|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2017
|
|
OR
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
FOR THE TRANSITION PERIOD FROM TO
|
|
COMMISSION FILE NUMBER 001-35964
|
|
|
|
Delaware
|
|
13-3823358
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification Number)
|
|
|
|
350 Fifth Avenue, New York, NY
|
|
10118
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
|
Page
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
||
|
|
|
|
Three Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Net revenues
|
$
|
2,238.3
|
|
|
$
|
1,080.2
|
|
Cost of sales
|
874.3
|
|
|
444.8
|
|
||
Gross profit
|
1,364.0
|
|
|
635.4
|
|
||
Selling, general and administrative expenses
|
1,191.8
|
|
|
478.9
|
|
||
Amortization expense
|
78.2
|
|
|
21.2
|
|
||
Restructuring costs
|
11.2
|
|
|
7.4
|
|
||
Acquisition-related costs
|
54.1
|
|
|
81.5
|
|
||
Operating income
|
28.7
|
|
|
46.4
|
|
||
Interest expense, net
|
66.4
|
|
|
40.4
|
|
||
Other expense, net
|
3.7
|
|
|
1.3
|
|
||
(Loss) income before income taxes
|
(41.4
|
)
|
|
4.7
|
|
||
Benefit for income taxes
|
(25.3
|
)
|
|
(5.1
|
)
|
||
Net (loss) income
|
(16.1
|
)
|
|
9.8
|
|
||
Net (loss) income attributable to noncontrolling interests
|
(2.2
|
)
|
|
8.2
|
|
||
Net income attributable to redeemable noncontrolling interests
|
5.8
|
|
|
1.6
|
|
||
Net (loss) income attributable to Coty Inc.
|
$
|
(19.7
|
)
|
|
$
|
—
|
|
Net (loss) income attributable to Coty Inc. per common share:
|
|
|
|
|
|
||
Basic
|
$
|
(0.03
|
)
|
|
$
|
—
|
|
Diluted
|
(0.03
|
)
|
|
—
|
|
||
Weighted-average common shares outstanding:
|
|
|
|
|
|
||
Basic
|
748.6
|
|
|
336.3
|
|
||
Diluted
|
748.6
|
|
|
336.3
|
|
|
Three Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Net (loss) income
|
$
|
(16.1
|
)
|
|
$
|
9.8
|
|
Other comprehensive income:
|
|
|
|
|
|
||
Foreign currency translation adjustment
|
239.1
|
|
|
(5.9
|
)
|
||
Net unrealized derivative gains on cash flow hedges, net of taxes of $(0.1) and $0.1 during the three months ended, respectively
|
(0.1
|
)
|
|
8.5
|
|
||
Pension and other post-employment benefits adjustment, net of tax of $0.0 and $(0.8) during the three months ended, respectively
|
0.7
|
|
|
5.2
|
|
||
Total other comprehensive income, net of tax
|
239.7
|
|
|
7.8
|
|
||
Comprehensive income
|
223.6
|
|
|
17.6
|
|
||
Comprehensive (loss) income attributable to noncontrolling interests:
|
|
|
|
|
|
||
Net (loss) income
|
(2.2
|
)
|
|
8.2
|
|
||
Foreign currency translation adjustment
|
0.6
|
|
|
—
|
|
||
Total comprehensive (loss) income attributable to noncontrolling interests
|
(1.6
|
)
|
|
8.2
|
|
||
Comprehensive income attributable to redeemable noncontrolling interests:
|
|
||||||
Net income
|
5.8
|
|
|
1.6
|
|
||
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
||
Total comprehensive income attributable to redeemable noncontrolling interests
|
5.8
|
|
|
1.6
|
|
||
Comprehensive income attributable to Coty Inc.
|
$
|
219.4
|
|
|
$
|
7.8
|
|
|
September 30,
2017 |
|
June 30,
2017 |
||||
ASSETS
|
|
|
|
|
|
||
Current assets:
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
919.2
|
|
|
$
|
535.4
|
|
Restricted cash
|
25.4
|
|
|
35.3
|
|
||
Trade receivables—less allowances of $67.4 and $58.5, respectively
|
1,609.5
|
|
|
1,470.3
|
|
||
Inventories
|
1,172.0
|
|
|
1,052.6
|
|
||
Prepaid expenses and other current assets
|
523.4
|
|
|
487.9
|
|
||
Total current assets
|
4,249.5
|
|
|
3,581.5
|
|
||
Property and equipment, net
|
1,633.8
|
|
|
1,632.1
|
|
||
Goodwill
|
8,738.0
|
|
|
8,555.5
|
|
||
Other intangible assets, net
|
8,493.9
|
|
|
8,425.2
|
|
||
Deferred income taxes
|
158.2
|
|
|
72.6
|
|
||
Other noncurrent assets
|
299.7
|
|
|
281.3
|
|
||
TOTAL ASSETS
|
$
|
23,573.1
|
|
|
$
|
22,548.2
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
||
Current liabilities:
|
|
|
|
|
|
||
Accounts payable
|
$
|
1,768.3
|
|
|
$
|
1,732.1
|
|
Accrued expenses and other current liabilities
|
1,827.6
|
|
|
1,796.4
|
|
||
Short-term debt and current portion of long-term debt
|
223.3
|
|
|
209.1
|
|
||
Income and other taxes payable
|
129.3
|
|
|
66.0
|
|
||
Total current liabilities
|
3,948.5
|
|
|
3,803.6
|
|
||
Long-term debt, net
|
7,541.9
|
|
|
6,928.3
|
|
||
Pension and other post-employment benefits
|
564.1
|
|
|
549.2
|
|
||
Deferred income taxes
|
937.4
|
|
|
924.9
|
|
||
Other noncurrent liabilities
|
565.0
|
|
|
473.4
|
|
||
Total liabilities
|
13,556.9
|
|
|
12,679.4
|
|
||
COMMITMENTS AND CONTINGENCIES (Note 17)
|
|
|
|
|
|
||
REDEEMABLE NONCONTROLLING INTERESTS
|
562.5
|
|
|
551.1
|
|
||
EQUITY:
|
|
|
|
|
|
||
Preferred Stock, $0.01 par value; 20.0 shares authorized, 4.2 issued and outstanding at September 30, 2017 and June 30, 2017
|
—
|
|
|
—
|
|
||
Class A Common Stock, $0.01 par value; 1,000.0 shares authorized, 814.4 and 812.9 issued, respectively, and 749.4 and 747.9 outstanding, respectively, at September 30, 2017 and June 30, 2017
|
8.1
|
|
|
8.1
|
|
||
Additional paid-in capital
|
11,113.1
|
|
|
11,203.2
|
|
||
Accumulated deficit
|
(470.6
|
)
|
|
(459.2
|
)
|
||
Accumulated other comprehensive income
|
243.5
|
|
|
4.4
|
|
||
Treasury stock—at cost, shares: 65.0 at September 30, 2017 and June 30, 2017
|
(1,441.8
|
)
|
|
(1,441.8
|
)
|
||
Total Coty Inc. stockholders’ equity
|
9,452.3
|
|
|
9,314.7
|
|
||
Noncontrolling interests
|
1.4
|
|
|
3.0
|
|
||
Total equity
|
9,453.7
|
|
|
9,317.7
|
|
||
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
$
|
23,573.1
|
|
|
$
|
22,548.2
|
|
|
Preferred Stock
|
|
Class A
Common Stock |
|
Additional
Paid-in Capital |
|
(Accumulated Deficit)
|
|
Accumulated
Other Comprehensive Income (Loss) |
|
Treasury Stock
|
|
Total Coty Inc.
Stockholders’ Equity |
|
Noncontrolling Interests
|
|
Total Equity
|
|
Redeemable
Noncontrolling Interests |
|||||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
Shares
|
|
Amount
|
|
|
|
|
||||||||||||||||||||||||||||||
BALANCE as previousl
y reported—July 1, 2017
|
4.2
|
|
|
$
|
—
|
|
|
812.9
|
|
|
$
|
8.1
|
|
|
$
|
11,203.2
|
|
|
$
|
(459.2
|
)
|
|
$
|
4.4
|
|
|
65.0
|
|
|
$
|
(1,441.8
|
)
|
|
$
|
9,314.7
|
|
|
$
|
3.0
|
|
|
$
|
9,317.7
|
|
|
$
|
551.1
|
|
Adjustment due to the adoption of ASU 2016-09 (see Note 2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.3
|
|
|
|
|
|
|
|
|
|
|
|
8.3
|
|
|
|
|
|
8.3
|
|
|
|
|
||||||||||
BALANCE as adjusted—July 1, 2017
|
4.2
|
|
|
$
|
—
|
|
|
812.9
|
|
|
$
|
8.1
|
|
|
$
|
11,203.2
|
|
|
$
|
(450.9
|
)
|
|
$
|
4.4
|
|
|
65.0
|
|
|
$
|
(1,441.8
|
)
|
|
$
|
9,323.0
|
|
|
$
|
3.0
|
|
|
$
|
9,326.0
|
|
|
$
|
551.1
|
|
Exercise of employee stock options and restricted stock units
|
|
|
|
|
1.5
|
|
|
—
|
|
|
11.2
|
|
|
|
|
|
|
|
|
|
|
11.2
|
|
|
|
|
11.2
|
|
|
|
||||||||||||||||||
Shares withheld for employee taxes
|
|
|
|
|
|
|
|
|
(3.1
|
)
|
|
|
|
|
|
|
|
|
|
(3.1
|
)
|
|
|
|
(3.1
|
)
|
|
|
||||||||||||||||||||
Share-based compensation expense
|
|
|
|
|
|
|
|
|
8.1
|
|
|
|
|
|
|
|
|
|
|
8.1
|
|
|
|
|
8.1
|
|
|
|
||||||||||||||||||||
Dividends ($0.125 per Common Share)
|
|
|
|
|
|
|
|
|
(94.3
|
)
|
|
|
|
|
|
|
|
|
|
(94.3
|
)
|
|
|
|
(94.3
|
)
|
|
|
||||||||||||||||||||
Net (loss) income
|
|
|
|
|
|
|
|
|
|
|
(19.7
|
)
|
|
|
|
|
|
|
|
(19.7
|
)
|
|
(2.2
|
)
|
|
(21.9
|
)
|
|
5.8
|
|
||||||||||||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
239.1
|
|
|
|
|
|
|
239.1
|
|
|
0.6
|
|
|
239.7
|
|
|
—
|
|
||||||||||||||||||
Distribution to noncontrolling interests, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6.4
|
)
|
|||||||||||||||||||
Dilution of redeemable noncontrolling interest due to additional contribution (see Note 16)
|
|
|
|
|
|
|
|
|
|
|
|
|
17.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.0
|
|
|
|
|
|
17.0
|
|
|
(17.0
|
)
|
||||||||||
Adjustment of redeemable noncontrolling interests to redemption value
|
|
|
|
|
|
|
|
|
(29.0
|
)
|
|
|
|
|
|
|
|
|
|
(29.0
|
)
|
|
|
|
(29.0
|
)
|
|
29.0
|
|
|||||||||||||||||||
BALANCE—September 30,
2017
|
4.2
|
|
|
$
|
—
|
|
|
814.4
|
|
|
$
|
8.1
|
|
|
$
|
11,113.1
|
|
|
$
|
(470.6
|
)
|
|
$
|
243.5
|
|
|
65.0
|
|
|
$
|
(1,441.8
|
)
|
|
$
|
9,452.3
|
|
|
$
|
1.4
|
|
|
$
|
9,453.7
|
|
|
$
|
562.5
|
|
|
Preferred Stock
|
|
Class A
Common Stock
|
|
Class B
Common Stock
|
|
Additional
Paid-in Capital
|
|
(Accumulated Deficit)
|
|
Accumulated
Other
Comprehensive Loss
|
|
Treasury Stock
|
|
Total Coty Inc.
Stockholders’ Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
|
Redeemable
Noncontrolling Interests
|
|||||||||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
Shares
|
|
Amount
|
|
|
|
|
||||||||||||||||||||||||||||||||
BALANCE—July 1, 2016
|
1.7
|
|
|
—
|
|
|
138.7
|
|
|
$
|
1.4
|
|
|
262.0
|
|
|
$
|
2.6
|
|
|
$
|
2,038.4
|
|
|
$
|
(37.0
|
)
|
|
$
|
(239.7
|
)
|
|
63.6
|
|
|
$
|
(1,405.5
|
)
|
|
$
|
360.2
|
|
|
$
|
6.9
|
|
|
$
|
367.1
|
|
|
$
|
73.3
|
|
Conversion of Class B to Class A Common Stock
|
|
|
|
|
262.0
|
|
|
2.6
|
|
|
(262.0
|
)
|
|
(2.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|||||||||||||||||||
Purchase of Class A Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4
|
|
|
(36.3
|
)
|
|
(36.3
|
)
|
|
|
|
(36.3
|
)
|
|
|
|||||||||||||||||||||
Exercise of employee stock options and restricted stock units and related tax benefits
|
|
|
|
|
0.7
|
|
|
0.1
|
|
|
|
|
|
|
|
|
6.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.2
|
|
|
|
|
|
6.2
|
|
|
|
|
||||||||||||
Share-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.9
|
|
|
|
|
|
2.9
|
|
|
|
|
||||||||||||
Dividends ($0.275 per common share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(93.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(93.3
|
)
|
|
|
|
|
(93.3
|
)
|
|
|
|
||||||||||||
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
8.2
|
|
|
8.2
|
|
|
1.6
|
|
||||||||||||
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.8
|
|
|
|
|
|
|
|
|
7.8
|
|
|
|
|
|
7.8
|
|
|
|
|
||||||||||||
Distribution to noncontrolling interests, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
(1.1
|
)
|
||||||||||||
Adjustment of redeemable noncontrolling interests to redemption value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.5
|
|
|
|
|
|
3.5
|
|
|
(3.5
|
)
|
||||||||||||
BALANCE—September 30,
2016
|
1.7
|
|
|
—
|
|
|
401.4
|
|
|
$
|
4.1
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
1,957.6
|
|
|
$
|
(37.0
|
)
|
|
$
|
(231.9
|
)
|
|
65.0
|
|
|
$
|
(1,441.8
|
)
|
|
$
|
251.0
|
|
|
$
|
15.1
|
|
|
$
|
266.1
|
|
|
$
|
70.3
|
|
|
Three Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||
Net (loss) income
|
$
|
(16.1
|
)
|
|
$
|
9.8
|
|
Adjustments to reconcile net (loss) income to net cash used in operating activities:
|
|
|
|
|
|
||
Depreciation and amortization
|
168.7
|
|
|
59.9
|
|
||
Deferred income taxes
|
(81.6
|
)
|
|
(6.9
|
)
|
||
Provision for bad debts
|
9.2
|
|
|
2.5
|
|
||
Provision for pension and other post-employment benefits
|
11.1
|
|
|
6.5
|
|
||
Share-based compensation
|
6.9
|
|
|
3.1
|
|
||
Other
|
1.9
|
|
|
6.2
|
|
||
Change in operating assets and liabilities, net of effects from purchase of acquired companies:
|
|
|
|
|
|
||
Trade receivables
|
(124.0
|
)
|
|
(86.9
|
)
|
||
Inventories
|
(97.5
|
)
|
|
(48.7
|
)
|
||
Prepaid expenses and other current assets
|
(21.0
|
)
|
|
(6.1
|
)
|
||
Accounts payable
|
19.3
|
|
|
60.2
|
|
||
Accrued expenses and other current liabilities
|
22.5
|
|
|
4.6
|
|
||
Income and other taxes payable
|
65.5
|
|
|
(18.7
|
)
|
||
Other noncurrent assets
|
(21.3
|
)
|
|
5.5
|
|
||
Other noncurrent liabilities
|
47.5
|
|
|
(6.0
|
)
|
||
Net cash used in operating activities
|
(8.9
|
)
|
|
(15.0
|
)
|
||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
Capital expenditures
|
(111.4
|
)
|
|
(86.8
|
)
|
||
Payment for business combinations, net of cash acquired
|
(7.5
|
)
|
|
—
|
|
||
Proceeds from sale of asset
|
2.9
|
|
|
—
|
|
||
Net cash used in investing activities
|
(116.0
|
)
|
|
(86.8
|
)
|
||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
Proceeds from short-term debt, original maturity more than three months
|
—
|
|
|
3.2
|
|
||
Repayments of short-term debt, original maturity more than three months
|
—
|
|
|
(3.2
|
)
|
||
Net (repayments) proceeds of short-term debt, original maturity less than three months
|
(0.5
|
)
|
|
(4.8
|
)
|
||
Proceeds from revolving loan facilities
|
778.4
|
|
|
355.0
|
|
||
