Regis Reports First Quarter 2010 Results

October 29, 2009 6:00 AM EDT

-First Quarter Operational Earnings of $0.30 per Share-

MINNEAPOLIS--(BUSINESS WIRE)-- Regis Corporation (NYSE: RGS), the global leader in the $170 billion hair care industry, today reported financial results for its first fiscal quarter ended September 30, 2009. First quarter reported earnings of $0.14 per diluted share included three non-operational items which, as discussed immediately below, reduced reported earnings per diluted share by $0.16 on a net overall basis. Absent these non-operational items, the Company's first quarter operational earnings were $0.30 per diluted share.

The Company previously announced on August 20, 2009, that it would incur non-operational charges in the first quarter related to the pre-payment of debt and the undertaking of a store closing initiative in the U.K. The total pre-tax expense for these two non-operational items was $21.6 million. In addition, the Company recorded within discontinued operations after-tax income of $3.2 million primarily related to additional tax benefit from the sale of the Trade Secret business. The reconciliation of reported earnings to operational earnings is included in today's press release, and a more comprehensive reconciliation is available on the Company's website at www.regiscorp.com.

On October 8, 2009, the Company reported first quarter consolidated total same-store sales declined 4.5 percent. Reported revenues for the first quarter ended September 30, 2009 decreased 1.3 percent to $606 million compared to $614 million in the first quarter of fiscal 2009.

"First quarter same-store sales were slightly ahead of plan but remained challenging due to overall macro level economic conditions which have impacted our customer visitation patterns. However, we are very pleased with our first quarter operating results due to our continued focus on expense control. In fact, if you adjust last year's results for the impact of our recent equity and convertible note issuance, our operational earnings per share in the quarter were flat compared to last year," commented Paul D. Finkelstein, Chairman and Chief Executive Officer. "Additionally, our operational earnings included $0.03 per share related to the pending settlement of two legal claims. Although the cost of these settlements is appropriately included in our operational earnings of $0.30 per share, one could certainly add these back when looking at our first quarter operating performance."

Mr. Finkelstein concluded, "Our first quarter results demonstrate the strength of our business model. We are in the quintessential replenishment business offering an affordable necessity, and even in these tough economic times our operations are extremely profitable. With greater consumer frugality, our focus on value based concepts is the appropriate strategy. We continue to be bullish about the long range prospects of our Company."

Regis Corporation will host a conference call discussing first quarter results today, October 29, 2009 at 3 p.m., Central time. Interested parties are invited to listen by logging on to www.regiscorp.com or dialing 877-941-2333. A replay of the call will be available later that day. The replay phone number is 800-406-7325, access code 4162580#.

About Regis Corporation

Regis Corporation (NYSE: RGS) is the beauty industry's global leader in beauty salons, hair restoration centers and cosmetology education. As of September 30, 2009, the Company owned, franchised or held ownership interests in 12,900 worldwide locations. Regis' corporate and franchised locations operate under concepts such as Supercuts, Sassoon Salon, Regis Salons, MasterCuts, SmartStyle, Cost Cutters, Cool Cuts 4 Kids and Hair Club for Men and Women. In addition, Regis maintains an ownership interest in Provalliance, which operates salons primarily in Europe, under the brands of Jean Louis David, Franck Provost and Saint Algue. Regis also maintains ownership interests in Empire Education Group in the U.S. and the MY Style concepts in Japan. System-wide, these and other concepts are located in the U.S. and in over 30 other countries in North America, South America, Europe, Africa and Asia. Regis also maintains a 49 percent ownership interest in Intelligent Nutrients, a business that provides a wide variety of certified organic products for health and beauty. For additional information about the company, including a reconciliation of non-GAAP financial information and certain supplemental financial information, please visit the Investor Information section of the corporate website at www.regiscorp.com. To join Regis Corporation's email alert list, click on this link: http://www.b2i.us/irpass.asp?BzID=913&to=ea&Nav=1&S=0&L=1

