The following section discusses management's view of Sally Beauty's financial
condition and results of operations for fiscal year 2022 compared to fiscal year
2021. See Item 7. "Management's Discussion and Analysis of Financial Condition
and Results of Operations" in Part II of our Annual Report on Form 10-K for the
fiscal year ended September 30, 2021, for a discussion of the financial
condition and results of operations for fiscal year 2021 compared to fiscal year
2020. This section should be read in conjunction with the audited consolidated
financial statements of Sally Beauty and the related notes included elsewhere in
this Annual Report. This Management's Discussion and Analysis of Financial
Condition and Results of Operations section may contain forward-looking
statements. See "Cautionary Notice Regarding Forward-Looking Statements" and
"Risk Factors" 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.

Executive Summary

Fiscal 2022 was a successful year, delivering strong gross margins and positive net earnings amidst a highly dynamic and challenging macro environment. Our Company navigated inflationary pressures and supply chain headwinds, while remaining focused on serving our customers.

For fiscal 2023, we will be leveraging and building upon the modern retail infrastructure we've built in recent years and focusing on three key strategic initiatives to drive growth and profitability:


  • Enhancing our customer centricity;


    •   Growing high margin owned brands at Sally Beauty and amplifying
        innovation; and

• Increasing the efficiency of our operations and optimizing our capabilities.

We believe focusing in these areas will position our company for future growth and further enhance our ability to meet our customers where they are.

Financial Results Summary of the Fiscal Year Ended September 30, 2022:

• Consolidated net sales for the fiscal year decreased $59.4 million, or


           1.5%, to $3,815.6 million and included a negative impact from 

changes


           in foreign currency exchange rates of $34.3 million, or 3.5% of
           consolidated net sales;


       •   Consolidated comparable sales for the fiscal year increased 0.6%,
           compared to the prior fiscal year;


       •   Consolidated gross profit decreased by $34.2 million, or 1.7%, to
           $1,919.2 million. Gross margin decreased 10 basis points to 50.3%
           compared to the prior fiscal year;


       •   Consolidated operating earnings for the fiscal year decreased $80.8
           million, or 19.3%, to $337.6 million. Operating margin decreased 200
           basis points to 8.8% compared to the prior fiscal year;

• Consolidated net earnings for the fiscal year decreased $56.3 million,


           or 23.5%, to $183.6 million;


• Diluted earnings per share for the fiscal year were $1.66 compared to

$2.10 for the prior fiscal year;


       •   Cash provided by operations was $156.5 million for the fiscal year
           compared to $381.9 million for the prior fiscal year;


       •   Reduction of $231.0 million in debt resulting mostly from the early
           redemption of our 8.75% senior notes due 2025 ("2025 Senior Notes");
           and


       •   In the fourth quarter of the fiscal year, our Board approved the
           planned closure of 330 SBS and 35 BSG stores mostly over the next
           fiscal year and two BSG distribution centers in Clackamas,

Oregon and

Pottsville, Pennsylvania during the first fiscal quarter of

fiscal year


           2023, as part of our Distribution Center Consolidation and Store
           Optimization Plan.


                                     - 26 -

--------------------------------------------------------------------------------

Distribution Center Consolidation and Store Optimization Plan



The Distribution Center Consolidation and Store Optimization Plan's core
strategy is accelerating store closures in various markets where we believe we
can successfully recapture sales and improve profitability. By optimizing our
large store portfolio, we can further focus on our customers' shopping
experience and our product offerings, while returning value to our
shareholders. In addition, the Company will also be optimizing its supply chain
by closing two small distribution centers in Oregon and Pennsylvania and
transferring the volumes to larger distribution centers, effective in December
2022.