Repayments of revolving loan facilities
|
(150.0
|
)
|
|
(70.0
|
)
|
||
Repayments of term loans
|
(40.6
|
)
|
|
(27.9
|
)
|
||
Dividend payment
|
(94.3
|
)
|
|
(92.4
|
)
|
||
Net proceeds from issuance of Class A Common Stock and Series A Preferred Stock
|
11.2
|
|
|
6.1
|
|
||
Payments for employee taxes related to net settlement of equity awards (see Note 2)
|
(3.1
|
)
|
|
—
|
|
||
Payments for purchases of Class A Common Stock held as Treasury Stock
|
—
|
|
|
(36.3
|
)
|
||
Net proceeds from foreign currency contracts
|
(2.3
|
)
|
|
1.7
|
|
||
Distributions to noncontrolling interests and redeemable noncontrolling interests
|
(6.4
|
)
|
|
—
|
|
||
Net cash provided by financing activities
|
492.4
|
|
|
131.4
|
|
||
EFFECT OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS
|
6.4
|
|
|
1.0
|
|
||
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
373.9
|
|
|
30.6
|
|
||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH—Beginning of period
|
570.7
|
|
|
372.4
|
|
||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH—End of period (see Note 2)
|
$
|
944.6
|
|
|
$
|
403.0
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
|
|
|
|
|
|
||
Cash paid during the period for interest
|
$
|
61.0
|
|
|
$
|
35.3
|
|
Cash paid during the period for income taxes, net of refunds received
|
32.8
|
|
|
15.2
|
|
||
SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING AND INVESTING ACTIVITIES:
|
|
|
|
|
|
||
Accrued capital expenditure additions
|
$
|
90.3
|
|
|
$
|
59.4
|
|
|
Three Months Ended
September 30, |
||||||
SEGMENT DATA
|
2017
|
|
2016
|
||||
Net revenues:
|
|
|
|
||||
Luxury
|
$
|
764.4
|
|
|
$
|
449.0
|
|
Consumer Beauty
|
1,043.4
|
|
|
571.9
|
|
||
Professional Beauty
|
430.5
|
|
|
59.3
|
|
||
Total
|
$
|
2,238.3
|
|
|
$
|
1,080.2
|
|
Operating income (loss):
|
|
|
|
||||
Luxury
|
$
|
56.7
|
|
|
$
|
75.7
|
|
Consumer Beauty
|
61.9
|
|
|
53.2
|
|
||
Professional Beauty
|
(1.7
|
)
|
|
16.3
|
|
||
Corporate
|
(88.2
|
)
|
|
(98.8
|
)
|
||
Total
|
$
|
28.7
|
|
|
$
|
46.4
|
|
Reconciliation:
|
|
|
|
||||
Operating income
|
$
|
28.7
|
|
|
$
|
46.4
|
|
Interest expense, net
|
66.4
|
|
|
40.4
|
|
||
Other expense, net
|
3.7
|
|
|
1.3
|
|
||
(Loss) income before income taxes
|
$
|
(41.4
|
)
|
|
$
|
4.7
|
|
|
Estimated
fair value as previously reported (a) |
|
Measurement period adjustments
(b)
|
|
Final fair value as adjusted
|
|
Estimated
useful life (in years) |
||||||
Cash and cash equivalents
|
$
|
387.6
|
|
|
$
|
—
|
|
|
$
|
387.6
|
|
|
|
Inventories
|
465.5
|
|
|
—
|
|
|
465.5
|
|
|
|
|||
Property, plant and equipment
|
742.9
|
|
|
(16.9
|
)
|
|
726.0
|
|
|
3 - 40
|
|||
Goodwill
|
5,528.4
|
|
|
35.5
|
|
|
5,563.9
|
|
|
Indefinite
|
|||
Trademarks — indefinite
|
1,575.0
|
|
|
—
|
|
|
1,575.0
|
|
|
Indefinite
|
|||
Trademarks — finite
|
747.7
|
|
|
—
|
|
|
747.7
|
|
|
10 - 30
|
|||
Customer relationships
|
1,074.2
|
|
|
18.8
|
|
|
1,093.0
|
|
|
2 - 26
|
|||
License agreements
|
2,299.0
|
|
|
12.0
|
|
|
2,311.0
|
|
|
4 - 30
|
|||
Product formulations
|
183.8
|
|
|
(10.0
|
)
|
|
173.8
|
|
|
5 - 28
|
|||
Other net working capital
|
(23.2
|
)
|
|
—
|
|
|
(23.2
|
)
|
|
|
|||
Net other assets (liabilities)
|
64.6
|
|
|
(33.7
|
)
|
|
30.9
|
|
|
|
|||
Unfavorable contract liabilities
|
(130.0
|
)
|
|
—
|
|
|
(130.0
|
)
|
|
|
|||
Pension liabilities
|
(404.1
|
)
|
|
—
|
|
|
(404.1
|
)
|
|
|
|||
Deferred tax liability, net
|
(941.0
|
)
|
|
(5.7
|
)
|
|
(946.7
|
)
|
|
|
|||
Total purchase price
|
$
|
11,570.4
|
|
|
$
|
—
|
|
|
$
|
11,570.4
|
|
|
|
|
|
|
Estimated
fair value as previously reported (a) |
|
Measurement period adjustments
(b)
|
|
Estimated fair value adjusted
|
|
Estimated
useful life (in years) |
||||||
Cash and cash equivalents
|
$
|
7.1
|
|
|
$
|
—
|
|
|
$
|
7.1
|
|
|
|
Inventories
|
79.6
|
|
|
—
|
|
|
79.6
|
|
|
|
|||
Property, plant and equipment
|
10.0
|
|
|
—
|
|
|
10.0
|
|
|
3 - 10
|
|||
Goodwill
|
174.4
|
|
|
(4.1
|
)
|
|
170.3
|
|
|
Indefinite
|
|||
Indefinite-lived other intangibles assets
|
163.8
|
|
|
—
|
|
|
163.8
|
|
|
Indefinite
|
|||
Customer relationships
|
36.6
|
|
|
—
|
|
|
36.6
|
|
|
11 - 24
|
|||
Technology
|
146.6
|
|
|
—
|
|
|
146.6
|
|
|
11 - 16
|
|||
Other net working capital
|
(16.6
|
)
|
|
4.1
|
|
|
(12.5
|
)
|
|
|
|||
Net other assets
|
0.9
|
|
|
—
|
|
|
0.9
|
|
|
|
|||
Deferred tax liability, net
|
(63.9
|
)
|
|
—
|
|
|
(63.9
|
)
|
|
|
|||
Total purchase price
|
$
|
538.5
|
|
|
$
|
—
|
|
|
$
|
538.5
|
|
|
|
|
|
|
Estimated fair value as previously reported
(a)
|
|
Measurement period adjustments
(b)
|
|
Estimated fair value adjusted
|
|
Estimated useful life (in years)
|
||||||
Cash and cash equivalents
|
$
|
17.5
|
|
|
$
|
—
|
|
|
$
|
17.5
|
|
|
|
Inventories
|
88.1
|
|
|
—
|
|
|
88.1
|
|
|
|
|||
Property, plant and equipment
|
67.1
|
|
|
—
|
|
|
67.1
|
|
|
3 - 7
|
|||
Goodwill
|
575.3
|
|
|
0.8
|
|
|
576.1
|
|
|
Indefinite
|
|||
Trademark — finite
|
123.0
|
|
|
—
|
|
|
123.0
|
|
|
20
|
|||
Product formulations
|
0.6
|
|
|
—
|
|
|
0.6
|
|
|
5
|
|||
Customer relationships
|
197.0
|
|
|
—
|
|
|
197.0
|
|
|
7 - 10
|
|||
Other net working capital
|
(27.7
|
)
|
|
(0.8
|
)
|
|
(28.5
|
)
|
|
|
|||
Short-term and long-term debt
|
(1.2
|
)
|
|
—
|
|
|
(1.2
|
)
|
|
|
|||
Total equity value
|
1,039.7
|
|
|
—
|
|
|
1,039.7
|
|
|
|
|||
|
|
|
|
|
|
|
|
||||||
Redeemable noncontrolling interest
|
415.9
|
|
|
—
|
|
|
415.9
|
|
|
|
|||
Net cash and debt acquired
|
16.3
|
|
|
—
|
|
|
16.3
|
|
|
|
|||
Total purchase price
|
$
|
607.5
|
|
|
$
|
—
|
|
|
$
|
607.5
|
|
|
|
|
|
|
Three Months Ended
September 30, |
||
|
2016
(a)
|
||
Pro forma Net revenues
|
$
|
2,189.6
|
|
Pro forma Net income (loss)
|
(47.1
|
)
|
|
Pro forma Net income (loss) attributable to Coty Inc.
|
(55.7
|
)
|
|
Pro forma Net income (loss) attributable to Coty Inc. per common share:
|
|
||
Basic
|
$
|
(0.07
|
)
|
Diluted
|
$
|
(0.07
|
)
|
|
|
|
Three Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Global Integration Activities
|
$
|
9.8
|
|
|
$
|
—
|
|
Acquisition Integration Program
|
—
|
|
|
3.2
|
|
||
Other Restructuring
|
1.4
|
|
|
4.2
|
|
||
Total
|
$
|
11.2
|
|
|
$
|
7.4
|
|
|
Severance and Employee Benefits
|
|
Third-Party Contract Terminations
|
|
Fixed Asset Write-offs
|
|
Other Exit Costs
|
|
Total
|
||||||||||
Fiscal 2017
|
$
|
333.9
|
|
|
$
|
22.4
|
|
|
$
|
4.6
|
|
|
$
|
3.3
|
|
|
$
|
364.2
|
|
Fiscal 2018
|
0.4
|
|
|
8.0
|
|
|
—
|
|
|
1.4
|
|
|
9.8
|
|
|||||
Cumulative through September 30, 2017
|
$
|
334.3
|
|
|
$
|
30.4
|
|
|
$
|
4.6
|
|
|
$
|
4.7
|
|
|
$
|
374.0
|
|
|
Severance and
Employee Benefits |
|
Third-Party
Contract Terminations |
|
Other
Exit Costs |
|
Total
Program Costs |
||||||||
Balance—July 1, 2017
|
$
|
310.8
|
|
|
$
|
14.9
|
|
|
$
|
2.8
|
|
|
$
|
328.5
|
|
Restructuring charges
|
3.9
|
|
|
8.0
|
|
|
1.4
|
|
|
13.3
|
|
||||
Payments
|
(39.5
|
)
|
|
(2.9
|
)
|
|
(1.2
|
)
|
|
(43.6
|
)
|
||||
Changes in estimates
|
(3.5
|
)
|
|
—
|
|
|
—
|
|
|
(3.5
|
)
|
||||
Effect of exchange rates
|
13.5
|
|
|
0.1
|
|
|
0.2
|
|
|
13.8
|
|
||||
Balance—September 30, 2017
|
$
|
285.2
|
|
|
$
|
20.1
|
|
|
$
|
3.2
|
|
|
$
|
308.5
|
|
|
Severance and
Employee Benefits |
|
Third-Party
Contract Terminations |
|
Other
Exit Costs |
|
Total
Program Costs |
||||||||
Balance—July 1, 2017
|
$
|
24.8
|
|
|
$
|
1.5
|
|
|
$
|
4.1
|
|
|
$
|
30.4
|
|
Restructuring charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Payments
|
(9.2
|
)
|
|
—
|
|
|
(0.6
|
)
|
|
(9.8
|
)
|
||||
Changes in estimates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Non-cash utilization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Effect of exchange rates
|
0.8
|
|
|
—
|
|
|
0.1
|
|
|
0.9
|
|
||||
Balance—September 30, 2017
|
$
|
16.4
|
|
|
$
|
1.5
|
|
|
$
|
3.6
|
|
|
$
|
21.5
|
|
|
September 30,
2017 |
|
June 30,
2017 |
||||
Raw materials
|
$
|
262.3
|
|
|
$
|
256.4
|
|
Work-in-process
|
26.9
|
|
|
33.4
|
|
||
Finished goods
|
882.8
|
|
|
762.8
|
|
||
Total inventories
|
$
|
1,172.0
|
|
|
$
|
1,052.6
|
|
|
Luxury
|
|
Consumer Beauty
|
|
Professional Beauty
|
|
Total
|
||||||||
Gross balance at June 30, 2017
|
$
|
3,496.8
|
|
|
$
|
4,732.0
|
|
|
$
|
967.5
|
|
|
$
|
9,196.3
|
|
Accumulated impairments
|
(403.7
|
)
|
|
(237.1
|
)
|
|
—
|
|
|
(640.8
|
)
|
||||
Net balance at June 30, 2017
|
$
|
3,093.1
|
|
|
$
|
4,494.9
|
|
|
$
|
967.5
|
|
|
$
|
8,555.5
|
|
|
|
|
|
|
|
|
|
||||||||
Changes during the period ended September 30, 2017:
|
|
|
|
|
|
|
|
||||||||
Measurement period adjustments
(a)
|
(140.3
|
)
|
|
223.7
|
|
|
(51.2
|
)
|
|
32.2
|
|
||||
Foreign currency translation
|
45.3
|
|
|
86.5
|
|
|
18.5
|
|
|
150.3
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Gross balance at September 30, 2017
|
$
|
3,401.8
|
|
|
$
|
5,042.2
|
|
|
$
|
934.8
|
|
|
$
|
9,378.8
|
|
Accumulated impairments
|
(403.7
|
)
|
|
(237.1
|
)
|
|
—
|
|
|
(640.8
|
)
|
||||
Net balance at September 30, 2017
|
$
|
2,998.1
|
|
|
$
|
4,805.1
|
|
|
$
|
934.8
|
|
|
$
|
8,738.0
|
|
|
|
|
September 30, 2017
|
|
June 30,
2017 |
||||
Indefinite-lived other intangible assets
|
$
|
3,214.3
|
|
|
$
|
3,186.9
|
|
Finite-lived other intangible assets, net
|
5,279.6
|
|
|
5,238.3
|
|
||
Total Other intangible assets, net
|
$
|
8,493.9
|
|
|
$
|
8,425.2
|
|
|
Luxury
|
|
Consumer Beauty
|
|
Professional Beauty
|
|
Total
|
||||||||
Gross balance at June 30, 2017
|
$
|
409.8
|
|
|
$
|
1,696.4
|
|
|
$
|
1,278.5
|
|
|
$
|
3,384.7
|
|
Accumulated impairments
|
(118.8
|
)
|
|
(75.9
|
)
|
|
(3.1
|
)
|
|
(197.8
|
)
|
||||
Net balance at June 30, 2017
|
291.0
|
|
|
1,620.5
|
|
|
1,275.4
|
|
|
3,186.9
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Changes during the period ended September 30, 2017:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation
|
8.0
|
|
|
10.6
|
|
|
8.8
|
|
|
27.4
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Gross balance at September 30, 2017
|
417.8
|
|
|
1,707.0
|
|
|
1,287.3
|
|
|
3,412.1
|
|
||||
Accumulated impairments
|
(118.8
|
)
|
|
(75.9
|
)
|
|
(3.1
|
)
|
|
(197.8
|
)
|
||||
Net balance at September 30, 2017
|
$
|
299.0
|
|
|
$
|
1,631.1
|
|
|
$
|
1,284.2
|
|
|
$
|
3,214.3
|
|
|
Cost
|
|
Accumulated Amortization
|
|
Accumulated Impairment
|
|
Net
|
||||||||
June 30, 2017
|
|
|
|
|
|
|
|
||||||||
License agreements
|
$
|
3,148.4
|
|
|
$
|
(653.3
|
)
|
|
$
|
—
|
|
|
$
|
2,495.1
|
|
Customer relationships
|
1,937.3
|
|
|
(375.0
|
)
|
|
(5.5
|
)
|
|
1,556.8
|
|
||||
Trademarks
|
1,001.1
|
|
|
(141.0
|
)
|
|
—
|
|
|
860.1
|
|
||||
Product formulations
|
389.3
|
|
|
(63.0
|
)
|
|
—
|
|
|
326.3
|
|
||||
Total
|
$
|
6,476.1
|
|
|
$
|
(1,232.3
|
)
|
|
$
|
(5.5
|
)
|
|
$
|
5,238.3
|
|
September 30, 2017
|
|
|
|
|
|
|
|
||||||||
License agreements
(a)
|
$
|
3,234.5
|
|
|
$
|
(684.8
|
)
|
|
$
|
—
|
|
|
$
|
2,549.7
|
|
Customer relationships
(a)
|
1,980.9
|
|
|
(411.7
|
)
|
|
(5.5
|
)
|
|
1,563.7
|
|
||||
Trademarks
|
1,003.8
|
|
|
(153.4
|
)
|
|
—
|
|
|
850.4
|
|
||||
Product formulations and technology
(a)
|
387.8
|
|
|
(72.0
|
)
|
|
—
|
|
|
315.8
|
|
||||
Total
|
$
|
6,607.0
|
|
|
$
|
(1,321.9
|
)
|
|
$
|
(5.5
|
)
|
|
$
|
5,279.6
|
|
|
|
|
September 30, 2017
|
|
June 30,
2017 |
||||
Short-term debt
|
$
|
3.3
|
|
|
$
|
3.7
|
|
Galleria Credit Agreement
|
|
|
|
||||
Galleria Revolving Credit Facility due September 2021
|
—
|
|
|
—
|
|
||
Galleria Term Loan A Facility due September 2021
|
944.3
|
|
|
944.3
|
|
||
Galleria Term Loan B Facility due September 2023
|
1,000.0
|
|
|
1,000.0
|
|
||
Coty Credit Agreement
|
|
|
|
||||
Coty Revolving Credit Facility due October 2020
|
1,436.8
|
|
|
810.0
|
|
||
Coty Term Loan A Facility due October 2020
|
1,773.3
|
|
|
1,792.8
|
|
||
Coty Term Loan A Facility due October 2021
|
938.4
|
|
|
950.6
|
|
||
Coty Term Loan B Facility due October 2022
|
1,741.1
|
|
|
1,712.5
|
|
||
Other long-term debt and capital lease obligations
|
1.4
|
|
|
1.7
|
|
||
Total debt
|
7,838.6
|
|
|
7,215.6
|
|
||
Less: Short-term debt and current portion of long-term debt
|
(223.3
|
)
|
|
(209.1
|
)
|
||
Total Long-term debt
|
7,615.3
|
|
|
7,006.5
|
|
||
Less: Unamortized debt issuance costs
(a)
|
(63.2
|
)
|
|
(67.6
|
)
|
||
Less: Discount on Long-term debt
|
(10.2
|
)
|
|
(10.6
|
)
|
||
Total Long-term debt, net
|
$
|
7,541.9
|
|
|
$
|
6,928.3
|
|
|
|
•
|
LIBOR of the applicable qualified currency plus the applicable margin; or
|
•
|
ABR plus the applicable margin.
