SALLY BEAUTY HOLDINGS, INC. SBH Income Statement

Sally beauty holdings, inc. (SBH)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10	Dec'09	Jun'09
Net sales
3,792	3,867	3,876	3,876	3,897	3,927	3,932	3,940	3,942	3,933	3,938	3,940	3,940	3,954	3,952	3,940	3,910	3,867	3,834	3,814	3,795	3,777	3,753	3,715	3,678	3,657	3,622	3,598	3,573	3,564	3,523	3,478	3,427	3,340	3,269	3,179	3,086	3,004	2,916	2,841	0	0	0
Cost of goods sold
1,926	1,962	1,965	1,967	1,977	1,988	1,988	1,992	1,984	1,973	1,973	1,974	1,978	1,992	1,988	1,984	1,972	1,949	1,936	1,924	1,911	1,904	1,893	1,873	1,855	1,845	1,826	1,812	1,799	1,798	1,780	1,762	1,745	1,703	1,674	1,631	1,588	1,554	1,511	1,485	0	0	0
Gross profit
1,866	1,904	1,910	1,909	1,920	1,938	1,944	1,948	1,958	1,959	1,964	1,965	1,962	1,961	1,963	1,955	1,938	1,918	1,897	1,890	1,884	1,873	1,860	1,841	1,823	1,811	1,795	1,786	1,773	1,765	1,743	1,715	1,682	1,637	1,594	1,547	1,498	1,450	1,404	1,356	0	0	0
Selling, general and administrative expenses
1,485	1,463	1,452	1,454	1,473	1,479	1,484	1,480	1,469	1,460	1,463	1,546	1,518	1,500	1,465	1,351	1,339	1,315	1,313	1,302	1,295	1,290	1,273	1,254	1,229	1,216	1,202	1,206	1,202	1,191	1,179	1,156	1,124	1,106	1,086	1,061	1,058	1,034	1,012	977	0	0	0
Depreciation and amortization
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	97	94	92	89	85	82	80	79	78	76	74	72	69	67	65	64	63	62	61	59	58	55	53	51	48	0	0	0
Restructuring
6	-2	-0	43	33	32	33	-9	12	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating earnings
373	443	458	445	427	426	426	435	463	471	478	477	481	484	498	506	503	510	495	502	506	501	506	508	516	520	520	510	504	507	499	495	495	469	448	427	384	362	340	329	0	0	0
Interest expense
91	93	96	98	97	98	98	126	128	130	132	107	106	107	144	146	149	151	116	116	117	117	116	114	111	109	107	233	233	229	138	182	128	78	112	-283	-227	-170	-112	116	0	0	0
Earnings before provision for income taxes
282	349	362	347	330	327	328	309	334	341	345	370	374	377	354	359	354	358	378	385	389	384	390	394	404	410	412	404	398	406	360	354	353	322	335	314	270	248	227	213	0	0	0
Provision for income taxes
75	90	90	89	85	87	70	70	87	98	130	138	141	141	131	133	133	136	143	144	143	141	144	145	150	150	151	142	139	144	127	133	132	119	122	113	97	90	84	80	0	0	0
Net earnings
206	259	271	257	244	240	258	238	246	242	215	231	233	236	222	226	221	222	235	240	245	242	245	249	253	260	261	261	258	261	233	221	221	202	213	201	173	158	143	133	0	0	0
Earnings per share:
Basic
0.12	0.46	0.58	0.59	0.55	0.55	0.47	0.48	0.49	0.65	0.27	0.49	0.41	0.39	0.35	0.47	0.41	0.28	0.36	0.40	0.39	0.35	0.40	0.43	0.36	0.35	0.39	0.43	0.37	0.33	0.37	0.38	0.36	0.16	0.30	0.38	0.27	0.22	0.23	0.23	0.19	0.14	0.17
Diluted
0.12	0.45	0.59	0.59	0.54	0.54	0.46	0.48	0.49	0.65	0.28	0.49	0.40	0.39	0.35	0.46	0.41	0.28	0.36	0.39	0.39	0.35	0.39	0.42	0.35	0.35	0.38	0.42	0.36	0.32	0.36	0.37	0.35	0.16	0.29	0.37	0.26	0.22	0.23	0.22	0.19	0.14	0.17
Weighted-average shares:
Basic
114	116	118	120	120	119	119	120	124	127	130	135	140	143	145	145	146	150	154	157	157	156	154	158	162	163	166	168	173	178	179	182	186	184	183	183	182	182	182	181	181	181	181
Diluted
115	117	118	120	120	120	119	121	125	128	130	136	141	144	146	147	148	152	155	159	159	158	157	162	166	167	169	173	178	183	184	188	191	190	188	188	187	187	184	184	183	183	183