Trends Impacting Our Business



Inflationary pressures started to impact consumer spending behavior in fiscal
2022 as cautious shoppers stalled discretionary spending due to the higher cost
for products and services. Moreover, there was still volatility in the global
supply chain, as freight carriers passed higher fuel prices to customers. During
the fiscal year, these headwinds resulted in lower traffic and conversion in our
business and increases in certain operating costs, including inbound freight and
delivery expenses. Additionally, due to general labor shortages in the U.S.
during the year, especially among retail and hourly employees, we experienced an
increase in our compensation costs in order to attract and retain associates. We
continue to monitor these challenges and implement measures to help mitigate
their impacts, including managing our inventory levels to reduce out-of-stock
items, adjusting our promotional activities, optimizing our store base through
our Distribution Center Consolidation and Store Optimization Plan (see Note 16,
Restructuring) and expanding our partnerships with delivery service providers.
Although these initiatives have helped mitigate ongoing macro-headwinds we
cannot reasonably predict the long-term effects of inflation and supply chain
disruptions.

Furthermore, in a measure to curb inflation, the U.S. Federal Reserve has
continued to increase the federal funds effective rate. In turn, these increases
have raised the cost of debt borrowings. We currently have approximately $476.0
million in variable rate debt, with $407.5 million hedged with interest rate
caps to help mitigate the impact of rising rates. Future increases in the
federal funds effective rate could have a material adverse impact to our cost of
debt, including any future changes in our debt structure.

Impact of COVID-19 on Our Business



During the fiscal year, we experienced disruptions to our business as a result
of the COVID-19 pandemic and we took certain actions in order to protect our
customers and associates. In particular, our store operations faced challenges
and disruptions related to COVID-19 surges and variants. While we have seen
signs of stabilization, we cannot reasonably predict the effects of new variants
or expect improving trends to continue. Therefore, our future performance may
partially depend on impacts of COVID-19 such as decreased customer in-store
traffic, temporary store closures, and continued labor and supply chain
disruptions.

Refer to Item 1A. "Risk Factors," for further discussion on the risks and uncertainties created by COVID-19.

Comparable Sales



The Company's initiative to invest in our digital platforms support our
omni-channel strategy to provide customers an enhanced shopping experience. As
such, we believe that comparable sales is an appropriate performance indicator
to measure our sales growth compared to the prior period. Our comparable sales
include sales from stores that have been operating for 14 months or longer as of
the last day of a month and e-commerce revenue. Additionally, comparable sales
include sales to franchisees and full service sales. Our comparable sales
excludes the effect of changes in foreign exchange rates and sales from stores
relocated until 14 months after the relocation. Revenue from acquisitions are
excluded from our comparable sales calculation until 14 months after the
acquisition. Our calculation of comparable sales might not be the same as other
retailers as the calculation varies across the retail industry.

                                     - 27 -
--------------------------------------------------------------------------------




Results of Operations

Key Operating Metrics

The following table sets forth, for the periods indicated, information
concerning key measures we rely on to assess our operating performance (dollars
in thousands):
                                                                                  2022 vs. 2021
                                       Fiscal Year Ended September 30,         Amount          %
                                          2022                  2021           Change        Change
Net sales:
SBS                                 $      2,193,044        $   2,278,382     $ (85,338 )       (3.7 )%
BSG                                        1,622,521            1,596,615        25,906          1.6 %
Consolidated                        $      3,815,565        $   3,874,997     $ (59,432 )       (1.5 )%
Gross profit:
SBS                                 $      1,273,882        $   1,318,473     $ (44,591 )       (3.4 )%
BSG                                          645,283              634,861        10,422          1.6 %
Consolidated                        $      1,919,165        $   1,953,334     $ (34,169 )       (1.7 )%
Segment gross margin:
SBS                                             58.1 %               57.9 %          20     bps
BSG                                             39.8 %               39.8 %           -     bps
Consolidated                                    50.3 %               50.4 %         (10 )   bps