|
Pricing Tier
|
|
Total Net Leverage Ratio:
|
|
LIBOR plus:
|
|
Alternative Base Rate Margin:
|
1.0
|
|
Greater than or equal to 5.00:1
|
|
2.000%
|
|
1.000%
|
2.0
|
|
Less than 5.00:1 but greater than or equal to 4.00:1
|
|
1.750%
|
|
0.750%
|
3.0
|
|
Less than 4.00:1 but greater than or equal to 2.75:1
|
|
1.500%
|
|
0.500%
|
4.0
|
|
Less than 2.75:1 but greater than or equal to 2.00:1
|
|
1.250%
|
|
0.250%
|
5.0
|
|
Less than 2.00:1 but greater than or equal to 1.50:1
|
|
1.125%
|
|
0.125%
|
6.0
|
|
Less than 1.50:1
|
|
1.000%
|
|
—%
|
|
September 30, 2017
|
|
June 30, 2017
|
||||||||||||
|
Carrying
Amount |
|
Fair
Value |
|
Carrying
Amount |
|
Fair
Value |
||||||||
Galleria Credit Agreement
|
$
|
1,944.3
|
|
|
$
|
1,943.9
|
|
|
$
|
1,944.3
|
|
|
$
|
1,944.0
|
|
Coty Credit Agreement
|
5,889.6
|
|
|
5,901.0
|
|
|
5,265.9
|
|
|
5,275.4
|
|
|
|
|
Three Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Interest expense
|
$
|
67.4
|
|
|
$
|
39.7
|
|
Foreign exchange losses, net of derivative contracts
|
1.0
|
|
|
1.3
|
|
||
Interest income
|
(2.0
|
)
|
|
(0.6
|
)
|
||
Total interest expense, net
|
$
|
66.4
|
|
|
$
|
40.4
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||||||||||||
|
Pension Plans
|
|
Other Post-
Employment Benefits
|
|
|
||||||||||||||||||||||||||
|
U.S.
|
|
International
|
|
|
Total
|
|||||||||||||||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||
Service cost
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9.8
|
|
|
$
|
2.0
|
|
|
$
|
0.5
|
|
|
$
|
0.3
|
|
|
$
|
10.3
|
|
|
$
|
2.3
|
|
Interest cost
|
0.2
|
|
|
0.7
|
|
|
3.1
|
|
|
0.6
|
|
|
0.6
|
|
|
0.4
|
|
|
3.9
|
|
|
1.7
|
|
||||||||
Expected return on plan assets
|
—
|
|
|
(0.5
|
)
|
|
(1.9
|
)
|
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|
(1.9
|
)
|
|
(0.8
|
)
|
||||||||
Amortization of prior service cost (credit)
|
—
|
|
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
(1.4
|
)
|
|
(1.5
|
)
|
|
(1.3
|
)
|
|
(1.4
|
)
|
||||||||
Amortization of net loss (gain)
|
(0.2
|
)
|
|
0.5
|
|
|
0.3
|
|
|
1.1
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
1.6
|
|
||||||||
Settlement loss recognized
|
—
|
|
|
3.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.1
|
|
||||||||
Net periodic benefit cost (credit)
|
$
|
—
|
|
|
$
|
3.8
|
|
|
$
|
11.4
|
|
|
$
|
3.5
|
|
|
$
|
(0.3
|
)
|
|
$
|
(0.8
|
)
|
|
$
|
11.1
|
|
|
$
|
6.5
|
|
Gain (Loss) Recognized in OCI
|
Three Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Foreign exchange forward contracts
|
$
|
(0.5
|
)
|
|
$
|
0.5
|
|
Interest rate swap contracts
|
0.5
|
|
|
5.1
|
|
||
Net investment hedge
|
(22.1
|
)
|
|
(7.8
|
)
|
Condensed Consolidated Statements of Operations
Classification of Gain (Loss) Reclassified from AOCI/(L) |
Three Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Foreign exchange forward contracts:
|
|
|
|
||||
Net revenues
|
$
|
0.2
|
|
|
$
|
0.7
|
|
Cost of sales
|
0.1
|
|
|
—
|
|
||
Interest rate swap contracts:
|
|
|
|
||||
Interest expense
|
$
|
(0.3
|
)
|
|
$
|
(3.5
|
)
|
Condensed Consolidated Statements of Operations
Classification of Gain (Loss) Recognized in Operations |
Three Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Selling, general and administrative expenses
|
$
|
(1.2
|
)
|
|
$
|
0.2
|
|
Interest expense, net
|
8.1
|
|
|
(2.1
|
)
|
||
Other expense, net
|
0.2
|
|
|
—
|
|
|
|
|
Foreign Currency Translation Adjustments
|
|
|
|
|
||||||||||||
|
Gain (Loss) on Cash Flow Hedges
|
|
Loss on Net Investment Hedges
|
|
Other Foreign Currency Translation Adjustments
|
|
Pension and Other Post-Employment Benefit Plans
|
|
Total
|
||||||||||
Balance—July 1, 2017
|
$
|
12.6
|
|
|
$
|
(23.7
|
)
|
|
$
|
(20.8
|
)
|
|
$
|
36.3
|
|
|
$
|
4.4
|
|
Other comprehensive (loss) income before reclassifications
|
—
|
|
|
(22.1
|
)
|
|
260.6
|
|
|
0.7
|
|
|
239.2
|
|
|||||
Net amounts reclassified from AOCI/(L)
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|||||
Net current-period other comprehensive (loss)
income |
(0.1
|
)
|
|
(22.1
|
)
|
|
260.6
|
|
|
0.7
|
|
|
239.1
|
|
|||||
Balance—September 30, 2017
|
$
|
12.5
|
|
|
$
|
(45.8
|
)
|
|
$
|
239.8
|
|
|
$
|
37.0
|
|
|
$
|
243.5
|
|
|
|
|
Foreign Currency Translation Adjustments
|
|
|
|
|
||||||||||||
|
Gain (Loss) on Cash Flow Hedges
|
|
Loss on Net Investment Hedges
|
|
Other Foreign Currency Translation Adjustments
|
|
Pension and Other Post-Employment Benefit Plans
|
|
Total
|
||||||||||
Balance—July 1, 2016
|
$
|
(28.9
|
)
|
|
$
|
(2.5
|
)
|
|
$
|
(164.0
|
)
|
|
$
|
(44.3
|
)
|
|
$
|
(239.7
|
)
|
Other comprehensive (loss) income before reclassifications
|
5.7
|
|
|
(7.8
|
)
|
|
1.9
|
|
|
2.1
|
|
|
1.9
|
|
|||||
Net amounts reclassified from AOCI/(L)
|
2.8
|
|
|
—
|
|
|
—
|
|
|
3.1
|
|
|
5.9
|
|
|||||
Net current-period other comprehensive (loss)
income |
8.5
|
|
|
(7.8
|
)
|
|
1.9
|
|
|
5.2
|
|
|
7.8
|
|
|||||
Balance—September 30, 2016
|
$
|
(20.4
|
)
|
|
$
|
(10.3
|
)
|
|
$
|
(162.1
|
)
|
|
$
|
(39.1
|
)
|
|
$
|
(231.9
|
)
|
|
Three Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
|
(in millions, except per share data)
|
||||||
Net (loss) income attributable to Coty Inc.
|
$
|
(19.7
|
)
|
|
$
|
—
|
|
Weighted-average common shares outstanding—Basic
|
748.6
|
|
|
336.3
|
|
||
Effect of dilutive stock options and Series A Preferred Stock
(a)
|
—
|
|
|
—
|
|
||
Effect of restricted stock and RSUs
(b)
|
—
|
|
|
—
|
|
||
Weighted-average common shares outstanding—Diluted
|
748.6
|
|
|
336.3
|
|
||
Net (loss) income attributable to Coty Inc. per common share:
|
|
|
|
||||
Basic
|
$
|
(0.03
|
)
|
|
$
|
—
|
|
Diluted
|
(0.03
|
)
|
|
—
|
|
|
|
(a)
|
For the
three months ended September 30, 2017
, outstanding stock options and Series A Preferred Stock with purchase or conversion rights to purchase shares of common stock were excluded in the computation of diluted loss per share due to the net loss incurred during the period. Due to a net income of
nil
for the
three months ended September 30, 2016
, outstanding stock options and Series A Preferred Stock with purchase or conversion rights to common stock were excluded from the computation of diluted EPS as their inclusion would be anti-dilutive.
|
(b)
|
For the
three months ended September 30, 2017
, RSUs were excluded in the computation of diluted loss per share due to the net loss incurred during the period. Due to a net income of
nil
for the
three months ended September 30, 2016
, outstanding RSUs were excluded from the computation of diluted EPS as their inclusion would be anti-dilutive.
|
•
|
strategic plans and annual budgets are prepared using the Adjusted Performance Measures;
|
•
|
senior management receives a monthly analysis comparing budget to actual operating results that is prepared using the Adjusted Performance Measures; and
|
•
|
senior management’s annual compensation is calculated, in part, by using the Adjusted Performance Measures.
|
•
|
Costs related to acquisition activities: We have excluded acquisition-related costs and acquisition accounting impacts such as those related to transaction costs and costs associated with the revaluation of acquired inventory in connection with business combinations because these costs are unique to each transaction. The nature and amount of such costs vary significantly based on the size and timing of the acquisitions and the maturities of the businesses being acquired. Also, the size, complexity and/or volume of past acquisitions, which often drives the magnitude of such expenses, may not be indicative of the size, complexity and/or volume of any future acquisitions.
|
•
|
Restructuring and other business realignment costs: We have excluded costs associated with restructuring and business structure realignment programs to allow for comparable financial results to historical operations and forward-looking guidance. In addition, the nature and amount of such charges vary significantly based on the size and timing of the programs. By excluding the referenced expenses from our non-GAAP financial measures, our management is able to further evaluate our ability to utilize existing assets and estimate their long-term value. Furthermore, our management believes that the adjustment of these items supplement the GAAP information with a measure that can be used to assess the sustainability of our operating performance.
|
•
|
Amortization expense: We have excluded the impact of amortization of finite-lived intangible assets, as such non-cash amounts are inconsistent in amount and frequency and are significantly impacted by the timing and/or size of acquisitions. Our management believes that the adjustment of these items supplement the GAAP information with a measure that can be used to assess the sustainability of our operating performance. Although we exclude amortization of intangible assets from our non-GAAP expenses, our management believes that it is important for investors to understand that such intangible assets contribute to revenue generation. Amortization of intangible assets that relate to past acquisitions will recur in future periods until such intangible assets have been fully amortized. Any future acquisitions may result in the amortization of additional intangible assets.
|
•
|
Interest and other (income) expense: We have excluded foreign currency impacts associated with acquisition-related and debt financing related forward contracts as the nature and amount of such charges are not consistent and are significantly impacted by the timing and size of such transactions.
|
•
|
Redeemable noncontrolling interest: This adjustment represents the after-tax impact of the non-GAAP adjustments included in Net income attributable to redeemable noncontrolling interests based on the relevant non-controlling interest percentage.
|
•
|
Tax: This adjustment represents the impact of the tax effect of the pretax items excluded from Adjusted net income. The tax impact of the non-GAAP adjustments are based on the tax rates related to the jurisdiction in which the adjusted items are received or incurred.
|
•
|
the scale of the combined company by evaluating consolidated and segment financial metrics;
|
•
|
the expansion of product offerings by evaluating segment, brand, and geographic performance and the respective strength of the brands;
|
•
|
the evaluation of market share expansion in categories and geographies;
|
•
|
the earnings per share accretion and substantial incremental free cash flow generation providing financial flexibility for us; and
|
•
|
the comparison of actual and projected results, including achievement of projected synergies, post integration; provided that timing for any such comparison will depend on the size and complexity of the acquisition.
|
|
Three Months Ended September 30, 2017
|
||||||||||
(in millions)
|
Reported
(GAAP) |
|
Adjustments
(a)
|
|
Adjusted
(Non-GAAP) |
||||||
OPERATING INCOME
|
|
|
|
|
|
||||||
Luxury
|
$
|
56.7
|
|
|
$
|
(33.2
|
)
|
|
$
|
89.9
|
|
Consumer Beauty
|
61.9
|
|
|
(26.4
|
)
|
|
88.3
|
|
|||
Professional Beauty
|
(1.7
|
)
|
|
(18.6
|
)
|
|
16.9
|
|
|||
Corporate
|
(88.2
|
)
|
|
(88.2
|
)
|
|
—
|
|
|||
Total
|
28.7
|
|
|
(166.4
|
)
|
|
195.1
|
|
|
Three Months Ended September 30, 2016
|
||||||||||
(in millions)
|
Reported
(GAAP) |
|
Adjustments
(a)
|
|
Adjusted
(Non-GAAP) |
||||||
OPERATING INCOME
|
|
|
|
|
|
||||||
Luxury
|
$
|
75.7
|
|
|
$
|
(14.9
|
)
|
|
$
|
90.6
|
|
Consumer Beauty
|
53.2
|
|
|
(4.3
|
)
|
|
57.5
|
|
|||
Professional Beauty
|
16.3
|
|
|
(2.0
|
)
|
|
18.3
|
|
|||
Corporate
|
(98.8
|
)
|
|
(98.8
|
)
|
|
—
|
|
|||
Total
|
46.4
|
|
|
(120.0
|
)
|
|
166.4
|
|
(a)
|
See “Reconciliation of Reported Operating Income to Adjusted Operating Income” under “Adjusted Operating Income for Coty Inc.” below for a description on adjustments to operating income. All adjustments are reflected in Corporate, except for Amortization expense which is reflected in the Luxury, Consumer Beauty and Professional Beauty divisions.
|
|
Three Months Ended
September 30, |
|
Change %
|
|||||||
(in millions)
|
2017
|
|
2016
|
|
2017/2016
|
|||||
Reported Operating Income
|
$
|
28.7
|
|
|
$
|
46.4
|
|
|
(38
|
%)
|
% of Net revenues
|
1.3
|
%
|
|
4.3
|
%
|
|
|
|||
Amortization expense
|
78.2
|
|
|
21.2
|
|
|
>100%
|
|
||
Costs related to acquisition activities
|
57.6
|
|
|
83.3
|
|
|
(31
|
%)
|
||
Restructuring and other business realignment costs
|
30.6
|
|
|
12.4
|
|
|
>100%
|
|
||
Pension settlement charges
|
—
|
|
|
3.1
|
|
|
(100
|
%)
|
||
Total adjustments to reported Operating income
|
166.4
|
|
|
120.0
|
|
|
39
|
%
|
||
Adjusted operating income
|
$
|
195.1
|
|
|
$
|
166.4
|
|
|
17
|
%
|
% of Net revenues
|
8.7
|
%
|
|
15.4
|
%
|
|
|
•
|
We incurred restructuring costs of
$11.2
primarily related to the Global Integration Activities, included in the Condensed Consolidated Statements of Operations.
|
•
|
We incurred business structure realignment costs of $19.4 primarily related to our Global Integration Activities. This amount includes $10.5 of amounts reported in Cost of sales and $8.9 of amounts reported in Selling, general and administrative expenses in the Condensed Consolidated Statements of Operations.
|
•
|
We incurred restructuring costs of $7.4 primarily related to Organizational Redesign and Acquisition Integration Program costs, included in the Condensed Consolidated Statements of Operations.
|
•
|
We incurred business structure realignment costs of $5.0 primarily related to our Organizational Redesign and certain other programs, included in Selling, general and administrative expenses in the Condensed Consolidated Statements of Operations.