This press release contains "forward-looking statements" within the meaning of the federal securities laws, including statements concerning anticipated future events and expectations that are not historical facts. These forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The forward-looking statements in this document reflect management's best judgment at the time they are made, but all such statements are subject to numerous risks and uncertainties, which could cause actual results to differ materially from those expressed in or implied by the statements herein. Such forward-looking statements are often identified herein by use of words including, but not limited to, "may," "believe," "project," "forecast," "expect," "estimate," "anticipate" and "plan." In addition, the following factors could affect the Company's actual results and cause such results to differ materially from those expressed in forward-looking statements. These factors include competition within the personal hair care industry, which remains strong, both domestically and internationally; price sensitivity; changes in economic conditions, and in particular, continued weakness in the U.S. and global economies; changes in consumer tastes and fashion trends; the ability of the Company to implement its planned spending and cost reduction plan and to continue to maintain compliance with the financial covenants in its credit agreements; labor and benefit costs; legal claims; risk inherent to international development (including currency fluctuations); the continued ability of the Company and its franchisees to obtain suitable locations and financing for new salon development and to maintain satisfactory relationships with landlords and other licensors with respect to existing locations; governmental initiatives such as minimum wage rates, taxes and possible franchise legislation; the ability of the Company to successfully identify, acquire and integrate salons that support its growth objectives; the ability of the Company to maintain satisfactory relationships with suppliers; the ability of the Company to consummate the planned closure of salons and the related realization of the anticipated costs, benefits and time frame; or other factors not listed above. The ability of the Company to meet its expected revenue target is dependent on salon acquisitions, new salon construction and same-store sales increases, all of which are affected by many of the aforementioned risks. Additional information concerning potential factors that could affect future financial results is set forth in the Company's Annual Report on Form 10-K for the year ended June 30, 2009. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. However, your attention is directed to any further disclosures made in our subsequent annual and periodic reports filed or furnished with the SEC on Forms 10-K, 10-Q and 8-K and Proxy Statements on Schedule 14A.


REGIS CORPORATION (NYSE: RGS)

CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited)

as of September 30, 2009 and June 30, 2009

(In thousands, except per share data)

                                             September 30, 2009    June 30, 2009

ASSETS

Current assets:

Cash and cash equivalents                    $ 100,629             $ 42,538

Receivables, net                               60,107                44,935

Inventories                                    163,146               158,570

Deferred income taxes                          24,888                22,086

Income tax receivable                          38,427                47,164

Other current assets                           36,106                37,693

Total current assets                           423,303               352,986

Property and equipment, net                    382,664               391,538

Goodwill                                       768,511               764,422

Other intangibles, net                         125,250               126,961

Investment in and loans to affiliates          202,868               211,400

Other assets                                   52,877                45,179

Total assets                                 $ 1,955,473           $ 1,892,486

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:

Long-term debt, current portion              $ 50,017              $ 55,454

Accounts payable                               79,808                62,394

Accrued expenses                               154,116               156,638

Total current liabilities                      283,941               274,486

Commitments and contingencies

Long-term debt and capital lease               427,529               578,853
obligations

Other noncurrent liabilities                   246,134               236,287

Total liabilities                              957,604               1,089,626

Shareholders' equity:

Common stock, $0.05 par value; issued
and outstanding 57,105,604 and                 2,855                 2,194
43,881,364 common shares at September
30, 2009 and June 30, 2009, respectively

Additional paid-in capital                     324,872               151,394

Accumulated other comprehensive income         67,242                51,855

Retained earnings                              602,900               597,417

Total shareholders' equity                     997,869               802,860

Total liabilities and shareholders'          $ 1,955,473           $ 1,892,486
equity




REGIS CORPORATION (NYSE: RGS)

CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)

(In thousands, except per share data)

                                                Three Months Ended

                                                September 30,

                                                 2009             2008

Revenues:

Service                                          $ 449,278        $ 469,035

Product                                          126,191          134,183

Product sold to Premier (1)                      19,962

Royalties and fees                               10,119           10,311

                                                 605,550          613,529

Operating expenses:

Cost of service                                  255,969          267,077

Cost of product                                  59,533           65,619

Cost of product sold to Premier (1)              19,962

Site operating expenses                          52,676           48,402

General and administrative                       72,560           77,764

Rent                                             85,825           92,211

Depreciation and amortization                    27,191           27,268

Lease termination costs                          3,577            1,151

Total operating expenses                         577,293          579,492

Operating income                                 28,257           34,037

Other income (expense):

Interest expense                                 (27,316   )      (10,220   )

Interest income and other, net                   2,232            1,735

Income from continuing operations before
income taxes and equity in

income of affiliated companies                   3,173            25,552

Income taxes                                     (1,619    )      (9,958    )

Equity in income of affiliated companies,        3,057            492
net of income taxes

Income from continuing operations                4,611            16,086

Income (loss) from discontinued operations,      3,161            (1,600    )
net of taxes

Net income                                       $ 7,772          $ 14,486

Net income (loss) per share:

Basic:

