | 41,943,000 | 54,590,000 | 6,156,000 | 34,920,000 | 43,415,000 | 4,891,000 | 20,714,000 | |||||||||||
capital expenditures incurred but not paid | 1,481,000 | -1,136,000 | 8,135,000 | 6,358,000 | -7,022,000 | 11,786,000 | 5,206,000 | 16,471,000 | 853,000 | -76,000 | 5,542,000 | 8,075,000 | 4,477,000 | -389,000 | 3,594,000 | 17,834,000 | -1,157,000 | -3,452,000 | 6,707,000 | 5,303,000 | -621,000 | 1,599,000 | 3,491,000 | 23,117,000 | -647,000 | -237,000 | 4,000,000 | 12,051,000 | 1,838,000 | -1,060,000 | 2,486,000 | -101,000 | -371,000 | 1,672,000 | |||||||||||||||||||||||||||||
net cash provided (used) by investing activities | -18,893,000 | 23,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -13,354,000 | -2,433,000 | -126,095,000 | -76,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets, including operating lease assets | -21,000 | 1,354,000 | 305,000 | -338,000 | 2,103,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on disposal of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on extinguishment of debt | 3,231,000 | 587,000 | 34,558,000 | 504,000 | 156,000 | 1,585,000 | 390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 989,000,000 | 67,000,000 | 220,622,000 | 216,000,000 | 624,000,000 | 229,000,000 | 237,000,000 | 0 | 300,004,000 | 555,500,000 | 232,000,000 | 199,500,000 | 151,500,000 | 116,004,000 | 126,500,000 | 92,500,000 | 122,500,000 | 120,314,000 | 126,505,000 | 160,500,000 | 77,500,000 | 58,500,000 | 0 | 112,000,000 | 800,000,000 | 77,500,000 | 0 | 232,719,000 | 164,000,000 | 947,100,000 | 0 | 929,200,000 | 0 | 157,101,000 | 222,404,000 | 13,000,000 | 121,000,000 | 98,000,000 | 465,000 | 12,001,000 | 82,638,000 | 101,259,000 | 142,976,000 | 151,991,000 | 1,885,109,000 | ||||||||||||||||||
repayments of long-term debt | -1,008,002,000 | -68,052,000 | -237,665,000 | -235,041,000 | -1,420,000 | -1,421,000 | -3,272,000 | -205,715,000 | -213,208,000 | -63,000 | -445,530,000 | -6,000 | -189,555,000 | -247,830,000 | -216,376,000 | -257,005,000 | -176,281,000 | -127,876,000 | -157,377,000 | -141,080,000 | -141,075,000 | -119,067,000 | -88,021,000 | ||||||||||||||||||||||||||||||||||||||||
loss on disposal of equipment and other property | 1,000 | 1,000 | 2,000 | 1,000 | -75,000 | 77,000 | -23,000 | 77,000 | 3,000 | 1,589,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for property and equipment, net of proceeds | -19,149,000 | -14,108,000 | -30,551,000 | -21,615,000 | -17,174,000 | -25,007,000 | -23,125,000 | -17,719,000 | -26,390,000 | -17,793,000 | -11,612,000 | -15,483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options | 70,000 | -49,000 | 5,000 | 2,766,000 | 373,000 | 66,000 | 272,000 | 1,449,000 | 33,000 | 205,000 | 837,000 | 275,000 | 258,000 | 2,403,000 | 14,280,000 | 2,341,000 | 8,015,000 | 2,716,000 | 14,609,000 | 37,156,000 | 465,000 | 14,070,000 | 7,319,000 | 5,466,000 | 7,260,000 | 5,996,000 | 2,969,000 | 11,118,000 | 8,993,000 | 2,874,000 | 933,000 | 2,874,000 | 142,000 | 68,000 | 2,000 | 105,000 | 134,000 | 252,000 | 303,000 | 215,000 | 246,000 | 239,000 | |||||||||||||||||||||
adjustments to reconcile net earnings to net cash provided (used) by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by operating activities | 24,697,000 | 54,951,000 | 31,034,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt, including prepayment costs | -233,927,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (gain)/loss on disposal of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by financing activities | -3,472,000 | -205,298,000 | 315,950,000 | -24,421,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net cash (used) provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by operating activities | 2,912,000 | -5,685,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income/(gain) on disposal and impairment of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of debt | 1,059,000 | 0 | -134,000 | -223,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by financing activities | -445,460,000 | -37,223,000 | 63,927,000 | 44,617,000 | -24,285,000 | 39,301,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | 33,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of equipment and other property | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on disposal and impairment of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax (benefit) shortfall from share-based compensation | 709,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -9,189,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
free cash flows | 48,893,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of property and equipment | 15,000 | 788,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit (shortfall) from share-based compensation | 1,178,000 | 245,000 | 531,000 | 34,000 | 17,000 | 8,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit/shortfall from share-based compensation | 879,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based compensation | 267,000 | 934,000 | 95,000 | 5,524,000 | 17,043,000 | 529,000 | 8,697,000 | 2,985,000 | 3,022,000 | 4,470,000 | 3,824,000 | 1,523,000 | 5,039,000 | 4,085,000 | 135,000 | 129,000 | 453,000 | -145,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -40,293,000 | 46,688,000 | 20,541,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable | 2,664,000 | -14,614,000 | 22,566,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | -651,000 | 2,781,000 | 530,000 | 403,000 | -5,282,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | 4,333,000 | 1,749,000 | 193,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on disposal of property and equipment | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in book cash overdraft | -302,000 | 2,818,000 | 1,175,000 | -6,515,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other receivables | 3,824,000 | -2,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on disposal of leaseholds and other property | 38,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | -9,033,000 | 29,866,000 | 9,850,000 | 16,286,000 | 19,377,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 5,998,000 | -5,778,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 11,324,000 | 48,662,000 | -4,844,000 | 6,999,000 | 2,248,000 | -22,472,000 | 25,794,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 48,303,000 | 48,019,000 | 11,244,000 | 57,732,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax shortfall (benefit) from share-based compensation | -22,000 | 115,000 | 111,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (gain) loss on disposal of leaseholds and other property | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax (shortfall) benefit from share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on disposal of leaseholds and other property | 63,000 | 150,000 | 279,000 | 631,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due from alberto-culver | 0 | 463,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity contributions | 0 | 575,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
special cash dividend paid | -2,342,148,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to alberto-culver | -41,936,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchases of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds related to notes with affiliated companies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments related to notes with affiliated companies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercises of alberto-culver stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity financing costs | -42,222,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash charge related to alberto-culver’s conversion to one class of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option expense |
We provide you with 20 years of cash flow statements for Sally Beauty stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Sally Beauty stock. Explore the full financial landscape of Sally Beauty stock with our expertly curated income statements.
The information provided in this report about Sally Beauty stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.