| Schedule of reportable segments |
| | | | | | | | | | | | | | | | | | | | | | | | | Year Ended June 30, 2026 | | SEGMENT DATA | Prestige | | Consumer Beauty | | Corporate | | Total | | Net revenues | $ | 3,805.8 | | | $ | 2,000.8 | | | $ | — | | | $ | 5,806.6 | | Less: (a) | | | | | | | | | Cost of sales | 1,162.0 | | | 986.1 | | | 6.5 | | | 2,154.6 | | | | | | | | | | | | | | | | | | | Advertising and consumer promotion costs | 1,107.5 | | | 499.6 | | | — | | | 1,607.1 | | Other segment items(b) | 1,091.8 | | | 957.7 | | | 76.9 | | | 2,126.4 | | | Operating income (loss) | $ | 444.5 | | | $ | (442.6) | | | $ | (83.4) | | | $ | (81.5) | | | | | | | | | | | Reconciliation: | | | | | | | | | | | | | | | | | Operating loss | | | | | | | $ | (81.5) | | | Interest expense, net | | | | | | | 155.2 | | | Other expense, net | | | | | | | 373.5 | | | Loss before income taxes | | | | | | | $ | (610.2) | | | | | | | | | | | Other segment disclosures: | | | | | | | | | Depreciation and amortization | $ | 334.5 | | | $ | 147.7 | | | $ | — | | | $ | 482.2 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Year Ended June 30, 2025 | | SEGMENT DATA | Prestige | | Consumer Beauty | | Corporate | | Total | | Net revenues | $ | 3,820.2 | | | $ | 2,072.7 | | | $ | — | | | $ | 5,892.9 | | Less: (a) | | | | | | | | | Cost of sales | 1,121.6 | | | 946.1 | | | 4.3 | | | 2,072.0 | | | | | | | | | | | | | | | | | | | Advertising and consumer promotion costs | 1,059.7 | | | 514.7 | | | — | | | 1,574.4 | | Other segment items(b) | 1,058.3 | | | 739.3 | | | 207.8 | | | 2,005.4 | | | Operating income (loss) | $ | 580.6 | | | $ | (127.4) | | | $ | (212.1) | | | $ | 241.1 | | | | | | | | | | | Reconciliation: | | | | | | | | | | | | | | | | | Operating income | | | | | | | $ | 241.1 | | | Interest expense, net | | | | | | | 214.2 | | | Other expense, net | | | | | | | 371.7 | | | Loss before income taxes | | | | | | | $ | (344.8) | | | | | | | | | | | Other segment disclosures: | | | | | | | | | Depreciation and amortization | $ | 261.1 | | | $ | 154.6 | | | $ | 4.3 | | | $ | 420.0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Year Ended June 30, 2024 | | SEGMENT DATA | Prestige | | Consumer Beauty | | Corporate | | Total | | Net revenues | $ | 3,857.3 | | | $ | 2,260.7 | | | $ | — | | | $ | 6,118.0 | | Less: (a) | | | | | | | | | Cost of sales | 1,170.3 | | | 1,008.5 | | | — | | | 2,178.8 | | | | | | | | | | | | | | | | | | | Advertising and consumer promotion costs | 1,072.8 | | | 552.7 | | | — | | | 1,625.5 | | Other segment items(b) | 1,033.5 | | | 610.2 | | | 123.3 | | | 1,767.0 | | | Operating income (loss) | $ | 580.7 | | | $ | 89.3 | | | $ | (123.3) | | | $ | 546.7 | | | | | | | | | | | Reconciliation: | | | | | | | | | | | | | | | | | Operating income | | | | | | | $ | 546.7 | | | Interest expense, net | | | | | | | 252.0 | | | Other expense, net | | | | | | | 90.2 | | | Income before income taxes | | | | | | | $ | 204.5 | | | | | | | | | | | Other segment disclosures: | | | | | | | | | Depreciation and amortization | $ | 258.9 | | | $ | 162.2 | | | $ | — | | | $ | 421.1 | |
(a) The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. (b) Other segment items primarily include administrative costs, logistics costs, stock compensation expense, amortization of definite-lived intangible assets, restructuring costs, impairments of long-lived assets, goodwill and intangibles, transactional foreign exchange gains/losses, bad debt expense, and other miscellaneous costs.
|