|
|
Three Months Ended
September 30, 2017 |
|
Three Months Ended
September 30, 2016 |
||||||||||||||||||
(in millions)
|
(Loss) Income Before Income Taxes
|
|
(Benefit) Provision for Income Taxes
|
|
Effective Tax Rate
|
|
Income (Loss) Before Income Taxes
|
|
Provision for Income Taxes
|
|
Effective Tax Rate
|
||||||||||
Reported (loss) before income taxes
|
$
|
(41.4
|
)
|
|
$
|
(25.3
|
)
|
|
61.1
|
%
|
|
$
|
4.7
|
|
|
$
|
(5.1
|
)
|
|
(108.5
|
%)
|
Adjustments to reported Operating income
(a) (b)
|
166.4
|
|
|
59.6
|
|
|
|
|
120.0
|
|
|
42.6
|
|
|
|
||||||
Adjustments to Interest expense
(b) (c)
|
—
|
|
|
—
|
|
|
|
|
1.4
|
|
|
0.5
|
|
|
|
||||||
Adjusted Income before income taxes
|
$
|
125.0
|
|
|
$
|
34.3
|
|
|
27.4
|
%
|
|
$
|
126.1
|
|
|
$
|
38.0
|
|
|
30.1
|
%
|
|
|
(a)
|
See “Reconciliation of Reported Operating Income to Adjusted Operating Income” under “Adjusted Operating Income”.
|
(b)
|
The tax effects of each of the items included in adjusted income are calculated in a manner that results in a corresponding income tax expense/provision for adjusted income. In preparing the calculation, each adjustment to reported income is first analyzed to determine if the adjustment has an income tax consequence. The provision for taxes is then calculated based on the jurisdiction in which the adjusted items are incurred, multiplied by the respective statutory rates and offset by the increase or reversal of any valuation allowances commensurate with the non-GAAP measure of profitability.
|
(c)
|
See “Reconciliation of Reported Net (Loss) Income Attributable to Coty Inc. to Adjusted Net Income Attributable to Coty Inc.”.
|
|
Three Months Ended
September 30, |
|
Change %
|
|||||||
(in millions)
|
2017
|
|
2016
|
|
2017/2016
|
|||||
Reported Net (Loss) Attributable to Coty Inc.
|
$
|
(19.7
|
)
|
|
$
|
—
|
|
|
N/A
|
|
% of Net revenues
|
(0.9
|
%)
|
|
—
|
%
|
|
|
|||
Adjustments to reported Operating income
(a)
|
166.4
|
|
|
120.0
|
|
|
39
|
%
|
||
Adjustments to Interest expense
(b)
|
—
|
|
|
1.4
|
|
|
(100
|
%)
|
||
Adjustments to noncontrolling interest expense
(c)
|
(10.8
|
)
|
|
—
|
|
|
N/A
|
|
||
Change in tax provision due to adjustments to reported Net Income (Loss) Attributable to Coty Inc.
|
(59.6
|
)
|
|
(43.1
|
)
|
|
(38
|
%)
|
||
Adjusted net income attributable to Coty Inc.
|
$
|
76.3
|
|
|
$
|
78.3
|
|
|
(3
|
%)
|
% of Net revenues
|
3.4
|
%
|
|
7.2
|
%
|
|
|
|
||
Per Share Data
|
|
|
|
|
|
|||||
Adjusted weighted-average common shares
(d)
|
|
|
|
|
|
|||||
Basic
|
748.6
|
|
|
336.3
|
|
|
|
|||
Diluted
|
752.3
|
|
|
342.5
|
|
|
|
|||
Adjusted net income attributable to Coty Inc. per common share
|
|
|
|
|
|
|||||
Basic
|
$
|
0.10
|
|
|
$
|
0.23
|
|
|
|
|
Diluted
|
0.10
|
|
|
0.23
|
|
|
|
(a)
|
See “Reconciliation of Reported operating income to Adjusted operating income.”
|
(b)
|
In the
three months ended September 30, 2016
, the amount represents a net loss of $1.4 incurred in connection with the Hypermarcas Brands and subsequent intercompany loans, included in Interest expense, net in the Condensed Consolidated Statements of Operations.
|
(c)
|
The amounts represent the impact of non-GAAP adjustments to Net income attributable to noncontrolling interest related to the Company’s majority-owned consolidated subsidiaries. The amounts are based on the relevant noncontrolling interest’s percentage ownership in the related subsidiary, for which the non-GAAP adjustments were made.
|
(d)
|
In the
three months ended September 30, 2017
and the
three months ended September 30, 2016
, using the treasury stock method, the number of adjusted diluted common shares to calculate non-GAAP adjusted diluted net income per common share was four million shares higher than the number of common shares used to calculate GAAP diluted net loss per common share, due to the potentially dilutive effect of certain securities issuable under our share-based compensation plans, which were considered anti-dilutive for calculating GAAP diluted net loss per common share.
|
|
September 30, 2017
|
|
June 30,
2017 |
||||
Short-term debt
|
$
|
3.3
|
|
|
$
|
3.7
|
|
Galleria Credit Agreement
|
|
|
|
||||
Galleria Revolving Credit Facility due September 2021
|
—
|
|
|
—
|
|
||
Galleria Term Loan A Facility due September 2021
|
944.3
|
|
|
944.3
|
|
||
Galleria Term Loan B Facility due September 2023
|
1,000.0
|
|
|
1,000.0
|
|
||
Coty Credit Agreement
|
|
|
|
||||
Coty Revolving Credit Facility due October 2020
|
1,436.8
|
|
|
810.0
|
|
||
Coty Term Loan A Facility due October 2020
|
1,773.3
|
|
|
1,792.8
|
|
||
Coty Term Loan A Facility due October 2021
|
938.4
|
|
|
950.6
|
|
||
Coty Term Loan B Facility due October 2022
|
1,741.1
|
|
|
1,712.5
|
|
||
Other long-term debt and capital lease obligations
|
1.4
|
|
|
1.7
|
|
||
Total debt
|
7,838.6
|
|
|
7,215.6
|
|
||
Less: Short-term debt and current portion of long-term debt
|
(223.3
|
)
|
|
(209.1
|
)
|
||
Total Long-term debt
|
7,615.3
|
|
|
7,006.5
|
|
||
Less: Unamortized debt issuance costs
(a)
|
(63.2
|
)
|
|
(67.6
|
)
|
||
Less: Discount on Long-term debt
|
(10.2
|
)
|
|
(10.6
|
)
|
||
Total Long-term debt, net
|
$
|
7,541.9
|
|
|
$
|
6,928.3
|
|
|
|
•
|
LIBOR of the applicable qualified currency plus the applicable margin; or
|
•
|
ABR plus the applicable margin.
|
Pricing Tier
|
|
Total Net Leverage Ratio:
|
|
LIBOR plus:
|
|
Alternative Base Rate Margin:
|
1.0
|
|
Greater than or equal to 5.00:1
|
|
2.000%
|
|
1.000%
|
2.0
|
|
Less than 5.00:1 but greater than or equal to 4.00:1
|
|
1.750%
|
|
0.750%
|
3.0
|
|
Less than 4.00:1 but greater than or equal to 2.75:1
|
|
1.500%
|
|
0.500%
|
4.0
|
|
Less than 2.75:1 but greater than or equal to 2.00:1
|
|
1.250%
|
|
0.250%
|
5.0
|
|
Less than 2.00:1 but greater than or equal to 1.50:1
|
|
1.125%
|
|
0.125%
|
6.0
|
|
Less than 1.50:1
|
|
1.000%
|
|
—%
|
|
|
|
Three Months Ended
September 30, |
||||||
|
2017
|
|
2016
|
||||
Condensed Consolidated Statements of Cash Flows Data:
(in millions)
|
|
|
|
||||
Net cash used in operating activities
|
$
|
(8.9
|
)
|
|
$
|
(15.0
|
)
|
Net cash used in investing activities
|
(116.0
|
)
|
|
(86.8
|
)
|
||
Net cash provided by financing activities
|
492.4
|
|
|
131.4
|
|
•
|
Revenue Recognition
|
•
|
Goodwill, Other Intangible Assets and Long-Lived Assets
|
•
|
Business Combinations
|
•
|
Inventory
|
•
|
Pension Benefit Costs
|
•
|
Income Taxes
|
•
|
Redeemable noncontrolling interests
|
•
|
our ability to achieve our global business strategies, compete effectively in the beauty industry and achieve the benefits contemplated by our strategic transactions, including our joint ventures and recent acquisitions, within the expected time frame or at all;
|
•
|
use of estimates and assumptions in preparing our financial statements, including with regard to revenue recognition, stock compensation expense, purchase price allocations, the assessment of goodwill, other intangible assets and long-lived assets for impairment, the market value of inventory, pension expense and the fair value of acquired assets and liabilities associated with acquisitions;
|
•
|
managerial, integration, operational, regulatory, legal and financial risks, including management of cash flows, and expenses associated with our strategic transactions and internal reorganizations;
|
•
|
the continued integration of the P&G Beauty Business with our business, operations, systems, financial data and culture and the ability to realize synergies, reduce costs and realize other potential efficiencies and benefits (including through the Company’s restructuring and business realignment programs) at the levels and at the costs and within the time frames currently contemplated or at all;
|
•
|
our ability to anticipate, gauge and respond to market trends and consumer preferences, which may change rapidly, and the market acceptance of new products, including any relaunched or rebranded products, execution of new launches, and the anticipated costs associated with such relaunches and rebrands;
|
•
|
increased competition, consolidation among retailers, shifts in consumers’ preferred distribution channels (including to digital channels) and other changes in the retail, e-commerce and wholesale environment in which we do business and sell our products;
|
•
|
changes in law, regulations and policies and/or the enforcement thereof that affect our business, operations or its products;
|
•
|
our and our brand partners' and licensors' ability to obtain, maintain and protect the intellectual property rights, including trademarks, brand names and other intellectual property used in their respective businesses, products and software, and their abilities to protect their respective reputations and defend claims by third parties for infringement of intellectual property rights;
|
•
|
our ability to successfully execute our announced intent to divest and/or discontinue non-core brands and to rationalize wholesale distribution by reducing the amount of product diversion to the value and mass channels;
|
•
|
any unanticipated problems, liabilities or other challenges associated with an acquired business which could result in increased risk of new, unanticipated or unknown liabilities, including with respect to environmental, competition and other regulatory matters;
|
•
|
our international operations and joint ventures, including reputational, compliance, regulatory, economic and foreign political risks, including difficulties and costs associated with maintaining compliance with a broad variety of complex domestic and international regulations;
|
•
|
our dependence on certain licenses (especially in the Luxury division), entities performing outsourced functions and third-party suppliers, including third party software providers;
|
•
|
administrative, development and other difficulties in meeting the expected timing of market expansions, product launches and marketing efforts;
|
•
|
global political and/or economic uncertainties or disruptions, including the impact of Brexit and the new U.S. administration;
|
•
|
the number, type, outcomes (by judgment, order or settlement) and costs of legal, tax, regulatory or administrative proceedings, and/or litigation;
|
•
|
our ability to manage seasonal and other variability and to anticipate future business trends and needs;
|
•
|
disruptions in operations, including due to disruptions in supply chain, restructurings, manufacturing or information technology systems, labor disputes, natural disasters and consolidation of our legal entities, supply chain, footprint and information technology systems;
|
•
|
restrictions imposed on us through our license agreements and credit facilities and changes in the manner in which we finance our debt and future capital needs, including potential acquisitions;
|
•
|
increasing dependency on information technology and our ability to protect against service interruptions, data corruption, cyber-based attacks or network security breaches, costs and timing of implementation and effectiveness of any upgrades or other changes to information technology systems, inability to control the quality or level of detail of financial data provided by third parties, and our failure to comply with any privacy or data security laws or to protect against theft of customer, employee and corporate sensitive information;
|
•
|
our ability to attract and retain key personnel, including during times of integration, transition and restructurings;
|
•
|
the distribution and sale by third parties of counterfeit and/or gray market versions of our products; and
|
•
|
other factors described elsewhere in this document and from time to time in documents that we file with the SEC.
|
Period
|
Total Number of Shares Purchased
|
Average Price Paid per Share
(a)
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
Approximate Dollar Value of Shares that May Yet be Purchased under the Plans or Programs
(a)
|
|||||
July 1, 2017 - July 31, 2017
|
—
|
|
—
|
|
—
|
|
—
|
|
|
August 1, 2017 - August 31, 2017
|
2,600,000.0
|
|
$
|
16.30
|
|
—
|
|
—
|
|
September 1, 2017 - September 30, 2017
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Total
|
2,600,000.0
|
|
$
|
16.30
|
|
—
|
|
—
|
|
|
|
|
|
COTY INC.
|
|
|
|
|
|
Date: November 9, 2017
|
|
By:
|
/s/Camillo Pane
|
|
|
|
Name: Camillo Pane
|
|
|
|
Title: Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/Patrice de Talhouët
|
|
|
|
Name: Patrice de Talhouët
|
|
|
|
Title: Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
|
|
|
COTY INC.
By:
/s/ Kevin Monaco
Name: Kevin Monaco
Title: Senior Vice President, Treasurer and
Investor Relations
|
|
|
|
|
|
COTY B.V.
By:
/s/ Cornelia Kesseler
Name: Cornelia Kesseler
Title: Managing Director
|
|
|
|
CALVIN KLEIN COSMETIC CORPORATION
By:
/s/ Michelle Garcia
Name: Michelle Garcia Title: Assistant Secretary |
|
|
|
COTY BRANDS MANAGEMENT INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia Title: Assistant Secretary |
|
|
|
COTY HOLDINGS INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia Title: Assistant Secretary |
|
|
|
COTY US HOLDINGS INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia Title: Assistant Secretary |
|
|
|
COTY US LLC
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
DLI INTERNATIONAL HOLDING II CORP.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
RIMMEL INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
DLI INTERNATIONAL HOLDING I LLC
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
O P I PRODUCTS, INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
GALLERIA CO.
By:
/s/ Kevin Monaco
Name: Kevin Monaco
Title: Treasurer
|
|
|
|
GRAHAM WEBB INTERNATIONAL, INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
THE WELLA CORPORATION
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
NOXELL CORPORATION
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
HFC PRESTIGE INTERNATIONAL U.S. LLC
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
HFC PRESTIGE PRODUCTS, INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JPMORGAN CHASE BANK, N.A.,
as Administrative Agent, Term A Lender and Revolving Lender
By:
/s/ Courtney Eng
Name: Courtney Eng
Title: Vice President
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BANK OF AMERICA N.A.,
as Revolving Lender
By:
/s/ J. Casey Cosgrove
Name: J. Casey Cosgrove
Title: Director
|
|
|
|
BANK OF AMERICA N.A.,
as Term A Lender
By:
/s/ J. Casey Cosgrove
Name: J. Casey Cosgrove
Title: Director
|
|
|
|
CREDIT AGRICOLE CORPORATE AND INVESTMENT BANK,
as Revolving Lender
By:
/s/ Gordon Yip
Name: Gordon Yip
Title: Director
By:
/s/ Lucie Campos Caresmel
Name: Lucie Campos Caresmel
Title: Director
|
|
|
|
CREDIT AGRICOLE CORPORATE AND INVESTMENT BANK,
as Term A Lender
By:
/s/ Gordon Yip
Name: Gordon Yip
Title: Director
By:
/s/ Lucie Campos Caresmel
Name: Lucie Campos Caresmel
Title: Director
|
|
|
|
HSBC BANK USA N.A.
as Revolving Lender
By:
/s/ Aidan R. Spoto
Name: Aidan R. Spoto
Title: Senior Vice-President
|
|
|
|
HSBC BANK USA N.A.
as Term A Lender
By:
/s/ Aidan R. Spoto
Name: Aidan R. Spoto
Title: Senior Vice-President
|
|
|
|
HSBC BANK AUSTRALIA LIMITED
as Term A Lender
By:
/s/ Robert Agati
Name: Robert Agati
Title: Attorney
|
|
|
|
ING BANK N.V.,
as Revolving Lender
By:
/s/ R.P. Boon
Name: R.P. Boon
Title: Director
By:
/s/ J. Stubenitsky
Name: J. Stubenitsky
Title: Vice President
|
|
|
|
|
|
|
|
ING BANK N.V.,
as Term A Lender
By:
/s/ R.P. Boon
Name: R.P. Boon
Title: Director
By:
/s/ J. Stubenitsky
Name: J. Stubenitsky
Title: Vice President
|
|
|
|
ROYAL BANK OF CANADA,
as Revolving Lender
By:
/s/ John Flores
Name: John Flores
Title: Authorized Signatory
|
|
|
|
ROYAL BANK OF CANADA,
as Term A Lender
By:
/s/ John Flores
Name: John Flores
Title: Authorized Signatory
|
|
|
|
UNICREDIT BANK AG, NEW YORK BRANCH
as Revolving Lender
By:
/s/ Fabio Della Malva
Name: Fabio Della Malva
Title: Managing Director
By:
/s/ Filippo Pappalardo
Name: Filippo Pappalardo
Title: Managing Director
|
|
|
|
|
|
|
|
UNICREDIT BANK AG, NEW YORK BRANCH
as Term A Lender
By:
/s/ Fabio Della Malva
Name: Fabio Della Malva
Title: Managing Director
By:
/s/ Filippo Pappalardo
Name: Filippo Pappalardo
Title: Managing Director
|
|
|
|
DEUTSCHE BANK AG NEW YORK BRANCH. as Revolving Lender
By:
/s/ Mary Kay Coyle
Name: Mary Kay Coyle
Title: Managing Director
By:
/s/ Anca Trifan
Name: Anca Trifan
Title: Managing Director
|
|
|
|
DEUTSCHE BANK AG NEW YORK BRANCH. as Term A Lender
By:
/s/ Mary Kay Coyle
Name: Mary Kay Coyle
Title: Managing Director
By:
/s/ Anca Trifan
Name: Anca Trifan
Title: Managing Director
|
|
|
|
MIZUHO BANK, LTD.,
as Revolving Lender
By:
/s/ Tracy Rahn
Name: Tracy Rahn
Title: Authorized Signatory
MIZUHO BANK, LTD.,
as Term A Lender
By:
/s/ Tracy Rahn
Name: Tracy Rahn
Title: Authorized Signatory
BANCO BILBAO VIZCAYA ARGENTARIA, S.A.