Income from continuing operations                0.09             0.38

Income (loss) from discontinued operations       0.06             (0.04     )

Net income per share, basic                      $ 0.14    (2 )   $ 0.34

Diluted:

Income from continuing operations                0.09             0.37

Income (loss) from discontinued operations       0.06             (0.04     )

Net income per share, diluted                    $ 0.14    (2 )   $ 0.34    (2 )

Weighted average common and common
equivalent shares outstanding:

Basic                                            54,143           42,787

Diluted                                          54,184           43,107

Cash dividends declared per common share         $ 0.04           $ 0.04



(1) Premier Salons Beauty, Inc. (Premier) purchased Trade Secret, Inc. from Regis Corporation on February 16, 2009. The agreement included a provision that Regis Corporation will supply product to Premier at cost for a transition period of approximately six months following the date of the sale, with possible extension to not more than eleven months.

(2) Total is a recalculation; line items calculated individually do not sum to total.


REGIS CORPORATION (NYSE: RGS)

SELECTED CASH FLOW DATA

(In thousands)

                                                Three Months Ended

                                                September 30,

                                                2009           2008

Net cash provided by operating activities       $ 38,524         $  27,803

Net cash provided by (used in) investing        2,007          (60,923      )
activities

Net cash provided by financing activities       12,593         35,072

Effect of exchange rate changes on cash and     4,967          (4,313       )
cash equivalents

Increase (decrease) in cash and cash            58,091         (2,361       )
equivalents

Cash and cash equivalents:

Beginning of year                               42,538         127,627

End of year                                     $ 100,629      $ ,8 125,266




REGIS CORPORATION (NYSE: RGS)

Salon / Hair Restoration Center Counts and Revenues

                                                 September 30,     June 30,
SYSTEM-WIDE LOCATIONS:
                                                 2009              2009

Company-owned salons                             7,982             7,981

Franchise salons                                 2,050             2,045

Company-owned hair restoration centers           62                62

Franchise hair restoration centers               33                33

Ownership interest locations                     2,730             2,804

Total, system-wide                               12,857            12,925

SALON LOCATION SUMMARY

                                                 September 30,     June 30,
NORTH AMERICAN SALONS:
                                                 2009              2009

REGIS SALONS

Open at beginning of period                      1,071             1,078

Salons constructed                               5                 20

Acquired                                         2                 23

Less relocations                                 (5            )   (14      )

Salon openings                                   2                 29

Conversions

Salons closed                                    (7            )   (36      )

Total, Regis Salons                              1,066             1,071

MASTERCUTS

Open at beginning of period                      602               615

Salons constructed                               6                 14

Acquired

Less relocations                                 (2            )   (10      )

Salon openings                                   4                 4

Conversions

Salons closed                                                      (17      )

Total, MasterCuts Salons                         606               602

TRADE SECRET

Company-owned salons:

Open at beginning of period                                        674

Salons constructed                                                 10

Acquired

Franchise buybacks

Less relocations                                                   (4       )

Salon openings                                                     6

Conversions

Salons sold                                                        (655     )

Salons closed                                                      (25      )

Total company-owned salons

                                                 September 30,     June 30,

                                                 2009              2009

Franchise salons:

Open at beginning of period                                        106

Salons constructed                                                 1

Acquired

Less relocations

Salon openings                                                     1

Franchise buybacks

Interdivisional reclassification (3)                               (43      )

Salons sold                                                        (57      )

Salons closed                                                      (7       )

Total franchise salons

Total, Trade Secret Salons

SMARTSTYLE/COST CUTTERS IN WAL-MART

Company-owned salons:

Open at beginning of period                      2,300             2,212

Salons constructed                               38                71

Acquired

Franchise buybacks                                                 24

Less relocations                                 (3            )   (2       )

Salon openings                                   35                93

Conversions

Salons closed                                    (3            )   (5       )

Total company-owned salons                       2,332             2,300

Franchise salons:

Open at beginning of period                      122               146

Salons constructed                               2                 1

Acquired

Less relocations

Salon openings                                   2                 1

Conversions

Franchise buybacks                                                 (24      )

Salons closed                                                      (1       )

Total franchise salons                           124               122

Total, SmartStyle/Cost Cutters in Wal-Mart       2,456             2,422
Salons

SUPERCUTS

Company-owned salons:

Open at beginning of period                      1,114             1,132

Salons constructed                               2                 27

Acquired

Franchise buybacks                               1                 6

Less relocations                                                   (2       )

Salon openings                                   3                 31

Conversions                                                        (2       )