Net earnings:
Segment operating earnings:
SBS                                 $        350,884        $     417,658     $ (66,774 )      (16.0 )%
BSG                                          193,407              205,078       (11,671 )       (5.7 )%
Segment operating earnings                   544,291              622,736       (78,445 )      (12.6 )%
Unallocated expenses and
restructuring (a) (b)                        206,651              204,293         2,358          1.2 %
Consolidated operating earnings              337,640              418,443       (80,803 )      (19.3 )%
Interest expense                              93,543               93,509            34          0.0 %
Earnings before provision for
income taxes                                 244,097              324,934       (80,837 )      (24.9 )%
Provision for income taxes                    60,544               85,076       (24,532 )      (28.8 )%
Net earnings                        $        183,553        $     239,858     $ (56,305 )      (23.5 )%
Number of stores at end-of-period (including franchises):
SBS                                            3,439                3,653          (214 )       (5.9 )%
BSG                                            1,355                1,385           (30 )       (2.2 )%
Consolidated                                   4,794                5,038          (244 )       (4.8 )%
Comparable sales growth (decline)
SBS                                             (0.6 )%               9.1 %        (970 )   bps
BSG                                              2.3 %               10.3 %        (800 )   bps
Consolidated                                     0.6 %                9.6 %        (900 )   bps


(a) Unallocated expenses represent certain corporate costs (such as payroll,

share-based compensation, employee benefits and travel expense for corporate

staff, certain professional fees and corporate governance expenses) that have

not been charged to our segments and are included in SG&A expenses in our

consolidated statements of earnings.

(b) Restructuring primarily relates to our Distribution Center Consolidation and

Store Optimization and Transformation Plans.


                                     - 28 -
--------------------------------------------------------------------------------

The Fiscal Year Ended September 30, 2022, compared to the Fiscal Year Ended September 30, 2021

Net Sales

SBS. The decrease in net sales for SBS was primarily driven by the following (in thousands):



Comparable sales                     $ (14,013 )
Sales outside comparable sales (a)     (38,334 )
Foreign currency exchange              (32,991 )
Total                                $ (85,338 )

(a) Includes stores opened for less than 14 months, net of stores closures.




The decrease in SBS's net sales was driven by the impact of store closures, the
unfavorable impact of foreign exchange rates and lower comparable sales. SBS's
comparable sales were lower due to fewer transactions, impacted by lower
traffic, partially offset by a higher average ticket. The average ticket
increase resulted from higher average unit retail prices, led by our hair color
and care categories, partially offset by lower average unit volume.

BSG. The increase in net sales for BSG was driven by the following (in thousands):



Comparable sales                     $ 35,564
Sales outside comparable sales (a)     (8,330 )
Foreign currency exchange              (1,328 )
Total                                $ 25,906

(a) Includes stores opened for less than 14 months, net of stores closures.




The increase in BSG's net sales was driven by higher comparable sales, partially
offset by the impact of closed stores and the unfavorable impact of foreign
exchange rates. BSG's comparable sales increase was driven by a higher average
ticket, partially offset by lower traffic. The higher average ticket resulted a
from higher average unit retail prices, led by color, care and styling tools
categories, partially offset by lower average unit volume.

Gross Profit



SBS. SBS's gross profit decrease was driven by a decrease in sales, partially
offset by a higher gross margin. SBS's gross margin increase was driven by
improvement of pricing leverage and the impact of fewer write-downs of obsolete
personal-protective equipment. This improvement to margins was partially offset
by the impact of inventory write-downs resulting from our Distribution Center
Consolidation and Store Optimization Plan, higher distribution and freight costs
and an unfavorable sales mix shift between the U.S. and international markets,
resulting from the temporary closing of certain international operations in the
prior year due to COVID-19.

BSG. BSG's gross profit increased due to the increase in sales in the current
fiscal year. BSG's gross margin was flat when compared to the prior year,
however, BSG's gross margin includes improvements from pricing leverage and
fewer write-downs of personal-protective equipment, offset by the impact of
inventory write-downs resulting from our Distribution Center Consolidation and
Store Optimization Plan and higher distribution and freight costs.

Selling, General and Administrative Expenses



SBS. SBS's SG&A expenses increased $22.1 million, or 2.5%, to $923.0 million for
fiscal year 2022, which includes the unfavorable impact from foreign exchange
rates of $13.2 million due to the strengthening of the U.S. Dollar compared to
currencies in our foreign operations. As a percentage of SBS net sales, SG&A for
fiscal year 2022 was 42.1% compared to 39.5% for fiscal year 2021. The increase
as a percentage of sales was driven by higher wage expenses, as a result of
higher wages within general labor markets and store re-openings in certain
international markets.