NEW YORK BRANCH,
as Revolving Lender
By:
/s/ Brian Crowley
Name: Brian Crowley
Title: Managing Director
By:
/s/ Cara Younger
Name: Cara Younger
Title: Director
BANCO BILBAO VIZCAYA ARGENTARIA, S.A.
NEW YORK BRANCH,
as Term A Lender
By:
/s/ Brian Crowley
Name: Brian Crowley
Title: Managing Director
By:
/s/ Cara Younger
Name: Cara Younger
Title: Director
|
|
|
|
BNP PARIBAS
as Revolving Lender
By:
/s/ Pierre-Nicholas Rogers
Name: Pierre-Nicholas Rogers
Title: Managing Director
By:
/s/ Nanette Baudon
Name: Nanette Baudon
Title: Director
BNP PARIBAS,
as Term A Lender
By:
/s/ Pierre-Nicholas Rogers
Name: Pierre-Nicholas Rogers
Title: Managing Director
By:
/s/ Nanette Baudon
Name: Nanette Baudon
Title: Director
THE BANK OF TOKYO-MITSUBISHI UFJ, LTD., as Revolving Lender
By:
/s/ Mustafa Khan
Name: Mustafa Khan
Title: Director
THE BANK OF TOKYO-MITSUBISHI UFJ, LTD., as Term A Lender
By:
/s/ Mustafa Khan
Name: Mustafa Khan
Title: Director
|
|
|
|
SUMITOMO MITSUI BANKING CORP.,
as Revolving Lender
By:
/s/ Katsuyuki Kubo
Name: Katsuyuki Kubo
Title: Managing Director
SUMITOMO MITSUI BANKING CORP.,
as Term A Lender
By:
/s/ Katsuyuki Kubo
Name: Katsuyuki Kubo
Title: Managing Director
INTESA SANPAOLO S.P.A. - NEW YORK BRANCH,
as Term A Lender
By:
/s/ Jordan Schweon
Name: Jordan Schweon
Title: Global Relationship Manager
By:
/s/ Maddalena Revelli
Name: Maddalena Revelli
Title: Credit Administration
INTESA SANPAOLO S.P.A. -NEW YORK BRANCH,
as Revolving Lender
By:
/s/ Jordan Schweon
Name: Jordan Schweon
Title: Global Relationship Manager
By:
/s/ Maddalena Revelli
Name: Maddalena Revelli
Title: Credit Administration
|
|
|
|
LANDESBANK HESSEN-THÜRINGEN GIROZENTRALE
as Revolving Lender
By:
/s/ Claus Hemsteg
Name: Claus Hemsteg
Title: Senior Vice President
By:
/s/ Axel Wild
Name: Axel Wild
Title: Analyst
LANDESBANK HESSEN-THÜRINGEN GIROZENTRALE
as Term A Lender
By:
/s/ Claus Hemsteg
Name: Claus Hemsteg
Title: Senior Vice President
By:
/s/ Axel Wild
Name: Axel Wild
Title: Analyst
THE BANK OF NOVA SCOTIA,
as Revolving Lender
By:
/s/ Mauricio Saishio
Name: Mauricio Saishio
Title: Director
THE BANK OF NOVA SCOTIA,
as Term A Lender
By:
/s/ Mauricio Saishio
Name: Mauricio Saishio
Title: Director
|
|
|
|
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED, NEW YORK BRANCH,
as Revolving Lender
By:
/s/ Pinyen Shih
Name: Pinyen Shih
Title: Executive Director
By:
/s/ Hsiwei Chen
Name: Hsiwei Chen
Title: VP
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED, NEW YORK BRANCH,
as Term A Lender
By:
/s/ Pinyen Shih
Name: Pinyen Shih
Title: Executive Director
By:
/s/ Hsiwei Chen
Name: Hsiwei Chen
Title: VP
TD BANK, N.A.,
as Revolving Lender
By:
/s/ Michele Dragonetti
Name: Michele Dragonetti
Title: Senior Vice President
TD BANK, N.A.,
as Term A Lender
By:
/s/ Michele Dragonetti
Name: Michele Dragonetti
Title: Senior Vice President
|
|
|
|
FIFTH THIRD BANK,
as Revolving Lender
By:
/s/ Valerie Schanzer
Name: Valerie Schanzer
Title: Managing Director
FIFTH THIRD BANK,
as Term A Lender
By:
/s/ Valerie Schanzer
Name: Valerie Schanzer
Title: Managing Director
SANTANDER BANK, N.A.,
as Revolving Lender
By:
/s/ Andres Barbosa
Name: Andres Barbosa
Title: Executive Director
SANTANDER BANK, N.A.,
as Term A Lender
By:
/s/ Andres Barbosa
Name: Andres Barbosa
Title: Executive Director
STANDARD CHARTERED BANK,
as Revolving Lender
By:
/s/ Daniel Mattern
Name: Daniel Mattern
Title: Associate Director
|
|
|
|
STANDARD CHARTERED BANK,
as Term A Lender
By:
/s/ Daniel Mattern
Name: Daniel Mattern
Title: Associate Director
AUSTRALIANSUPER, as Term A Lender
By: Credit Suisse Asset Management, LLC, as sub-advisor to Bentham Asset Management Pty Ltd. in its capacity as agent of and investment manager for AustralianSuper Pty Ltd. in its capacity as trustee of AustralianSuper
By:
/s/ Louis Farano
Name: Louis Farano
Title: Authorized Signatory
MORGAN STANLEY BANK, NA.,
as Revolving Lender
By:
/s/ Christopher Winthrop
Name: Christopher Winthrop
Title: Authorized Signatory
MORGAN STANLEY SENIOR FUNDING.,
as Revolving Lender
By:
/s/ Christopher Winthrop
Name: Christopher Winthrop
Title: Vice President
|
|
|
|
BAYERSICHE LANDESBANK,
NEW YORK BRANCH,
as Revolving Lender
By:
/s/ Rolf Siebert
Name: Rolf Siebert
Title: Executive Director
By:
/s/ Gina Sandella
Name: Gina Sandella
Title: Vice President
BAYERSICHE LANDESBANK,
NEW YORK BRANCH,
as Term A Lender
By:
/s/ Rolf Siebert
Name: Rolf Siebert
Title: Executive Director
By:
/s/ Gina Sandella
Name: Gina Sandella
Title: Vice President
SCOTIABANK (IRELAND) DESIGNATED ACTIVITY COMPANY, as Term A Lender
By:
/s/ Mary Theresa Mulvany
Name: Mary Theresa Mulvany
Title: Associate Director
By:
/s/ Sue Foster
Name: Sue Foster
Title: Chief Executive Officer
|
|
|
|
BANK OF CHINA (LUXEMBOURG) S.A.
as Revolving Lender
By:
/s/ Yan Haisi
Name: Yan Haisi
Title: Deputy General Manager
BANK OF CHINA (LUXEMBOURG) S.A.
as Term A Lender
By:
/s/ Yan Haisi
Name: Yan Haisi
Title: Deputy General Manager
CAPITAL ONE, NATIONAL ASSOCIATION,
as Revolving Lender
By:
/s/ Esther Lainis
Name: Esther Lainis
Title: Senior Vice President
CAPITAL ONE, NATIONAL ASSOCIATION,
as Term A Lender
By:
/s/ Esther Lainis
Name: Esther Lainis
Title: Senior Vice President
|
|
|
|
LANDESBANK BADEN-WUERTTEMBERG NEW YORK BRANCH„
as Revolving Lender
By:
/s/ Simone Ehmann
Name: Simone Ehmann
Title: Vice President
By:
/s/ Ralf Enders
Name: Ralf Enders
Title: Vice President
LANDESBANK BADEN-WUERTTEMBERG NEW YORK BRANCH
as Term A Lender
By:
/s/ Simone Ehmann
Name: Simone Ehmann
Title: Vice President
By:
/s/ Ralf Enders
Name: Ralf Enders
Title: Vice President
STATE BANK OF INDIA,
NEW YORK BRANCH,
as Term A Lender
By:
/s/ Manoranjan Panda
Name: Manoranjan Panda
Title: VP & Head (CMC)
|
|
|
|
KBC BANK NV, NEW YORK BRANCH,
as Revolving Lender
By:
/s/ Susan Silver
Name: Susan Silver
Title: Managing Director
By:
/s/ Iryna Leff
Name: Iryna Leff
Title: Associate
KBC BANK NV, NEW YORK BRANCH,
as Term A Lender
By:
/s/ Susan Silver
Name: Susan Silver
Title: Managing Director
By:
/s/ Iryna Leff
Name: Iryna Leff
Title: Associate
CREDIT INDUSTRIEL ET COMMERCIAL,
NEW YORK BRANCH,
as Revolving Lender
By:
/s/ Garry Weiss
Name: Garry Weiss
Title:
Managing Director
By:
/s/ Clifford Abramsky
Name: Clifford Abramsky
Title: Managing Director
|
|
|
|
BANK OF MONTREAL,
as Revolving Lender
By:
/s/ Joan Murphy
Name: Joan Murphy
Title: Director
BMO HARRIS BANK N.A.,
as Term A Lender
By:
/s/ Joan Murphy
Name: Joan Murphy
Title: Director
BANK OF COMMUNICATIONS CO., LTD, LONDON BRANCH,
as Term A Lender
By:
/s/ Qiangliu
Name: Qiangliu
Title: GM
By:
/s/ Peter Cox
Name: Peter Cox
Title: Director
BANCO DE SABADELL, S.A., MIAMI
BRANCH,
as Revolving Lender
By:
/s/ Maunci Lladó
Name: Maunci Lladó
Title: Executive Director
|
|
|
|
BANCO DE SABADELL, S.A., MIAMI
BRANCH,
as Term A Lender
By:
/s/ Maunci Lladó
Name: Maunci Lladó
Title: Executive Director
OCTAGON INVESTMENT PARTNERS XVI, LTD., as Term A Lender
By: Octagon Credit Investors, LLC
as Collateral Manager
By:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title: Director of Portfolio Administration
OCTAGON INVESTMENT PARTNERS XVII, LTD., as Term A Lender
By: Octagon Credit Investors, LLC
as Collateral Manager
By:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title: Director of Portfolio Administration
|
|
|
|
OCTAGON INVESTMENT PARTNERS XVIII, LTD., as Term A Lender
By: Octagon Credit Investors, LLC
as Collateral Manager
By:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title: Director of Portfolio Administration
OCTAGON INVESTMENT PARTNERS XIX, LTD., as Term A Lender
By: Octagon Credit Investors, LLC
as Collateral Manager
By:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title: Director of Portfolio Administration
OCTAGON INVESTMENT PARTNERS 24, LTD., as Term A Lender
By: Octagon Credit Investors, LLC
as Collateral Manager
By:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title: Director of Portfolio Administration
|
|
|
|
OCTAGON INVESTMENT PARTNERS 27, LTD., as Term A Lender
By: Octagon Credit Investors, LLC
as Collateral Manager
By:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title: Director of Portfolio Administration
CITIBANK, NA., LONDON BRANCH,
as Term A Lender
By:
/s/ Anthony V. Pantina
Name: Anthony V. Pantina
Title: Vice President
FIRST HAWAIIAN BANK,
as Term A Lender
By:
/s/ Hanul Vera Abraham
Name: Hanul Vera Abraham
Title: Vice President
CITY NATIONAL BANK OF FLORIDA,
as Term A Lender
By:
/s/ Tyler Kurau
Name: Tyler Kurau
Title: Senior Vice President
|
|
|
|
M&G EUROPEAN LOAN FUND LIMITED,
as Term A Lender
By:
/s/ Fabian Ansorg
Name: Fabian Ansorg
Title: Authorised Signatory
UNITED BANK,
as Term A Lender
By:
/s/ Tom Wolcott
Name: Tom Wolcott
Title: SVP
BANK OF THE PHILIPPINE ISLANDS,
as Term A Lender
By:
/s/ Antonio V. Paner
Name: Antonio V. Paner
Title: Executive Vice President
By:
/s/ Michael D. Calleja
Name: Michael D. Calleja
Title: Senior Vice President
PT. BANK NEGARA INDONESIA (PERSERO) TBK,
NEW YORK AGENCY,
as Term A Lender
By:
/s/ Jerry Phillips
Name: Jerry Phillips
Title: Relationship Manager
By:
/s/ Oswald Tambunan
Name: Oswald Tambunan
Title: General Manager
|
|
|
|
TRISTATE CAPITAL BANK,
as Term A Lender
By:
/s/ Ellen Frank
Name: Ellen Frank
Title: Senior Vice President
CIFC FUNDING 2013-III, LTD.
as Term A Lender
By: CIFC Asset Management LLC, its Collateral Manager
By:
/s/ Robert Steelman
Name: Robert Steelman
Title: Managing Director
CIFC FUNDING 2013-IV, LTD.
as Term A Lender
By: CIFC Asset Management LLC, its Collateral Manager
By:
/s/ Robert Steelman
Name: Robert Steelman
Title: Managing Director
LIBERTY BANK,
as Term A Lender
By:
Carla Balesano
Name: Carla Balesano
Title: Senior Vice President
|
To:
|
The Administrative Agent and the Lenders parties to the Credit Agreement described below
|
Consolidated Total Debt (Line 2(b))
|
$
|
|
Over
|
|
|
Adjusted EBITDA (Line 5(j))
|
$
|
|
|
|
$
|
Compliance with Section 7.01 –
[Is Total Net Leverage Ratio less than or equal to
[●]
to 1.00?]