Salons closed                                    (7            )   (47      )

Total company-owned salons                       1,110             1,114

                                                 September 30,     June 30,

                                                 2009              2009

Franchise salons:

Open at beginning of period                      1,022             997

Salons constructed                               13                51

Acquired (2)

Less relocations                                 (1            )   (7       )

Salon openings                                   12                44

Conversions                                      1                 1

Franchise buybacks                               (1            )   (6       )

Salons closed                                    (5            )   (14      )

Total franchise salons                           1,029             1,022

Total, Supercuts Salons                          2,139             2,136

PROMENADE

Company-owned salons:

Open at beginning of period                      2,450             2,399

Salons constructed                               6                 36

Acquired                                                           71

Franchise buybacks                               3                 53

Less relocations                                 (4            )   (16      )

Salon openings                                   5                 144

Conversions                                                        1

Salons closed                                    (18           )   (94      )

Total company-owned salons                       2,437             2,450

Franchise salons:

Open at beginning of period                      901               914

Salons constructed                               10                40

Acquired

Less relocations                                 (2            )   (7       )

Salon openings                                   8                 33

Conversions                                      (1            )

Franchise buybacks                               (3            )   (53      )

Interdivisional reclassification (3)                               43

Salons closed                                    (8            )   (36      )

Total franchise salons                           897               901

Total, Promenade                                 3,334             3,351

INTERNATIONAL SALONS (1)

Company-owned salons:

Open at beginning of period                      444               472

Salons constructed                                                 4

Acquired

Franchise buybacks

Less relocations                                                   (1       )

Salon openings                                                     3

Conversions

Salons closed                                    (13           )   (31      )

Total, International salons                      431               444

                                                 September 30,     June 30,
TOTAL SYSTEM-WIDE SALONS:
                                                 2009              2009

Company-owned salons:

Open at beginning of period                      7,981             8,582

Salons constructed                               57                182

Acquired                                         2                 94

Franchise buybacks                               4                 83

Less relocations                                 (14           )   (49      )

Salon openings                                   49                310

Conversions                                                        (1       )

Salons sold                                                        (655     )

Salons closed                                    (48           )   (255     )

Total company-owned salons                       7,982             7,981

Franchise salons:

Open at beginning of period                      2,045             2,163

Salons constructed                               25                93

Acquired (2)

Less relocations                                 (3            )   (14      )

Salon openings                                   22                79

Conversions                                                        1

Franchise buybacks                               (4            )   (83      )

Salons sold                                                        (57      )

Salons closed                                    (13           )   (58      )

Total franchise salons                           2,050             2,045

Total Salons                                     10,032            10,026

HAIR RESTORATION CENTERS:

Company-owned hair restoration centers:

Open at beginning of period                      62                57

Salons constructed                               2                 8

Acquired

Franchise buybacks                                                 2

Less relocations                                 (2            )   (5       )

Salon openings                                                     5

Conversions

Sites closed

Total company-owned hair restoration centers     62                62

                                                 September 30,     June 30,

                                                 2009              2009

Franchise hair restoration centers:

Open at beginning of period                      33                35

Salons constructed

Acquired

Less relocations

Salon openings

Franchise buybacks                                                 (2       )

Sites closed

Total franchise hair restoration centers         33                33

Total Hair Restoration Centers                   95                95

Ownership interest locations                     2,730             2,804

Grand Total, System-wide                         12,857            12,925




(1) Canadian and Puerto Rican salons are included in the Regis Salons,
MasterCuts, Supercuts and Promenade concepts and not included in the
International salon totals.

(2) Represents primarily the acquisition of franchise networks.

(3) On February 16, 2009 the Company announced the completion of the sale of
Trade Secret retail product division to Premier Salons Beauty, Inc. As a result
of this transaction, the Company reported the Trade Secret operations as
discontinued operations for all periods presented. Forty-three franchise salons
were not included in the sale of Trade Secret to Premier Salons Beauty, Inc. and
are not reported as discontinued operations. These franchise salons are now
included in Promenade.

Relocations represent a transfer of location by the same salon concept.

Conversions represent the transfer of one salon concept to another concept.