BSG. BSG's SG&A expenses increased $22.1 million, or 5.1%, to $451.9 million for
fiscal year 2022. As a percentage of BSG net sales, SG&A for fiscal year 2022
was 27.9% compared to 26.9% for fiscal year 2021. The increase as a percentage
of sales was driven primarily by higher delivery expense, advertising expense
and depreciation expenses.

                                     - 29 -
--------------------------------------------------------------------------------


Unallocated.  Unallocated SG&A expenses, which represent certain corporate costs
that have not been charged to our reporting segments, decreased $20.6 million,
or 10.3%, to $179.1 million. This decrease was as a result of lower COVID-19
expenses of $26.3 million, including the impact of $31.2 million in donation
expense in the prior year, partially offset by higher information technology
expense of $6.7 million.

Restructuring

For fiscal year 2022, we incurred $27.6 million in restructuring charges, which
includes $24.8 million in asset impairments related to our Distribution Center
Consolidation and Store Optimization Plan and other expenses in connection to
our Transformation Plan. For fiscal year 2021, we incurred $4.6 million in
restructuring charges related to our Transformation Plan and Project Surge. See
Note 16, Restructuring, for more information on our restructuring plans.

Interest Expense



Interest expense was flat due to the interest savings from the repayment of our
2025 Senior Notes in fiscal year 2022 offset by the impact of debt
extinguishment cost, including a redemption premium of $13.1 million in
connection with repayment of the 2025 Senior Notes, higher interest rates on our
variable debt and increased borrowings on our ABL facility during the current
fiscal year.

Provision for Income Taxes

For fiscal year 2022 and 2021, our effective tax rate was 24.8% and 26.2%,
respectively. The decrease in the effective tax rate was primarily due to the
release of $19.9 million of valuation allowance against foreign subsidiary net
operating losses, offset by $7 million in expense arising from uncertain tax
positions. See Note 14 for more information on our effective tax rate.

Our effective tax rate may fluctuate on a quarterly and/or annual basis due to
various factors including, but not limited to, total earnings and the mix of
earnings by jurisdiction, new tax laws, as well as changes in valuation
allowances and uncertain tax positions.

Liquidity and Capital Resources



At September 30, 2022, we had $483.5 million in our liquidity pool, which
includes amounts available for borrowings under our ABL facility and cash and
cash equivalents of $70.6 million. Based upon the current level of operations
and anticipated growth, we anticipate existing cash balances (excluding certain
amounts permanently invested in connection with foreign operations) as well as
cash expected to be generated by operations and funds available under the ABL
facility will be sufficient to fund working capital requirements, potential
acquisitions, anticipated capital expenditures (including information technology
investments and store projects) and debt repayments over the next 12 months.

Working capital (current assets less current liabilities) decreased $254.2
million to $464.5 million at September 30, 2022, compared to $718.7 million at
September 30, 2021. This decrease was driven by the repayment of our 8.75%
Senior Notes through the use of excess cash and additional borrowing on our ABL
facility. Additionally, cash was further reduced by stock repurchases during the
fiscal year. The decrease to working capital was partially offset by higher
inventory as a result of inflationary cost increases and additional inventory
purchases related to BSG's growth through distribution partnerships, partially
offset by the inventory mark-downs in connection with our Distribution Center
Consolidation and Store Optimization Plan. The ratio of current assets to
current liabilities was 1.70 to 1.00 at September 30, 2022, compared to 2.08 to
1.00 at September 30, 2021.

We utilize our ABL facility for the issuance of letters of credit, for certain
working capital and liquidity needs and to manage normal fluctuations in our
operational cash flow. In that regard, we may from time to time draw funds under
the ABL facility for general corporate purposes including funding of capital
expenditures, acquisitions, interest payments due on our indebtedness, paying
down other debt and opportunistic share repurchases. The amounts drawn are
generally paid down with cash provided by our operating activities. As of
September 30, 2022, we had $68.5 million outstanding and $412.9 million
available for borrowings under the ABL facility, subject to borrowing base
limitations and outstanding letters of credit of $18.6 million. During the
fiscal year ended September 30, 2022, the weighted average interest rate on our
borrowings under the ABL facility was 3.5%.