|
YES
|
NO
|
1. Total Indebtedness (on a consolidated basis)
|
|
|
||
|
(a) all obligations for borrowed money
|
$
|
|
|
|
(b) all Capital Lease Obligations and purchase money indebtedness
|
$
|
|
|
|
(c) unreimbursed obligations in respect of undrawn letters of credit, bankers acceptances or similar instruments (provided that cash collateralized amounts under drawn letters of credit, bankers acceptances and similar instruments shall not be counted as Total Indebtedness)
|
$
|
|
|
|
(d) Total of Lines (a) through (c)
|
|
$
|
|
|
provided that Total Indebtedness shall not include (A) Indebtedness in respect of (i) unreimbursed obligations in respect of drawn letters of credit until five (5) days after such amount is drawn and (ii) obligations under Swap Agreements and (B) Indebtedness of a Person for which, upon or prior to the maturity thereof, such Person has irrevocably deposited with the proper Person in trust or escrow the necessary funds (or evidences of indebtedness) for the payment, redemption or satisfaction of such Indebtedness, and thereafter such funds and evidences of such obligation, liability or indebtedness or other security so deposited are not included in the calculation of unrestricted cash
|
|
|
|
2. Consolidated Total Debt
|
|
|
||
|
(a) Unrestricted cash and Cash Equivalents of the Parent Borrower and its Restricted Subsidiaries as determined in accordance with GAAP
|
$
|
|
|
|
(b)
Line 1(d) minus 2(a)
|
|
$
|
|
3. Consolidated Net Income, Consolidated net income (or loss) determined in accordance with GAAP, excluding (i) any extraordinary, nonrecurring, non-operating gains, charges or losses and/or any noncash gains, charges or losses, (including (x) costs of, and payments of, actual or prospective legal settlements, fines, judgments or orders, (y) costs of, and payments of, corporate reorganizations and (z) gains, income, losses, expenses or charges (less all fees and expenses chargeable thereto) attributable to any sales or dispositions of Equity Interests or assets (including asset retirement costs) or returned surplus assets of any employee benefit plan outside of the ordinary course of business), and (ii) including or in addition to the above, the following items:
|
|
$
|
||
|
(a) the income (or loss) of any Unrestricted Subsidiary, any other Person that is not a Restricted Subsidiary but whose accounts would be consolidated with those of the Subject Person in the Subject Person's consolidated financial statements in accordance with GAAP or any other Person (other than a Restricted Subsidiary) in which the Subject Person or a subsidiary has an ownership interest (including any joint venture);
provided
,
however
, that Consolidated Net Income shall include amounts in respect of the income of such Person when actually received in cash by the Subject Person or such subsidiary in the form of dividends or similar distributions;
|
$
|
|
|
|
(b) the income or loss of any Person acquired by the Subject Person or a subsidiary for any period prior to the date of such acquisition (provided such income or loss may be included in the calculation of Adjusted EBITDA to the extent provided in the definition thereof);
|
$
|
|
|
|
(c) the cumulative effect of any change in accounting principles during such period;
|
$
|
|
|
|
(d) any net gains, income, charges, losses, expenses or charges with respect to (i) disposed, abandoned, closed and discontinued operations (other than assets held for sale) and any accretion or accrual of discounted liabilities and on the disposal of disposed, abandoned, and discontinued operations and (ii) facilities, plants or distribution centers that have been closed during such period;
|
$
|
|
|
|
(e) effects of adjustments (including the effects of such adjustments pushed down to the Subject Person) in the Subject Person’s consolidated financial statements pursuant to GAAP (including in the inventory, property and equipment, software, goodwill, intangible assets, in-process research and development, deferred revenue, deferred rent and debt line items thereof) resulting from the application of recapitalization accounting or acquisition accounting, as the case may be, in relation to the Transactions or any consummated recapitalization or acquisition transaction or the amortization or write-off of any amounts thereof;
|
$
|
|
|
|
(f) any net income or loss (less all fees and expenses or charges related thereto) attributable to the early extinguishment of Indebtedness (and the termination of any associated Swap Agreements);
|
$
|
|
|
|
(g) any (i) write-off or amortization made in such period of deferred financing costs and premiums paid or other expenses incurred directly in connection with any early extinguishment of Indebtedness, (ii) good will or other asset impairment charges, write-offs or write-downs or (iii) amortization of intangible assets;
|
$
|
|
|
|
(h) any non-cash compensation charge, cost, expense, accrual or reserve, including any such charge, cost, expense, accrual or reserve arising from the grant of stock appreciation or similar rights, stock options, restricted stock or other equity incentive programs, and any cash charges associated with the rollover, acceleration or payment of management equity in connection with the Transactions;
|
$
|
|
|
|
(i) any fees, costs, commissions and expenses incurred or paid by the Subject Person (or any JAB Affiliate) during such period (including rationalization, legal, Tax and structuring fees, costs and expenses), or any amortization or write-off thereof for such period in connection with or pursuant to (i) the Transactions (including shared costs and Tax formation costs, in each case, relating solely to the consummation of the Transactions, whether incurred before or after the Closing Date) or the Loan Documents and (ii) any Investment (other than an Investment among the Parent Borrower and its Subsidiaries in the ordinary course of operations), Disposition (other than Dispositions of inventory or Dispositions among the Parent Borrower and its Subsidiaries in the ordinary course of operations), incurrence or repayment of Indebtedness (other than the incurrence or repayment of Indebtedness among the Parent Borrower and its Subsidiaries in the ordinary course of operations), issuance of Equity Interests, refinancing transaction or amendment, waiver or modification of any Indebtedness (in each case, including any such transaction consummated prior to the Closing Date and any such transaction undertaken but not completed) and any charges or non-recurring merger costs incurred during such period as a result of any such transaction;
|
$
|
|
|
|
(j) accruals and reserves that are established or adjusted within 12 months after the Closing Date that are so required to be established or adjusted as a result of the Transactions, in accordance with GAAP or as a result of the adoption or modification of accounting policies;
|
$
|
|
|
|
(k)
any unrealized or realized net foreign currency translation gains or losses and unrealized net foreign currency transaction gains or losses, in each case impacting net income (including currency re-measurements of Indebtedness, any applicable net gains or losses resulting from Swap Agreements for currency exchange risk associated with the above or any other currency related risk and those resulting from intercompany Indebtedness); and
|
$
|
|
|
|
(l) unrealized net losses, charges or expenses and unrealized net gains in the fair market value of any arrangements under Swap Agreements
|
$
|
|
|
|
(m) sum of Line 3 minus the sum of Lines 3(a) through 3(l)
|
$
|
|
|
4. EBITDA
|
|
|
||
|
(a) Consolidated Net Income (from Line 3(m))
|
$
|
|
|
|
(b) any provision for (or less any benefit from) income or franchise Taxes included in determining Consolidated Net Income
|
$
|
|
|
|
(c) interest expense (including the interest portion of Capital Lease Obligations) deducted in determining Consolidated Net Income
|
$
|
|
|
|
(d) amortization and depreciation expense deducted in determining Consolidated Net Income
|
$
|
|
|
|
(e) to the extent not disregarded in the calculation of Consolidated Net Income, non-cash charges
|
$
|
|
|
|
(f) the amount of any fee, cost, expense or reserve to the extent actually reimbursed or reimbursable by third parties pursuant to indemnification or reimbursement provisions or similar agreements or insurance;
provided
that, such Person in good faith expects to receive reimbursement for such fee, cost, expense or reserve within the next four fiscal quarters (it being understood that to the extent not actually received within such fiscal quarters, such reimbursement amounts shall be deducted in calculating EBITDA for such fiscal quarters)
|
$
|
|
|
|
(g) the amount of any expense or deduction associated with any subsidiary of such Person attributable to non-controlling interests or minority interests of third parties
|
$
|
|
|
|
(h) the amount of loss on sales of receivables and related assets to the Parent Borrower or any Restricted Subsidiary in connection with a permitted receivables financing
|
$
|
|
|
|
(i) proceeds of business interruption insurance in an amount representing the earnings for the applicable period that such proceeds are intended to replace (whether or not received so long as such Person in good faith expects to receive the same within the next four fiscal quarters (it being understood that to the extent not actually received within such fiscal quarters, such proceeds shall be deducted in calculating EBITDA for such fiscal quarters))
|
$
|
|
|
|
(j) any earn out obligation and contingent consideration obligations (including adjustments thereof and purchase price adjustment) incurred in connection with any Investment made in compliance with Section 6.04 of the Credit Agreement or any Investment consummated prior to the Closing Date, which is paid or accrued during such period
|
$
|
|
|
|
(k) sum of Lines 4(a) through 4(j)
|
|
$
|
|
5. Adjusted EBITDA
|
|
|
||
|
(a) the EBITDA of the Parent Borrower and its Restricted Subsidiaries (from Line 4(k))
|
$
|
|
|
|
|
$
|
|
|
|
(b)
on a Pro Forma Basis, the pro forma EBITDA (as adjusted by any increases pursuant to Lines (c) and (d) below) and cash distributions of any Prior Target (or, as applicable, the EBITDA and such cash distributions of any such Prior Target attributable to the assets acquired from such Prior Target), for any portion of such Subject Period occurring prior to the date of the acquisition of such Prior Target (or the related assets, as the case may be)
|
$
|
|
|
|
(c) extraordinary, unusual or non-recurring items
|
$
|
|
|
|
(d) restructuring charges and related charges, accruals or reserves; and business optimization expenses and related charges or expenses, including costs related to the opening, closure and/or consolidation of offices and facilities and the termination of distributor and joint venture arrangements (including the termination or discontinuance of activities constituting a business), retention charges, contract termination costs and expenses, recruiting and signing bonuses and expenses, systems establishment costs, conversion costs and consulting fees relating to the foregoing
|
$
|
|
|
|
(e) (i) all fees, commissions, costs and expenses incurred or paid by the Parent Borrower and its Subsidiaries and (ii) transaction separation and integrations costs, in each case in connection with the Transactions and any Permitted Acquisition
|
$
|
|
|
|
(f) pro forma cost savings, operating expense reductions and synergies related to, and net of the amount of actual benefits realized during such Subject Period from, Specified Transactions, restructurings and cost savings initiatives (including the Global Efficiency Plan) that are reasonably identifiable, factually supportable and projected by the Parent Borrower in good faith to be realized, and to result from actions that have been taken or with respect to which substantial steps have been taken, committed to be taken or are expected to be taken (in the good faith determination of the Parent Borrower), in each case within twenty four (24) months after such acquisition, disposition or other Specified Transaction, restructuring, cost savings initiative or other initiative
|
$
|
|
|
|
(g) (i)
pro forma
cost savings, operating expense reductions and synergies related to, and net of the amount of actual benefits realized during such Subject Period from, the Transactions that are reasonably identifiable, factually supportable and projected by the Parent Borrower in good faith to be realized, and to result from actions that have been taken, committed to be taken or with respect to which substantial steps have been taken or are expected to be taken (in the good faith determination of the Parent Borrower), in each case within twenty four (24) months after the applicable step of the Transaction and (ii) solely for purposes of actual compliance with Section 7.01 (and not, for the avoidance of doubt, compliance on a Pro Forma Basis therewith), and without limiting any amounts added-back pursuant to clause (i), pro forma cost savings, operating expense reductions and synergies of the types described in clause (i) above (but without giving effect to the “look forward” period set forth therein) not to exceed, for (x) the Subject Periods ending on or prior to June 30, 2019, $375,000,000 and (y) the Subject Periods ending, September 30, 2019, December 31, 2019, March 31, 2020 and June 30, 2020, $150,000,000
|
$
|
|
|
|
(h) without duplication of any amounts added-back pursuant to clause (d) above, charges, fees and expenses in connection with the Global Efficiency Plan
|
$
|
|
|
|
(i) the EBITDA of each Prior Company and, as applicable but without duplication, the EBITDA of Holdings, the Parent Borrower and each Restricted Subsidiary attributable to all Prior Assets, in each case for any portion of such Subject Period occurring prior to the date of the disposal of such Prior Companies or Prior Assets.
|
$
|
|
|
|
(j) sum of Lines 5(a) through 5(h) minus Line 5(i)
|
|
$
|
|
|
|
GALLERIA CO.
By:
/s/ Kevin Monaco
Name: Kevin Monaco
Title: Treasurer
|
|
|
|
|
|
CALVIN KLEIN COSMETIC CORPORATION
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
COTY BRANDS MANAGEMENT INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
COTY HOLDINGS INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
COTY US HOLDINGS INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
COTY US LLC
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
DLI INTERNATIONAL HOLDING II CORP.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
RIMMEL INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
DLI INTERNATIONAL HOLDING I LLC
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
O P I PRODUCTS, INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
GRAHAM WEBB INTERNATIONAL, INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
THE WELLA CORPORATION
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
NOXELL CORPORATION
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
HFC PRESTIGE INTERNATIONAL U.S. LLC
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
HFC PRESTIGE PRODUCTS, INC.
By:
/s/ Michelle Garcia
Name: Michelle Garcia
Title: Assistant Secretary
|
|
|
|
COTY INC.
By:
/s/ Kevin Monaco
Name: Kevin Monaco
Title: Senior Vice President, Treasurer and
Investor Relations
|
|
|
|
JPMORGAN CHASE BANK, N.A.,
as Administrative Agent, Term A Lender and Revolving Lender
By
:
/s/ Courtney Eng
Name: Courtney Eng
Title:
Vice President
BANK OF AMERICA, N.A.,
as Term A Lender
By
:
/s/ J. Casey Cosgrove
Name: J. Casey Cosgrove
Title:
Director
BANK OF AMERICA, N.A.,
as Revolving Lender
By
:
/s/ Casey Cosgrove
Name: J. Casey Cosgrove
Title:
Director
CREDIT AGRICOLE CORPORATE AND
INVESTMENT BANK,
as Revolving Lender
By
:
/s/ Gordon Yip
Name: Gordon Yip
Title:
Director
By
:
/s/ Lucie Campos Caresemel
Name: Lucie Campos Caresemel
Title:
Director
|
|
|
|
CREDIT AGRICOLE CORPORATE AND
INVESTMENT BANK,
as Term A Lender
By
: /s/ Gordon Yip
Name: Gordon Yip
Title:
Director
By
: /s/ Lucie Campos Caresemel
Name: Lucie Campos Caresemel
Title:
Director
HSBC BANK USA N.A.
as Revolving Lender
By
:/s/ Aidan R. Spoto
Name: Aidan R. Spoto
Title:
Senior Vice President
HSBC BANK USA N.A.
as Term A Lender
By
:/s/ Aidan R. Spoto
Name: Aisan R. Spoto
Title:
Senior Vice-President
ING BANK N.V., DUBLIN BRANCH,
as Term A Lender
By
: /s/ Barry Fehily
Name: Barry Fehily
Title:
Managing Director
By
:/s/ Sean Hassett
Name: Sean Hassett
Title: Director
|
|
|
|
ING BANK N.V., DUBLIN BRANCH,
as Revolving Lender
By
:
/s/ Barry Fehily
Name: Barry Fehily
Title:
Managing Director
By
:
/s/ Sean Hassett
Name: Sean Hassett
Title:
Director
ROYAL BANK OF CANADA,
as Revolving Lender
By
:
/s/ John Flores
Name: John Flores
Title:
Authorized Signatory
ROYAL BANK OF CANADA,
as Term A Lender
By
:
/s/ John Flores
Name: John Flores
Title:
Authorized Signatory
UNICREDIT BANK AG, NEW YORK BRANCH,
as Revolving Lender
By
:
/s/ Fabio Della Malva
Name: Fabio Della Malva
Title:
Director
By
:
/s/ Filippo Pappalardo
Name: Filippo Pappalardo
Title:
Managing Director
|
|
|
|
UNICREDIT BANK AG, NEW YORK BRANCH,
as Term A Lender
By
:
/s/ Fabio Della Malva
Name: Fabio Della Malva
Title:
Director
By
:
/s/ Filippo Pappalardo
Name: Filippo Pappalardo
Title:
Managing Director
DEUTSCHE BANK AG NEW YORK BRANCH,
as Revolving Lender
By
:
/s/ Mary Kay Coyle
Name: Mary Kay Coyle
Title:
Managing Director
By
:
/s/ Anca Trifan
Name: Anca Trifan
Title:
Managing Director
DEUTSCHE BANK AG NEW YORK BRANCH,
as Term A Lender
By
:
/s/ Mary Kay Coyle
Name: Mary Kay Coyle
Title:
Managing Director
By
:
/s/ Anca Trifan
Name: Anca Trifan
Title:
Managing Director
|
|
|
|
MIZUHO BANK, LTD.,
as Revolving Lender
By
:
/s/ Tracy Rahn
Name: Tracy Rahn
Title:
Authorized Signatory
MIZUHO BANK, LTD.,
as Term A Lender
By
:
/s/ Tracy Rahn
Name: Tracy Rahn
Title:
Authorized Signatory
BANCO BILBAO VIZCAYA ARGENTARIA, S.A. NEW YORK BRANCH,
as Revolving Lender
By
:
/s/ Brian Crowley
Name: Brian Crowley
Title:
Managing Director
By
:
/s/ Cara Younger
Name: Cara Younger
Title:
Director
BANCO BILBAO VIZCAYA ARGENTARIA, S.A. NEW YORK BRANCH,
as Term A Lender
By
:
/s/ Brian Crowley
Name: Brian Crowley
Title:
Managing Director
By
:
/s/ Cara Younger
Name: Cara Younger
Title:
Director
|
|
|
|
BNP PARIBAS,
as Revolving Lender
By
:
/s/ Pierre Nicholas Rogers
Name: Pierre Nicholas Rogers
Title: Managing Director
By
:
/s/ Nanette Baudon
Name: Nanette Baudon
Title: Director
BNP PARIBAS,
as Term A Lender
By
:
/s/ Pierre Nicholas Rogers
Name: Pierre Nicholas Rogers
Title: Managing Director
By
:
/s/ Nanette Baudon
Name: Nanette Baudon
Title: Director
THE BANK OF TOKYO-MITSUBISHI UFJ,
as Revolving Lender
By
:
/s/ Mustafa Khan
Name: Mustafa Khan
Title:
Director
THE BANK OF TOKYO-MITSUBISHI UFJ,
as Term A Lender
By
:
/s/ Mustafa Khan
Name: Mustafa Khan
Title:
Director
|
|
|
|
SUMITOMO MITSUI BANKING CORP.,
as Revolving Lender
By
:
/s/ Katsuyuki Kubo
Name: Katsuyuki Kubo
Title:
Managing Director
SUMITOMO MITSUI BANKING CORP.,
as Term A Lender
By
:
/s/ Katsuyuki Kubo
Name: Katsuyuki Kubo
Title:
Managing Director
INTESA SANPAOLO S.P.A. - NEW YORK BRANCH,
as Revolving Lender
By
:
/s/ Jordan Schweon
Name: Jordan Schweon
Title:
Global Relationship Manager
By
:
/s/ Maddalena Revelli
Name: Maddalena Revelli
Title:
Credit Administration
INTESA SANPAOLO S.P.A. - NEW YORK BRANCH,
as Term A Lender
By
:
/s/ Jordan Schweon
Name: Jordan Schweon
Title:
Global Relationship Manager
By
:
/s/ Maddalena Revelli
Name: Maddalena Revelli
Title:
Credit Administration
|
|
|
|
LANDESBANK HESSEN-THÜRINGEN GIROZENTRALE,
as Revolving Lender
By
:
/s/ Claus Hemsteg
Name: Claus Hemsteg
Title:
Senior Vice President
By
:
/s/ Axel Wild
Name: Axel Wild
Title:
Analyst
LANDESBANK HESSEN-THÜRINGEN GIROZENTRALE,
as Term A Lender
By
:
/s/ Claus Hemsteg
Name: Claus Hemsteg
Title:
Senior Vice President
By
:
/s/ Axel Wild
Name: Axel Wild
Title:
Analyst
THE BANK OF NOVA SCOTIA,
as Revolving Lender
By
:
/s/ Mauricio Saishio
Name: Mauricio Saishio
Title:
Director
|
|
|
|
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED, NEW YORK BRANCH,
as Revolving Lender
By
:
/s/ Pinyen Shih