REVENUES BY CONCEPT:

                                    Three Months Ended

                                    September 30,

(Dollars in thousands)               2009           2008

North American salons:

Regis                                $ 110,601      $ 122,322

MasterCuts                           41,092         43,431

SmartStyle (1)                       131,274        131,256

Supercuts (1)                        79,070         78,271

Promenade (1)(4)                     169,741        154,654

Total North American salons (3)      531,778        529,934

International salons                 38,799         48,448

Hair restoration centers (1)         34,973         35,147

Consolidated revenues                $ 605,550      $ 613,529

Percent change from prior year       (1.3      )%   1.0       %

Same-store sales decrease (2)        (4.5      )%   (0.1      )%




(1) Includes aggregate franchise royalties and fees of $10.1 and $10.3 million
for the three months ended September 30, 2009 and 2008, respectively. North
American salon franchise royalties and fees represented 93.8 percent of total
franchise revenues in the three months ended September 30, 2009 and 2008,
respectively.

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

(3) Beginning with the period ended December 31, 2008, the operations of Trade
Secret concept within the North American reportable segment were accounted for
as a discontinued operation. All periods presented reflect Trade Secret as a
discontinued operation. Accordingly, Trade Secret revenues are excluded from
this presentation.

(4) Premier Salons Beauty, Inc. (Premier) purchased Trade Secret, Inc. from
Regis Corporation on February 16, 2009. The agreement included a provision that
Regis Corporation will supply product to Premier at cost for a transition period
of approximately six months following the date of the sale, with possible
extension to not more than eleven months. For the three ended September 30,
2009, the Company generated revenue of $20.0 million, respectively, in product
sold to Premier, which represented 3.3 percent of consolidated revenues,
respectively.



FINANCIAL INFORMATION BY SEGMENT:

Financial information concerning the Company's salon, school and hair restoration businesses is shown in the following tables.


                 For the Three Months Ended September 30, 2009 (1)

                                              Hair

                 Salons                       Restoration   Unallocated

(Dollars in      North       International    Centers       Corporate       Consolidated
thousands)       America

Revenues:

Service          $ 405,141   $ 28,193         $ 15,944      $               $ 449,278

Product            97,188      10,606           18,397                        126,191

Product sold       19,962                                                     19,962
to Premier (2)

Royalties and      9,487                        632                           10,119
fees

                   531,778     38,799           34,973                        605,550

Operating
expenses:

Cost of            232,452     14,557           8,960                         255,969
service

Cost of            48,670      5,409            5,454                         59,533
product

Cost of
product sold       19,962                                                     19,962
to Premier

Site operating     48,750      2,671            1,255                         52,676
expenses

General and        27,787      2,835            8,421         33,517          72,560
administrative

Rent               73,593      9,404            2,282         546             85,825

Depreciation
and                17,920      1,500            3,014         4,757           27,191
amortization

Lease
termination        25          3,552                                          3,577
costs

Total
operating          469,159     39,928           29,386        38,820          577,293
expenses

Operating          62,619      (1,129      )    5,587         (38,820   )     28,257
income (loss)

Other income
(expense):

Interest                                                      (27,316   )     (27,316    )
expense

Interest
income and                                                    2,232           2,232
other, net

Income (loss)
from
continuing
operations

before income
taxes and
equity in
income

of affiliated    $ 62,619    $ (1,129      )  $ 5,587       $ (63,904   )   $ 3,173
companies




(1) Beginning with the period ended December 31, 2008, the operations of the
Trade Secret concept within the North American reportable segment were accounted
for as a discontinued operation. All comparable periods reflect Trade Secret as
a discontinued operation.

(2) Premier Salons Beauty, Inc. (Premier) purchased Trade Secret, Inc. from
Regis Corporation on February 16, 2009. The agreement included a provision that
Regis Corporation will supply product to Premier at cost for a transition period
of approximately six months following the date of the sale, with possible
extension to not more than eleven months.




                 For the Three Months Ended September 30, 2008(1)

                                             Hair

                 Salons                      Restoration   Unallocated

(Dollars in      North       International   Centers       Corporate      Consolidated
thousands)       America

Revenues:

Service          $ 417,549   $ 35,399        $ 16,087      $ --           $ 469,035

Product            102,713     13,049          18,421        --             134,183

Royalties and      9,672                       639           --             10,311
fees

                   529,934     48,448          35,147        --             613,529

Operating
expenses:

Cost of            239,655     18,750          8,672         --             267,077
service

Cost of            52,915      7,025           5,679         --             65,619
product

Site operating     44,339      2,645           1,418         --             48,402
expenses

General and        31,570      4,167           8,704         33,323         77,764
administrative

Rent               77,305      12,347          2,052         507            92,211

Depreciation
and                18,191      1,816           2,704         4,557          27,268
amortization

Lease
termination        1,151       --                                           1,151
costs