                                     - 30 -
--------------------------------------------------------------------------------

Share Repurchase Programs



During fiscal year 2022, we repurchased and subsequently retired approximately
6.8 million shares of our common stock under a share repurchase program a cost
of $130.3 million. During fiscal year 2021, we did not repurchase any of our
common stock. We funded these share repurchases with cash from operations and
borrowings under the ABL facility. As of September 30, 2022, we had
approximately $595.8 million of additional share repurchase authorization
remaining under our Share Repurchase Program. In fiscal year 2021, the Board
approved a term extension of the program through September 30, 2025.

Historical Cash Flows



For the fiscal years 2022 and 2021, our primary sources of cash have been funds
provided by operating activities and when necessary, borrowings under our ABL
facility, as appropriate. The primary non-operating uses of cash during the past
two years were for share repurchases, debt repayments and capital expenditures.

The following table shows our sources and uses of cash for the periods presented
(in thousands):

                                                   Fiscal Year Ended September 30,
                                                  2022           2021          Change

Net cash provided by operating activities $ 156,500 $ 381,860

  $ (225,360 )
Net cash used by investing activities            (102,419 )      (76,019 )      (26,400 )
Net cash used by financing activities            (373,679 )     (419,968 )  

46,289


Effect of foreign currency exchange rate
changes on cash and cash equivalents              (10,803 )          935        (11,738 )
Net decrease in cash and cash equivalents      $ (330,401 )   $ (113,192 )

$ (217,209 )

Net Cash Provided by Operating Activities



Net cash provided by operating activities decreased for fiscal year 2022,
compared to fiscal year 2021, primarily due to the reduction in our accounts
payable and accrued liabilities, which was mostly attributable to the timing of
payments for inventory, personal-protective equipment donations in the prior
year and the impact of a lower bonus accrual for the current year. Additionally,
the decrease in our operating activities was driven by lower net earnings and
the increase in our inventory balance for fiscal year 2022.

Net Cash Used by Investing Activities

Net cash used by investing activities was higher for fiscal year 2022, compared to fiscal year 2021, primarily due to investments in technology and store leasehold improvements.

Net Cash Used by Financing Activities

Net cash used by financing activities decreased as a result of fewer debt repayments during the fiscal year, compared to prior fiscal year, partially offset by share repurchases.

Debt and Guarantor Financial Information



At September 30, 2022, we had $1,087.5 million in outstanding principal under a
term loan B and senior notes, not including finance leases, unamortized debt
issuance costs or debt discounts, in the aggregate, of $4.3 million.
Additionally, there was an outstanding balance of $68.5 million under our ABL
facility at September 30, 2022. See Note 11 of the Notes to Consolidated
Financial Statements in Item 8 contained in this Annual Report for additional
information about our debt.

We are currently in compliance with the agreements and instruments governing our debt, including our financial covenants.

Guarantor Financial Information



We are providing the following information in compliance with Rule 13-01 of
Regulation S-X for guaranteed issued securities that have been registered under
such regulation. Currently, our issued securities consist of the 5.625% Senior
Notes due 2025. This debt instrument was issued by our wholly-owned
subsidiaries, Sally Holdings LLC and Sally Capital Inc. (the "Issuers"), under a
shelf registration statement.

                                     - 31 -
--------------------------------------------------------------------------------


The notes are unsecured debt instruments guaranteed by us and certain of our
wholly-owned domestic subsidiaries (together, the "Guarantors") and have certain
restrictions on the ability to pay restrictive payments to Sally Beauty. The
guarantees are joint and several, and full and unconditional. Certain other
subsidiaries, including our foreign subsidiaries, do not serve as guarantors.