Name: Pinyen Shih
Title:
Executive Director
By
:
/s/ Hsiwei Chen
Name: Hsiwei Chen
Title:
VP
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED, NEW YORK BRANCH,
as Term A Lender
By
:
/s/ Pinyen Shih
Name: Pinyen Shih
Title:
Executive Director
By
:
/s/ Hsiwei Chen
Name: Hsiwei Chen
Title:
VP
TD BANK, N.A.,
as Revolving Lender
By
:
/s/ Michele Dragonetti
Name: Michele Dragonetti
Title:
Senior Vice President
TD BANK, N.A.,
as Term A Lender
By
:
/s/ Michele Dragonetti
Name: Michele Dragonetti
Title:
Senior Vice President
|
|
|
|
FIFTH THIRD BANK,
as Revolving Lender
By
:
/s/ Valerie Schanzer
Name: Valerie Schanzer
Title:
Managing Director
FIFTH THIRD BANK,
as Term A Lender
By
:
/s/ Valerie Schanzer
Name: Valerie Schanzer
Title:
Managing Director
SANTANDER BANK, N.A.,
as Revolving Lender
By
:
/s/ Andres Barbosa
Name: Andres Barbosa
Title:
Executive Director
SANTANDER BANK, N.A.,
as Term A Lender
By
:
/s/ Andres Barbosa
Name: Andres Barbosa
Title:
Executive Director
STANDARD CHARTERED BANK,
as Revolving Lender
By
:
/s/ Daniel Mattern
Name: Daniel Mattern
Title:
Associate Director
|
|
|
|
STANDARD CHARTERED BANK,
as Term A Lender
By
:
/s/ Daniel Mattern
Name: Daniel Mattern
Title:
Associate Director
MORGAN STANLEY BANK, N.A.,
as Revolving Lender
By
:
/s/ Christopher Winthrop
Name: Christopher Winthrop
Title:
Authorized Signatory
MORGAN STANLEY SENIOR FUNDING INC.,
as Revolving Lender
By
:
/s/ Christopher Winthrop
Name: Christopher Winthrop
Title:
Authorized Signatory
BAYERISCHE LANDESBANK,
NEW YORK BRANCH
as Revolving Lender
By
:
/s/ Rolf Siebert
Name: Rolf Siebert
Title:
Vice President
By
:
/s/ Gina Sandella
Name: Gina Sandella
Title:
Vice President
|
|
|
|
BAYERISCHE LANDESBANK,
NEW YORK BRANCH
as Term A Lender
By
:
/s/ Rolf Siebert
Name: Rolf Siebert
Title:
Vice President
By
:
/s/ Gina Sandella
Name: Gina Sandella
Title:
Vice President
SCOTIABANK (IRELAND) DESIGNATED ACTIVITY COMPANY,
as Term A Lender
By
:
/s/ Mary Theresa Mulvany
Name: Mary Theresa Mulvany
Title:
Associate Director
By
:
/s/ Sue Foster
Name: Sue Foster
Title:
Chief Executive Officer
BANK OF CHINA (LUXEMBOURG) S.A.,
as Revolving Lender
By
:
/s/ Yan Haisi
Name: Yan Haisi
Title:
Deputy General Manager
BANK OF CHINA (LUXEMBOURG) S.A.,
as Term A Lender
By
:
/s/ Yan Haisi
Name: Yan Haisi
Title:
Deputy General Manager
|
|
|
|
CAPITAL ONE, NATIONAL ASSOCIATION
as Revolving Lender
By
:
/s/ Esther Lainis
Name: Esther Lainis
Title:
Senior Vice President
CAPITAL ONE, NATIONAL ASSOCIATION
as Term A Lender
By
:
/s/ Esther Lainis
Name: Esther Lainis
Title:
Senior Vice President
LANDESBANK BADEN-WUERTTEMBERG, NEW YORK BRANCH,
as Revolving Lender
By
:
/s/ Simone Ehmann
Name: Simone Ehmann
Title:
Vice President
By
:
/s/ Ralf Enders
Name: Ralf Enders
Title:
Vice President
LANDESBANK BADEN-WUERTTEMBERG, NEW YORK BRANCH,
as Term A Lender
By
:
/s/ Simone Ehmann
Name: Simone Ehmann
Title:
Vice President
By
:
/s/ Ralf Enders
Name: Ralf Enders
Title:
Vice President
|
|
|
|
BANK OF THE WEST,
as Revolving Lender
By
:
/s/ Francisco Ingargiola
Name: Francisco Ingargiola
Title:
Director
By:
/s/ Michael Weinert
Name: Michael Weinert
Title:
Director
BANK OF THE WEST,
as Term A Lender
By
:
/s/ Francisco Ingargiola
Name: Francisco Ingargiola
Title:
Director
By:
/s/ Michael Weinert
Name: Michael Weinert
Title:
Director
KBC BANK NV, NEW YORK BRANCH,
as Revolving Lender
By
:
/s/ Susan Silver
Name: Susan Silver
Title:
Managing Director
By:
/s/ Iryna Leff
Name: Iryna Leff
Title:
Associate
|
|
|
|
KBC BANK NV, NEW YORK BRANCH,
as Term A Lender
By
:
/s/ Susan Silver
Name: Susan Silver
Title:
Managing Director
By:
/s/ Iryna Leff
Name: Iryna Leff
Title:
Associate
CREDIT INDUSTRIEL ET COMMMERICAL, NEW YORK BRANCH,
as Revolving Lender
By
:
/s/ Garry Weiss
Name: Garry Weiss
Title:
Managing Director
By
:
/s/ Clifford Abramsky
Name: Clifford Abramsky
Title:
Managing Director
CREDIT INDUSTRIEL ET COMMMERICAL, NEW YORK BRANCH,
as Term A Lender
By
:
/s/ Garry Weiss
Name: Garry Weiss
Title:
Managing Director
By
:
/s/ Clifford Abramsky
Name: Clifford Abramsky
Title:
Managing Director
|
|
|
|
BMO HARRIS BANK, N.A.,
as Term A Lender
By
:
/s/ Joan Murphy
Name: Joan Murphy
Title:
Director
BANK OF MONTREAL,
as Revolving Lender
By
:
/s/ Joan Murphy
Name: Joan Murphy
Title:
Director
BANK OF COMMUNICATIONS CO., LTD, LONDON BRANCH,
as Term A Lender
By
:
/s/ Qiangliu
Name: Qiangliu
Title:
GM
By
:
/s/ Peter Cox
Name: Peter Cox
Title:
Director
OCTAGON INVESTMENT PARTNERS XVII, LTD., as Term A Lender
By: OCTAGON CREDIT INVESTORS, LLC,
as Collateral Manager
By
:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title:
Director of Portfolio
Administration
|
|
|
|
OCTAGON INVESTMENT PARTNERS XVIII, LTD., as Term A Lender
By: OCTAGON CREDIT INVESTORS, LLC,
as Collateral Manager
By
:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title:
Director of Portfolio
Administration
OCTAGON INVESTMENT PARTNERS XIX, LTD., as Term A Lender
By: OCTAGON CREDIT INVESTORS, LLC,
as Collateral Manager
By
:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title:
Director of Portfolio
Administration
OCTAGON INVESTMENT PARTNERS XXII, LTD., as Term A Lender
By: OCTAGON CREDIT INVESTORS, LLC,
as Collateral Manager
By
:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title:
Director of Portfolio
Administration
|
|
|
|
OCTAGON INVESTMENT PARTNERS 24, LTD., as Term A Lender
By: OCTAGON CREDIT INVESTORS, LLC,
as Collateral Manager
By
:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title:
Director of Portfolio
Administration
OCTAGON INVESTMENT PARTNERS 27, LTD., as Term A Lender
By: OCTAGON CREDIT INVESTORS, LLC,
as Collateral Manager
By
:
/s/ Kimberly Wong Lem
Name: Kimberly Wong Lem
Title:
Director of Portfolio
Administration
FIRST HAWAIIAN BANK,
as Term A Lender
By
:
/s/ Hanul Vera Abraham
Name: Hanul Vera Abraham
Title:
Vice President
UNITED BANK,
as Term A Lender
By
:
/s/ Tom Wolcott
Name: Tom Wolcott
Title:
SVP
|
|
|
|
TRISTATE CAPITAL BANK,
as Term A Lender
By
: /s/ Ellen Frank
Name: Ellen Frank Title: Senior Vice President |
|
|
To:
|
The Administrative Agent and the Lenders parties to the Credit Agreement described below
|
Consolidated Total Debt (Line 2(b))
|
$
|
|
Over
|
|
|
Adjusted EBITDA (Line 5(j))
|
$
|
|
|
|
$
|
Compliance with Section 7.01 –
[Is Total Net Leverage Ratio less than or equal to
[●]
to 1.00?]
|
YES
|
NO
|
1. Total Indebtedness (on a consolidated basis)
|
|
|
||
|
(a) all obligations for borrowed money
|
$
|
|
|
|
(b) all Capital Lease Obligations and purchase money indebtedness
|
$
|
|
|
|
(c) unreimbursed obligations in respect of drawn letters of credit, bankers acceptances or similar instruments (provided that cash collateralized amounts under drawn letters of credit, bankers acceptances and similar instruments shall not be counted as Total Indebtedness)
|
$
|
|
|
|
(d) Total of Lines (a) through (c)
|
|
$
|
|
|
provided that Total Indebtedness shall not include (A) Indebtedness in respect of (i) unreimbursed obligations in respect of drawn letters of credit until five (5) days after such amount is drawn and (ii) obligations under Swap Agreements and (B) Indebtedness of a Person for which, upon or prior to the maturity thereof, such Person has irrevocably deposited with the proper Person in trust or escrow the necessary funds (or evidences of indebtedness) for the payment, redemption or satisfaction of such Indebtedness, and thereafter such funds and evidences of such obligation, liability or indebtedness or other security so deposited are not included in the calculation of unrestricted cash
|
|
|
|
2. Consolidated Total Debt
|
|
|
||
|
(a) Unrestricted cash and Cash Equivalents of the Parent and its Restricted Subsidiaries as determined in accordance with GAAP
|
$
|
|
|
|
(b) Line 1(d) minus 2(a)
|
|
$
|
3. Consolidated Net Income, consolidated net income (or loss) determined in accordance with GAAP, excluding (i) any extraordinary, non-recurring, non-operating gains, charges or losses and/or any non-cash gains, charges or losses, (including (x) costs of, and payments of, actual or prospective legal settlements, fines, judgments or orders, (y) costs of, and payments of, corporate reorganizations and (z) gains, income, losses, expenses or charges (less all fees and expenses chargeable thereto) attributable to any sales or dispositions of Equity Interests or assets (including asset retirement costs) or returned surplus assets of any employee benefit plan outside of the ordinary course of business), and (ii) including or in addition to the above, the following items:
|
|
$
|
||
|
(a) the income (or loss) of any Unrestricted Subsidiary, any other Person that is not a Restricted Subsidiary but whose accounts would be consolidated with those of the Subject Person in the Subject Person's consolidated financial statements in accordance with GAAP or any other Person (other than a Restricted Subsidiary) in which the Subject Person or a subsidiary has an ownership interest (including any joint venture);
provided
,
however
, that Consolidated Net Income shall include amounts in respect of the income of such Person when actually received in cash by the Subject Person or such subsidiary in the form of dividends or similar distributions;
|
$
|
|
|
|
(b) the income or loss of any Person acquired by the Subject Person or a subsidiary for any period prior to the date of such acquisition (provided such income or loss may be included in the calculation of Adjusted EBITDA to the extent provided in the definition thereof);
|
$
|
|
|
|
(c) the cumulative effect of any change in accounting principles during such period;
|
$
|
|
|
|
(d) any net gains, income, charges, losses, expenses or charges with respect to (i) disposed, abandoned, closed and discontinued operations (other than assets held for sale) and any accretion or accrual of discounted liabilities and on the disposal of disposed, abandoned, and discontinued operations and (ii) facilities, plants or distribution centers that have been closed during such period;
|
$
|
|
|
|
(e) effects of adjustments (including the effects of such adjustments pushed down to the Subject Person) in the Subject Person’s consolidated financial statements pursuant to GAAP (including in the inventory, property and equipment, software, goodwill, intangible assets, in-process research and development, deferred revenue, deferred rent and debt line items thereof) resulting from the application of recapitalization accounting or acquisition accounting, as the case may be, in relation to the Transactions or any consummated recapitalization or acquisition transaction or the amortization or write-off of any amounts thereof;
|
$
|
|
|
|
(f) any net income or loss (less all fees and expenses or charges related thereto) attributable to the early extinguishment of Indebtedness (and the termination of any associated Swap Agreements);
|
$
|
|
|
|
(g) any (i) write-off or amortization made in such period of deferred financing costs and premiums paid or other expenses incurred directly in connection with any early extinguishment of Indebtedness, (ii) good will or other asset impairment charges, write-offs or write-downs or (iii) amortization of intangible assets;
|
$
|
|
|
(h) any non-cash compensation charge, cost, expense, accrual or reserve, including any such charge, cost, expense, accrual or reserve arising from the grant of stock appreciation or similar rights, stock options, restricted stock or other equity incentive programs, and any cash charges associated with the rollover, acceleration or payment of management equity in connection with the Transactions;
|
$
|
|
|
|
(i) any fees, costs, commissions and expenses incurred or paid by the Subject Person (or any JAB Affiliate) during such period (including rationalization, legal, Tax and structuring fees, costs and expenses), or any amortization or write-off thereof for such period in connection with or pursuant to (i) the Transactions (including shared costs and Tax formation costs, in each case, relating solely to the consummation of the Transactions, whether incurred before or after the Closing Date) or the Loan Documents and (ii) any Investment (other than an Investment among the Parent and its Subsidiaries in the ordinary course of operations), Disposition (other than Dispositions of inventory or Dispositions among the Parent and its Subsidiaries in the ordinary course of operations), incurrence or repayment of Indebtedness (other than the incurrence or repayment of Indebtedness among the Parent and its Subsidiaries in the ordinary course of operations), issuance of Equity Interests, refinancing transaction or amendment, waiver or modification of any Indebtedness (in each case, including any such transaction consummated prior to the Closing Date and any such transaction undertaken but not completed) and any charges or non-recurring merger costs incurred during such period as a result of any such transaction;
|
$
|
|
|
|
(j) accruals and reserves that are established or adjusted within twelve (12) months after the Closing Date that are so required to be established or adjusted as a result of the Transactions, in accordance with GAAP or as a result of the adoption or modification of accounting policies;
|
$
|
|
|
|
(k) any unrealized or realized net foreign currency translation gains or losses and unrealized net foreign currency transaction gains or losses, in each case impacting net income (including currency re-measurements of Indebtedness, any applicable net gains or losses resulting from Swap Agreements for currency exchange risk associated with the above or any other currency related risk and those resulting from intercompany Indebtedness); and
|
$
|
|
|
|
(l) unrealized net losses, charges or expenses and unrealized net gains in the fair market value of any arrangements under Swap Agreements
|
$
|
|
|
|
(m) sum of Line 3 minus the sum of Lines 3(a) through 3(l)
|
$
|
|
|
4. EBITDA
|
|
|
||
|
(a) Consolidated Net Income (from Line 3(m))
|
$
|
|
|
|
(b) any provision for (or less any benefit from) income or franchise Taxes included in determining Consolidated Net Income
|
$
|
|
|
|
(c) interest expense (including the interest portion of Capital Lease Obligations) deducted in determining Consolidated Net Income
|
$
|
|
|
|
(d) amortization and depreciation expense deducted in determining Consolidated Net Income
|
$
|
|
|
(e) to the extent not disregarded in the calculation of Consolidated Net Income, non-cash charges
|
$
|
|
|
|
(f) the amount of any fee, cost, expense or reserve to the extent actually reimbursed or reimbursable by third parties pursuant to indemnification or reimbursement provisions or similar agreements or insurance;
provided
that, such Person in good faith expects to receive reimbursement for such fee, cost, expense or reserve within the next four fiscal quarters (it being understood that to the extent not actually received within such fiscal quarters, such reimbursement amounts shall be deducted in calculating EBITDA for such fiscal quarters)
|
$
|
|
|
|
(g) the amount of any expense or deduction associated with any subsidiary of such Person attributable to non-controlling interests or minority interests of third parties
|
$
|
|
|
|
(h) the amount of loss on sales of receivables and related assets to the Parent or any Restricted Subsidiary in connection with a permitted receivables financing
|
$
|
|
|
|
(i) proceeds of business interruption insurance in an amount representing the earnings for the applicable period that such proceeds are intended to replace (whether or not received so long as such Person in good faith expects to receive the same within the next four fiscal quarters (it being understood that to the extent not actually received within such fiscal quarters, such proceeds shall be deducted in calculating EBITDA for such fiscal quarters))
|
$
|
|
|
|
(j) any earn out obligation and contingent consideration obligations (including adjustments thereof and purchase price adjustments) incurred in connection with any Investment made in compliance with Section 6.04 of the Credit Agreement or any Investment consummated prior to the Escrow Date, which is paid or accrued during such period
|
$
|
|
|
|
(k) sum of Lines 4(a) through 4(j)
|
|
$
|
|
5. Adjusted EBITDA
|
|
|
||
|
(a) the EBITDA of the Parent and its Restricted Subsidiaries (from Line 4(k))
|
$
|
|
|
|
|
$
|
|
|
|
(b) on a Pro Forma Basis, the pro forma EBITDA (as adjusted by any increases pursuant to Lines (c) and (d) below) and cash distributions of any Prior Target (or, as applicable, the EBITDA and such cash distributions of any such Prior Target attributable to the assets acquired from such Prior Target), for any portion of such Subject Period occurring prior to the date of the acquisition of such Prior Target (or the related assets, as the case may be)
|
$
|
|
|
|
(c) extraordinary, unusual or non-recurring items
|
$
|
|
|
|
(d) restructuring charges and related charges, accruals or reserves; and business optimization expense and related charges or expenses, including costs related to the opening, closure and/or consolidation of offices and facilities and the termination of distributor and joint venture arrangements (including the termination or discontinuance of activities constituting a business), retention charges, contract termination costs, recruiting and signing bonuses and expenses, systems establishment costs, conversion costs and consulting fees relating to the foregoing
|
$
|
|
|
(e) (i) all fees, commissions, costs and expenses incurred or paid by the Parent and its Subsidiaries and (ii) transaction separation and integrations costs, in each case in connection with the Transactions and any Permitted Acquisition
|
$
|
|
|
|
(f) pro forma cost savings, operating expense reductions and synergies related to, and net of the amount of actual benefits realized during such Subject Period from, Specified Transactions, restructurings and cost savings initiatives (including the Global Efficiency Plan) that are reasonably identifiable, factually supportable and projected by the Parent in good faith to be realized, and to result from actions that have been taken or with respect to which substantial steps have been taken, committed to be taken or are expected to be taken (in the good faith determination of the Parent), in each case within twenty four (24) months after such acquisition, disposition or other Specified Transaction, restructuring, cost savings initiative or other initiative
|
$
|
|
|
|
(g) (i)
pro forma
cost savings, operating expense reductions and synergies related to, and net of the amount of actual benefits realized during such Subject Period from, the Transactions that are reasonably identifiable, factually supportable and projected by the Parent in good faith to be realized, and to result from actions that have been taken, committed to be taken or with respect to which substantial steps have been taken or are expected to be taken (in the good faith determination of the Parent), in each case within twenty four (24) months after the applicable step of the Transaction and (ii) solely for purposes of actual compliance with Section 7.01 (and not, for the avoidance of doubt, compliance on a Pro Forma Basis therewith), and without limiting any amounts added-back pursuant to clause (i), pro forma cost savings, operating expense reductions and synergies of the types described in clause (i) above (but without giving effect to the “look forward” period set forth therein) not to exceed, for (x) the Subject Periods ending on or prior to June 30, 2019, $375,000,000 and (y) the Subject Periods ending, September 30, 2019, December 31, 2019, March 31, 2020 and June 30, 2020, $150,000,000
|
$
|
|
|
|
(h) without duplication of any amounts added-back pursuant to clause (d) above, charges, fees and expenses in connection with the Global Efficiency Plan
|
$
|
|
|
|
(i) the EBITDA of each Prior Company and, as applicable but without duplication, the EBITDA of the Parent and each Restricted Subsidiary attributable to all Prior Assets, in each case for any portion of such Subject Period occurring prior to the date of the disposal of such Prior Companies or Prior Assets.