Total
operating          465,126     46,750          29,229        38,387         579,492
expenses

Operating          64,808      1,698           5,918         (38,387   )    34,037
income (loss)

Other income
(expense):

Interest           --          --              --            (10,220   )    (10,220    )
expense

Interest
income and         --          --              --            1,735          1,735
other, net

Income (loss)
from
continuing
operations

before income
taxes and
equity in
income

of affiliated    $ 64,808    $ 1,698         $ 5,918       $ (46,872   )  $ 25,552
companies



(1) Beginning with the period ended December 31, 2008, the operations of the Trade Secret concept within the North American reportable segment were accounted for as a discontinued operation. All comparable periods reflect Trade Secret as a discontinued operation.

REGIS CORPORATION (NYSE: RGS)

NON-GAAP FINANCIAL MEASURES (Unaudited)

The Company's press release announcing results of operations for the three month period ended September 30, 2009 includes references to the following "non-GAAP financial measures" as defined by Regulation G of the Securities and Exchange Commission:

  • First quarter reported earnings of $0.14 per diluted share included three non-operational items, which on a net overall basis reduced reported earnings per diluted share by $0.16. Absent these non-operational items, the Company's first quarter operational earnings were $0.30 per diluted share.
  • The total pre-tax expense for these two non-operational items was $21.6 million. In addition, the Company recorded within discontinued operations after-tax income of $3.2 million primarily related to additional tax benefit from the sale of the Trade Secret business.

Non-GAAP Diluted Net Income Per Share

The table below is provided to assist the reader's understanding of the three
month period ending September 30, 2009 earnings. The Company believes that
adjusted net income per diluted share from operations, a non-GAAP financial
measure, is a useful basis to compare the Company's results against, because
unusual items during the three month period ending September 30, 2009, impacted
the Company's reported net income (see "Adjustments" in table below). The
presentation below reconciles as reported net income per diluted share (U.S.
GAAP amounts) to adjusted net income per diluted share from operations. The
adjusted net income per diluted share information should not be construed as an
alternative to reported results under U.S. GAAP.




                                                 Three Months     Three Months

                                                 Ended            Ended

                                                 September 30,    September 30,

                                                 2009             2008

                                                 (Dollars)        (Dollars)

Diluted net income per share, as reported        $ 0.143          $ 0.336
(U.S. GAAP) (5)

Adjustments:

Fees on pre-payment of debt (1) (6)              $ 0.171          $

Lease termination costs (2) (6)                    0.034            0.016

Discontinued operations (3) (6)                    (0.050 )         0.038

Diluted net income per share from operations,    $ 0.298          $ 0.390
adjusted

Offering impact (4)                                               $ (0.095 )

Diluted net income per share from operations,                     $ 0.295
pro-forma




(1) The first quarter ending September 30, 2009 included $18.0 million ($10.9
million after-tax) in expenses associated with the prepayment of debt.

(2) The first quarters ending September 30, 2009 and 2008 included $3.6 million
($2.1 million after-tax) and $1.2 million ($0.7 million after-tax),
respectively, in expense associated with the lease termination costs as part of
the store closing plan of up to 80 and 160 underperforming company-owned salons,
respectively.

(3) The first quarters ending September 30, 2009 and 2008 included $3.2 million
and ($1.6) million in income (loss), respectively from Trade Secret business,
which is reported as discontinued operations.

(4) On a pro-forma basis for the three months ended September 30, 2008,
adjustments for the debt and equity offerings that occurred during the three
months ending September 30, 2009 would have increased net income through the
incremental savings on interest expense by approximately $2.0 million after-tax
and increased the number of diluted shares by approximately 20.5 million.

(5) Diluted weighted average common and common equivalent shares outstanding
were 54.2 and 43.1 million shares for the three months ended September 30, 2009
and 2008, respectively. The dilutive effect of the convertible debt was not
included in the reported diluted earnings per share as the effect was
anti-dilutive under the if-converted method.

(6) The earnings per share impact of the adjustments for the three months ended
September 30, 2009 includes the convertible share common stock equivalent of 9.5
million additional shares as operational earnings are dilutive under the
if-converted method. The impact of the additional 9.5 million shares changed the
EPS impact of the discontinued operations adjustment from $0.06 per share to
$0.05 per share.




    Source: Regis Corporation


Related Categories

Press Releases

Stocks Mentioned

RGS 15.68

-0.35 -2.18%
Volume: 194,193
Track RGS


Related Entities


Add Your Comment