The following summarized consolidating financial information represents
financial information for the Issuers and the Guarantors on a combined basis.
All transactions and intercompany balances between these combined entities has
been eliminated.

The following table presents the summarized balance sheets information for the
Issuers and the Guarantors as of September 30, 2022 and 2021 (in thousands):
                           September 30, 2022       September 30, 2021
Inventory                 $            714,477     $            662,802
Intercompany receivable   $                  -     $             67,337
Current assets            $            827,155     $          1,069,266
Total assets              $          1,982,982     $          2,198,990
Current liabilities       $            549,415     $            422,137
Intercompany payable      $              4,431     $                  -
Total liabilities         $          2,085,169     $          2,343,946

The following table presents the summarized statement of earnings information for fiscal year 2022 (in thousands):



Net sales                                        $ 3,105,851
Gross profit                                     $ 1,572,752
Earnings before provision for income taxes       $   203,895
Net Earnings                                     $   149,486


Capital Requirements

During the fiscal year ended 2022, we had total capital expenditures of
approximately $95.1 million, excluding amounts paid in connection with the prior
year, primarily in connection with our information technology projects and store
improvements.

Contractual Obligations

The following table summarizes our contractual obligations at September 30, 2022
(in thousands):

                                                            Payments Due by Period
                                   Less than                                     More than
                                     1 year       1-3 years       3-5 years       5 years          Total
Long-term debt obligations,
including interest(a)              $  128,926     $  506,129     $   986,336     $        -     $ 1,621,391
Obligations under operating           174,464        245,161         133,267        103,144
leases(b)                                                                                           656,036
Obligations under finance leases          167            282               -              -             449
Purchase obligations(c)                17,831         25,692               -              -          43,523
Other long-term                        17,010          7,815           3,137          2,122
obligations(d)(e)                                                                                    30,084
Total                              $  338,398     $  785,079     $ 1,122,740     $  105,266     $ 2,351,483

(a) Long-term debt obligations include future interest payments on our debt

outstanding as of September 30, 2022. The amounts shown above do not

include deferred debt issuance costs reflected in our consolidated balance

sheets, nor do they include the impact of any interest received from the

impact of our interest rate caps.

(b) The amounts reported for operating leases do not include common area

maintenance (CAM), property taxes or other executory costs. The amounts

shown above do not include immaterial contingent liabilities for operating

leases for which we are liable in the event of default by a franchisee.

(c) Purchase obligations reflect legally binding agreements that are entered

into by us to purchase goods or services, that specify minimum quantities

to be purchased and with fixed or variable price provisions. Amounts shown

do not reflect open purchase orders, mainly for merchandise, to be

fulfilled within one year, which are generally cancellable or contracts


        that tend to be reoccurring in nature and similar in amount year over
        year.


                                     - 32 -

--------------------------------------------------------------------------------





    (d) Other long-term obligations, including current portion, principally

represent obligations under insurance and self-insurance programs and

deferral of social security taxes in connection with the Coronavirus Aid,


        Relief, and Economic Security Act. These obligations are included in
        accrued liabilities and other liabilities, as appropriate, in our
        consolidated balance sheets.

(e) The table above does not include above does not include an estimated $9.2


        million of unrecognized tax benefits due to uncertainty regarding the
        realization and timing of the related future cash flows, if any.


The information contained in the table above with regards to our long-term debt
obligations is based on the current terms of such debt obligations and does not
reflect any assumptions about our ability or intent to refinance any of our debt
either on or before their maturity. In the event we refinance some or all of
debt either on or before their maturity, actual payments for some of the periods
shown may differ materially from the amounts reported herein. In addition, other
future events, including potential increases in interest rates, could cause
actual payments to differ materially from these amounts.

Off-Balance Sheet Financing Arrangements

At September 30, 2022, we did not have any off-balance sheet financing arrangements other than obligations under letters of credit, as discussed above.