|
$
|
|
|
|
(j) sum of Lines 5(a) through 5(h) minus Line 5(i)
|
|
$
|
Entity Name
|
Domestic Jurisdiction
|
Coty Argentina S.A.
|
Argentina
|
Cosmetic Suppliers PTY. LTD.
|
Australia
|
Coty Australia Pty. Limited
|
Australia
|
Gresham Cosmetics Pty Ltd
|
Australia
|
HFC Prestige International Australia PTY Ltd
|
Australia
|
Jemella Australia Pty Limited
|
Australia
|
Revolver Distribution Pty Ltd
|
Australia
|
Coty Austria GmbH
|
Austria
|
HFC Prestige International Austria GmbH
|
Austria
|
Coty Benelux S.A.
|
Belgium
|
HFC Prestige Products N.V.
|
Belgium
|
Younique Corporation
|
Belize
|
Coty Brasil Comércio Ltda
|
Brazil
|
HFC Brasil Comercio De Cosmeticos Ltda
|
Brazil
|
Lancaster do Brasil Cosmeticos Ltda.
|
Brazil
|
Savoy Indústria de Cosméticos S.A.
|
Brazil
|
StarAsia Distributions (Cambodia) Ltd.
|
Cambodia
|
Coty Canada Inc.
|
Canada
|
HFC Prestige International Canada, Inc.
|
Canada
|
TJoy Holdings Co. Ltd.
|
Cayman Islands
|
Coty Cosméticos Chile Limitada
|
Chile
|
Coty China Holding Limited
|
China
|
Coty Hong Kong Distribution Ltd.
|
China
|
Coty International Trade (Shanghai) Co., Ltd.
|
China
|
Coty Prestige Shanghai Ltd.
|
China
|
HFC (Shanghai) Cosmetics Co., Ltd
|
China
|
Nanjing Yanting Trade Co. Ltd.
|
China
|
Suzhou Ganon Trading Co., Ltd.
|
China
|
Suzhou Jiahua Biochemistry Co. Ltd
|
China
|
HFC Prestige Service Costa Rica S.R.L.
|
Costa Rica
|
Coty Ceska republika, s.r.o.
|
Czech Republic
|
GHD Scandinavia ApS
|
Denmark
|
HFC Prestige International Denmark ApS
|
Denmark
|
Ghd Finland Oy
|
Finland
|
HFC Prestige International Finland Oy
|
Finland
|
Coty France S.A.S.
|
France
|
Coty S.A.S.
|
France
|
Else France S.A.S.
|
France
|
Fragrance Production S.A.S.
|
France
|
GHD France S.á r.l.
|
France
|
HFC Prestige Holding France
|
France
|
Wella France SAS
|
France
|
Coty Brands Management GmbH
|
Germany
|
Coty Germany GmbH
|
Germany
|
Coty Services and Logistics GmbH
|
Germany
|
Ghd Deutschland GmbH
|
Germany
|
HFC Prestige International Germany GmbH
|
Germany
|
HFC Prestige Manufacturing Cologne Germany GmbH
|
Germany
|
HFC Prestige Manufacturing Germany GmbH
|
Germany
|
HFC Prestige Products GmbH
|
Germany
|
HFC Prestige Service Germany GmbH
|
Germany
|
Sebastian Europe GmbH
|
Germany
|
Wella Grundstuecks- und Vermoegensverwalturngs GmbH & Co. KG
|
Germany
|
Coty Hellas S.A.
|
Greece
|
Wella Hellas MEPE
|
Greece
|
Bourjois Limited
|
Hong Kong
|
Chi Chun Industrial Co. Ltd.
|
Hong Kong
|
Coty Hong Kong Limited (Kuiqui Holding Ltd.)
|
Hong Kong
|
Coty Prestige Hong Kong Ltd.
|
Hong Kong
|
Coty Prestige Shanghai (HK) Ltd.
|
Hong Kong
|
Coty Prestige Southeast Asia (HK) Limited
|
Hong Kong
|
GHD Hong Kong Limited
|
Hong Kong
|
HFC Prestige International Hong Kong Ltd.
|
Hong Kong
|
Ming-De Investment Co. Ltd.
|
Hong Kong
|
Super Globe Holdings Ltd.
|
Hong Kong
|
Younique Hong Kong, Limited
|
Hong Kong
|
Coty Hungary Kft.
|
Hungary
|
Coty India Beauty and Fragrance Products Private Limited
|
India
|
Wella India Private Limited
|
India
|
PT Star Asia Distributions Indonesia
|
Indonesia
|
PT. Coty Prestige Southeast Asia Indonesia
|
Indonesia
|
Coty Ireland Ltd.
|
Ireland
|
HFC Prestige Manufacturing Ireland Ltd.
|
Ireland
|
Wella Ireland
|
Ireland
|
Coty Italia S.R.L.
|
Italy
|
GHD Italia S.r.l.
|
Italy
|
Labocos Srl
|
Italy
|
Younique Products Italy S.r.l
|
Italy
|
HFC Prestige Japan Godo Kaisha
|
Japan
|
OPI-Japan K.K.
|
Japan
|
Coty Korea Ltd.
|
Korea, Republic Of
|
HFC Prestige International Holding Luxembourg SARL
|
Luxembourg
|
HFC Prestige International Luxembourg SARL
|
Luxembourg
|
Coty Malaysia Sdn. Bhd.
|
Malaysia
|
Coty Prestige Southeast Asia (M) Sdn. Bhd.
|
Malaysia
|
HFC Prestige International Malaysia Sdn. Bhd.
|
Malaysia
|
Coty Beauty Mexico, S.A. de C.V.
|
Mexico
|
Coty México, S.A. de C.V.
|
Mexico
|
Galería Productora de Cosméticos, S. de R.L. de C.V.
|
Mexico
|
HFC Cosmetics S. de R.L. de C.V.
|
Mexico
|
HFC Prestige International S. de R.L. de C.V.
|
Mexico
|
YQ Products MEX
|
Mexico
|
Coty Lancaster S.A.M.
|
Monaco
|
Coty B.V.
|
Netherlands
|
Coty Benelux B.V.
|
Netherlands
|
Coty Global 1 B.V.
|
Netherlands
|
Coty Global 2 B.V.
|
Netherlands
|
Coty Global 3 B.V.
|
Netherlands
|
Coty Global 4 B.V.
|
Netherlands
|
Coty Global 5 B.V.
|
Netherlands
|
Coty Investments B.V.
|
Netherlands
|
HFC Prestige International Netherlands B.V.
|
Netherlands
|
HFC Prestige International Netherlands Holding B.V.
|
Netherlands
|
Lancaster B.V.
|
Netherlands
|
Younique Products B.V
|
Netherlands
|
Younique Products Cooperatief U.A.
|
Netherlands
|
HFC Prestige International New Zealand Limited
|
New Zealand
|
Jemella New Zealand Limited
|
New Zealand
|
GHD Scandinavia NUF (Norwegian Branch)
|
Norway
|
HFC Prestige International Norway AS
|
Norway
|
Coty Prestige Southeast Asia Philippines, Inc.
|
Philippines
|
Coty Polska Sp z.o.o.
|
Poland
|
HFC Prestige International Poland Sp. z.o.o.
|
Poland
|
HFC Prestige Service Poland Sp. z.o.o.
|
Poland
|
Wella Prestige Products Portugal S.A.
|
Portugal
|
Coty Puerto Rico Inc.
|
Puerto Rico
|
HFC Prestige International Puerto Rico LLC
|
Puerto Rico
|
Coty Cosmetics Romania SRL
|
Romania
|
Bourjois Paris LLC
|
Russia
|
Coty Beauty LLC
|
Russia
|
LLC Capella
|
Russia
|
Russwell Ltd
|
Russia
|
Coty Arabia Trading Company LLC
|
Saudi Arabia
|
Coty Asia Pte. Ltd.
|
Singapore
|
Coty Prestige Southeast Asia Pte. Ltd.
|
Singapore
|
Coty Singapore Pte. Ltd.
|
Singapore
|
Coty Southeast Asia Pte. Limited
|
Singapore
|
HFC Prestige International Operations Switzerland SARL Singapore Branch
|
Singapore
|
HFC Prestige International Singapore Pte. Ltd.
|
Singapore
|
Coty Slovenská Republika s.r.o.
|
Slovakia
|
Coty Beauty South Africa (PTY) Ltd.
|
South Africa
|
Coty South Africa (Proprietary) Limited
|
South Africa
|
Good Hair Day South Africa (Proprietary) Limited
|
South Africa
|
Coty Spain S.L., Sociedad Unipersonal
|
Spain
|
GHD Spain, S A U
|
Spain
|
HFC Prestige Products S.A.U.
|
Spain
|
Productos Cosmeticos, S.L.U
|
Spain
|
Professional Care Logistics SL
|
Spain
|
Younique Spain SL
|
Spain
|
GHD Sverige AB
|
Sweden
|
HFC Prestige International Sweden AB
|
Sweden
|
Coty (Schweiz) AG
|
Switzerland
|
Coty Geneva SARL Versoix
|
Switzerland
|
Coty International S.a.r.l.
|
Switzerland
|
HFC Prestige International Holding Switzerland Sàrl
|
Switzerland
|
HFC Prestige International Operations Switzerland Sàrl
|
Switzerland
|
HFC Prestige International Switzerland Sàrl
|
Switzerland
|
Coty Prestige (Taiwan) Ltd.
|
Taiwan, Province Of China
|
StarAsia Taiwan Co., Ltd.
|
Taiwan, Province Of China
|
Coty Prestige Southeast Asia (Thailand) Company Limited
|
Thailand
|
HFC Prestige Manufacturing (Thailand) Ltd.
|
Thailand
|
HFC Prestij Satış ve Dağıtım Ltd. Şti.
|
Turkey
|
Coty Distribution Emirates L.L.C.
|
United Arab Emirates
|
Coty Middle East Fzco
|
United Arab Emirates
|
Coty Regional Trading FZE
|
United Arab Emirates
|
HFC Prestige International Operations SARL
|
United Arab Emirates
|
Beamly Limited
|
United Kingdom
|
Beauty International Limited
|
United Kingdom
|
Bourjois Limited
|
United Kingdom
|
Coty Brands Group Limited
|
United Kingdom
|
Coty Export U.K. Ltd.
|
United Kingdom
|
Coty Manufacturing UK Ltd.
|
United Kingdom
|
Coty Services U.K. Ltd.
|
United Kingdom
|
Coty U.K. Limited
|
United Kingdom
|
Del Laboratories (U.K.) Limited
|
United Kingdom
|
ghd BondCo plc
|
United Kingdom
|
GHD EBT Company Ltd
|
United Kingdom
|
GHD Group Holdings Limited
|
United Kingdom
|
GHD Group Limited
|
United Kingdom
|
GHD Holdings Limited
|
United Kingdom
|
ghd Nominees Limited
|
United Kingdom
|
HFC Prestige Manufacturing UK Ltd
|
United Kingdom
|
HFC Prestige Products Ltd.
|
United Kingdom
|
HFC Prestige Service UK Ltd
|
United Kingdom
|
Jemella Group (Holdings) Limited
|
United Kingdom
|
Jemella Group Limited
|
United Kingdom
|
Jemella Limited
|
United Kingdom
|
Lancaster Group, Ltd.
|
United Kingdom
|
Lena White Limited
|
United Kingdom
|
Lion/Gloria Bidco Limited
|
United Kingdom
|
Lion/Gloria Holdco Limited
|
United Kingdom
|
Lion/Gloria Midco 2 Limited
|
United Kingdom
|
Lion/Gloria Midco 3 Limited
|
United Kingdom
|
Lion/Gloria Midco Limited
|
United Kingdom
|
Lion/Gloria Topco Limited
|
United Kingdom
|
Power Promotions Limited
|
United Kingdom
|
Power Wizards Limited
|
United Kingdom
|
Rimmel International Ltd.
|
United Kingdom
|
Wella (UK) Ltd
|
United Kingdom
|
Wonderful Life Limited
|
United Kingdom
|
Wonderful Life UK Limited
|
United Kingdom
|
Noxell Corporation
|
United Sates - MD
|
GHD Professional, North America, Inc.
|
United States - CA
|
HFC Prestige Products, Inc.
|
United States - CT
|
Beamly Inc.
|
United States - DE
|
Calvin Klein Cosmetic Corporation
|
United States - DE
|
Coty Brands Management Inc.
|
United States - DE
|
Coty Holdings Inc.
|
United States - DE
|
Coty Inc.
|
United States - DE
|
Coty International LLC
|
United States - DE
|
Coty US Holdings Inc.
|
United States - DE
|
Coty US LLC
|
United States - DE
|
DLI International Holding I LLC
|
United States - DE
|
DLI International Holding II Corp
|
United States - DE
|
Foundation, LLC
|
United States - DE
|
Galleria Co.
|
United States - DE
|
Graham Webb International, Inc.
|
United States - DE
|
HFC Prestige International U.S. LLC
|
United States - DE
|
O P I Products, Inc.
|
United States - DE
|
Rimmel Inc.
|
United States - DE
|
The Wella Corporation
|
United States - DE
|
Younique DISC Corporation
|
United States - UT
|
Younique International Holdings LLC
|
United States - UT
|
Younique, LLC
|
United States - UT
|
Coty Beauty Vietnam Company Limited
|
Vietnam
|
|
/s/ Camillo Pane
|
|
|
Camillo Pane
|
|
|
Chief Executive Officer
|
|
|
/s/ Patrice de Talhouët
|
|
|
Patrice de Talhouët
|
|
|
Chief Financial Officer
|
Date: November 9, 2017
|
/s/ Camillo Pane
|
|
|
Camillo Pane
|
|
|
Chief Executive Officer
|
Date: November 9, 2017
|
/s/ Patrice de Talhouët
|
|
|
Patrice de Talhouët
|
|
|
Chief Financial Officer
|