XML 40 R22.htm IDEA: XBRL DOCUMENT v3.21.2
EQUITY INVESTMENTS
12 Months Ended
Jun. 30, 2021
Investments, Debt and Equity Securities [Abstract]  
EQUITY INVESTMENTS EQUITY INVESTMENTS
The Company's equity investments, classified as Equity investments on the Consolidated Balance Sheets, as of June 30, 2021 are represented by the following:
June 30,
2021
Equity method investments:
KKW Holdings (a)
$16.2 
Equity investments at fair value:
Wella Business (b)
1,260.0 
Total equity investments$1,276.2 

(a)On January 4, 2021, the Company completed its purchase of 20% of the outstanding equity of KKW Holdings. (See Note 4—Business Combinations, Asset Acquisitions and Divestitures).

The Company accounts for this minority investment under the equity method, given it has the ability to exercise significant influence over, but not control, the investee. The carrying value of the Company’s investment includes basis differences allocated to amortizable intangible assets. During the year ended June 30, 2021, the Company recognized $3.2 representing its share of the investee’s net loss and the amortization of basis differences in Other (income) expense, net within the Consolidated Statements of Operations.
(b)On November 30, 2020, the Company completed the previously announced strategic transaction with KKR for the sale of a majority stake in Coty’s Wella Business. As part of the transaction, Coty received initial cash proceeds of $2,451.7, and retained a 40% stake in Wella. The Company initially computed the fair value of its retained noncontrolling interest investment based on the fair value of the Wella Business exchanged with KKR. This resulted in an initial fair value of $1,634.5 for the retained noncontrolling interest investment in Wella. Immediately after closing, Wella drew down on their third party debt for $1,282.4 and used $448.0 of such funds to make a distribution to the Company, which the Company has accounted for as a return of capital. As of June 30, 2021, the fair value of the Company's investment in Wella was estimated to be $1,260.0.
The following table presents summarized financial information of the Company’s equity method investees for the year ended June 30, 2021 (for the period of the Company’s investment). Amounts presented represent combined totals at the investee level and not the Company’s proportionate share:
Year Ended
June 30, 2021
Summarized Statements of Operations information:
Net revenues$1,317.4 
Gross profit846.3 
Operating loss(107.3)
Loss before income taxes(157.7)
Net loss(174.3)
June 30,
2021
Summarized Balance Sheets information:
Current assets$1,112.5 
Noncurrent assets4,249.4 
Total assets5,361.9 
Current liabilities888.5 
Noncurrent liabilities1,624.5 
Total liabilities2,513.0 
As of June 30, 2021, the Wella Business issued 31.8 million shares of common stock and 2,588.0 million shares of redeemable preferred stock, of which Coty holds 40% of each class of shares. The Wella Business has total equity inclusive of redeemable preferred stock of $2,859.1 as of June 30, 2021.
The following table summarizes movements in equity investments with fair value option that are classified within Level 3 for the period ended June 30, 2021. There were no internal movements to or from Level 3 from Level 1 or Level 2 for the period ended June 30, 2021.
Equity investments at fair value:
Balance as of June 30, 2020$— 
Initial investment1,186.5 
Total gains/(losses) included in earnings - unrealized73.5 
Balance as of June 30, 2021$1,260.0 

Level 3 significant unobservable inputs sensitivity
The following table summarizes the significant unobservable inputs used in Level 3 valuation of the Company’s investments carried at fair value as of June 30, 2021. Included in the table are the inputs or range of possible inputs that have an effect on the overall valuation of the financial instruments.
Fair valueValuation TechniqueUnobservable inputRange
Equity investments at fair value$1,260.0 Discounted cash flowsDiscount rate
11.00% (a)
Growth rate
1.5% - 4.2% (a)
Market multipleRevenue multiple
2.0x (b)
EBITDA multiple
12.5x – 15.5x (b)

(a)The primary unobservable inputs used in the fair value measurement of the Company’s equity investments with fair value option, when using a discounted cash flow method, are the discount rate and revenue growth rate. Significant increases (decreases) in the discount rate in isolation would result in a significantly lower (higher) fair value measurement. The Company estimates the discount rate based on the investees' projected cost of equity and debt. The revenue growth rate is forecasted for future years by the investee based on their best estimates. Significant increases (decreases) in the revenue growth rate in isolation would result in a significantly higher (lower) fair value measurement.
(b)The primary unobservable inputs used in the fair value measurement of the Company’s equity investments with fair value option, when using a market multiple method, are the revenue multiple and EBITDA multiple. Significant increases (decreases) in the revenue multiple or EBITDA multiple in isolation would result in a significantly higher (lower) fair value measurement. The market multiples are derived from a group of guideline public companies.