Critical Accounting Estimates



The preparation of our consolidated financial statements in accordance with
generally accepted accounting principles in the United States ("GAAP") requires
us to make estimates, judgments and assumptions that affect the reported amounts
of assets, liabilities, revenues, expenses and disclosure. Actual results could
differ from the estimates and assumptions used, which could have a material
impact to financial statements. We believe the following are our most critical
accounting estimates that require subjective judgments, estimates and
assumptions:

Valuation of Inventory



Our inventory is stated at the lower of weighted average cost or net realizable
value. In assessing the net realizable value of inventory, we will adjust the
carrying value of inventory for estimated shrinkage, damage and obsolescence
using several key factors including estimates of the future demand for our
products, historical turn-over rates, the age and sales history of the
inventory, and historic as well as anticipated changes in SKUs. During fiscal
year 2022, we estimated $19.4 million in obsolete inventory reserves in
connection with our Distribution Center Consolidation and Store Optimization
Plan.

We estimate inventory shrinkage between physical counts and product damage based
upon our historical experience. Actual results differing from these estimates
could significantly affect our carrying value of inventory and cost of goods
sold. Inventory shrinkage, in the aggregate, has remained less than 1.0% of
consolidated net sales over the past two fiscal years. A 10% change in our
estimate of inventory shrinkage and obsolescence reserves at September 30, 2022,
would impact net earnings by approximately $4.1 million.

Vendor Rebates and Concessions



We deem cash consideration received from a vendor to be a reduction of the cost
of goods sold unless it is in exchange for an asset or service or a
reimbursement of a specific, incremental, identifiable cost incurred by us in
selling the vendor's products. The majority of cash consideration we receive is
considered to be a reduction of inventory and a subsequent reduction in cost of
goods sold as the related products are sold. We consider the facts and
circumstances of the various contractual agreements with vendors in order to
determine the appropriate classification of amounts received in our consolidated
statements of earnings. We record cash consideration expected to be received
from vendors in accounts receivables, other when earned and at the amount we
believe will be collected. These receivables could be significantly affected if
the actual amounts subsequently collected differ from our expectations.
Historically, adjustments between the amount recorded and the amount collected
have not had a material impact to our results of operations.

Insurance



We retain a substantial portion of the risk related to employee health
(primarily in the U.S.), workers' compensation and general liability. However,
we maintain stop-loss coverage to limit the exposure related to certain
insurance risks. We base our health insurance liability estimate on trends in
claim payment history, historical trends in claims

                                     - 33 -
--------------------------------------------------------------------------------


incurred but not yet reported and other components such as expected increases in
medical costs, projected premium costs and the number of plan participants.
Additionally, we base our estimates for workers' compensation, general and
product liability on an actuarial analysis performed by an independent
third-party actuary. We review our insurance liability on a regular basis and
adjust our accruals accordingly.

Changes in facts and circumstances may lead to a change in the estimated
liability due to revisions of the estimated ultimate costs that affect our
liability insurance coverage. Our liabilities could be significantly affected if
actual results differ from our expectations or prior actuarial analyses. A 10%
adjustment in our insurance liabilities at September 30, 2022, would impact net
earnings by approximately $1.5 million.

The changes in our insurance liabilities were as follows (in thousands):



                                              Fiscal Year Ended September 

30,


                                                2022                   2021
Balance at beginning of period            $         20,596       $         

21,436


Self-insurance expense                              68,695                 

61,388


Payments, net of employee contributions            (68,736 )              (62,228 )
Balance at end of period                  $         20,555       $         20,596


Income Taxes

We record income tax provisions in our consolidated financial statements based
on an estimate of current income tax liabilities. The development of these
provisions requires judgments about tax positions, potential outcomes and
timing. If we prevail in tax matters for which provisions have been established
or are required to settle matters in excess of established provisions, our
effective tax rate for a particular period could be significantly affected.

