XML 44 R33.htm IDEA: XBRL DOCUMENT v3.25.3
EQUITY INVESTMENT (Tables)
3 Months Ended
Sep. 30, 2025
Investments, Debt and Equity Securities [Abstract]  
Schedule of equity investments
The Company's equity investment, classified as Equity investment in the Condensed Consolidated Balance Sheets, is summarized as follows:
September 30,
2025
June 30,
2025
Equity investment at fair value:
Wella (a)
1,003.0 1,002.0 
Total equity investment$1,003.0 $1,002.0 
(a)As of September 30, 2025 and June 30, 2025, the Company's stake in Wella was 25.84%.

The following table presents summarized financial information of the Company’s equity method investees for the period ending September 30, 2025. Amounts presented represent combined totals at the investee level and not the Company’s proportionate share:
Three Months Ended
September 30,
20252024
Summarized Statements of Operations information:
Net revenues$707.9 $655.5 
Gross profit487.3 445.7 
Operating income62.7 38.7 
Income (loss) before income taxes21.6 (2.5)
Net income (loss)6.1 (26.1)
Schedule of movement in equity investments
The following table summarizes movements in the equity investment with fair value option that is classified within Level 3 for the period ended September 30, 2025. There were no internal movements to or from Level 3 and Level 1 or Level 2 for the period ended September 30, 2025.
Equity investment at fair value:
Balance as of June 30, 2025$1,002.0 
Total gains included in earnings1.0 
Balance as of September 30, 2025$1,003.0 
Schedule of significant unobservable inputs used in Level 3 valuation
The following table summarizes the significant unobservable inputs used in Level 3 valuation of the Company's investment carried at fair value as of September 30, 2025. 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
input
Range
Equity investment at fair value$1,003.0 Discounted cash flowsDiscount rate
9.25% (a)
Growth rate
1.8% - 6.0% (a)
Market multipleRevenue multiple
1.9x – 2.1x (b)
EBITDA multiple
9.6x – 10.5x (b)
(a)The primary unobservable inputs used in the fair value measurement of the Company's equity investment 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 investment 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.