Additionally, deferred income taxes are recognized for the future tax
consequences attributable to differences between our financial statement
carrying amounts of assets and liabilities and their respective tax bases.
Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which temporary differences
are estimated to be recovered or settled. We believe it is more-likely-than-not
that our results of operations in the future will generate sufficient taxable
income to realize our deferred tax assets, net of the valuation allowance
currently recorded. We have recorded a valuation allowance to account for
uncertainties regarding the recoverability of certain deferred tax assets,
primarily foreign loss carryforwards and tax credit carryforwards. In the
future, if we determine certain deferred tax assets will not be realizable, the
related adjustments could significantly affect our effective tax rate at that
time. An estimated tax benefit related to an uncertain tax position is recorded
in our consolidated financial statements only after determining a
more-likely-than-not probability that the uncertain tax position will withstand
challenge, if any, from applicable taxing authorities.

Assessment of Long-Lived Assets for Impairment and Restructuring



We review long-lived assets, including operating lease assets, for impairment
whenever events or circumstances indicate the carrying amount of an asset may
not be fully recoverable based on estimated undiscounted future cash flows.
Long-lived assets are reviewed at the lowest level of identifiable cash flows,
which typically is at the store level. In assessing for impairment, we determine
the fair value of each individual store by discounting projected future cash
flows. There are certain estimates and assumptions used to arrive at estimated
future cash flows, including projected earnings and growth rates. The carrying
amount of a long-lived asset or asset group is considered impaired when the
carrying value of the asset or asset group exceeds the expected future cash
flows from the asset or asset group. The impairment loss recognized is the
excess of the carrying value of the asset or asset group over its fair value.

When we commit to an exit plan of scale that we believe will result in the
disposal of long-lived assets prior to the end their useful lives, the approval
of such plan may be considered a triggering event and therefore require a
reassessment of asset carrying values for recoverability, based on projected
cash flows. If the carrying values are not recoverable, write-downs or
impairment charges may be required to bring carrying values of certain
long-lived assets, including operating lease asset, to fair value. In connection
with facility and store closures, we typically will also incur charges for
employee severance, disposal costs and other expenses incurred with closures.
These charges are accrued and estimated based on facts and circumstances at the
time. Actual cash flows and expected payments could be significantly different
from our estimates.

                                     - 34 -
--------------------------------------------------------------------------------

For fiscal year 2022, we recognized an impairment loss of $24.8 million in connection with our Distribution Center Consolidation and Store Optimization Plan within restructuring. No material impairment losses were recognized in fiscal year 2021.

Assessment of Goodwill and Intangible Assets for Impairment



We review goodwill and intangible assets for impairment annually, or when events
or circumstances indicate it is more-likely-than-not that the value of the asset
may be impaired. In assessing these types of assets for impairment, there are
significant estimates and assumptions used to determine the fair value,
including relevant market and economic conditions, anticipated future revenues
and cash flows, royalty rates and discount rates.

When assessing goodwill for impairment, we may perform a qualitative assessment
which evaluates macro-economic conditions, current and projected cash flows, and
other events or changes in circumstances to determine if a quantitative
assessment is necessary. During quantitative assessment, we use a discounted
cash flow model to determine an estimated fair value. If it is determined that
the fair value of a reporting unit is less than its carrying value, an
impairment charge will be recorded to bring the carrying value down to its fair
value. As of the date of our last quantitative impairment test, a 10% decrease
in either reporting unit's fair value would not have resulted in an impairment.
For fiscal year 2022, we completed a qualitative assessment and determined that
there were no material impacts to the reporting units to require a quantitative
assessment.

Like goodwill, our indefinite-lived intangible assets are tested for impairment
by comparing the fair value of each asset to its carrying value. As of September
30, 2022, our indefinite-lived assets were comprised of only trade names. To
determine the fair value of each trade name, we use the relief-from-royalty
method, which estimates what a third-party would be willing to pay in royalties
to receive a benefit from the use of the asset. If it is determined the asset's
fair value is less than its carrying value, then an impairment charge is
recorded to reduce the carrying value down to its fair value. No impairment
losses were recognized in fiscal years 2022, 2021 or 2020.

Recent Accounting Pronouncements

See Note 2 of the Notes to Consolidated Financial Statements in Item 8 contained in this Annual Report for information about recent accounting pronouncements.


                                     - 35 -

--------------------------------------------------------------------------------

© Edgar Online, source Glimpses