XML 87 R34.htm IDEA: XBRL DOCUMENT v3.21.2
ACQUISITION OF BUSINESSES (Tables)
12 Months Ended
Jun. 30, 2021
Business Combination and Asset Acquisition [Abstract]  
Summary of total consideration transferred
A summary of the total consideration transferred is as follows:

(In millions)May 18, 2021
Cash paid$1,092 
Fair value of DECIEM stock options liability 103 
Fair value of net Put (Call) Option234 
Total consideration for the acquired ownership interest (approximately 47.9%)
1,429 
Fair value of previously held equity method investment (approximately 30.5%)
912 
Fair value of redeemable noncontrolling interest (approximately 21.6%)
647 
Total consideration transferred (100%)
$2,988 
Schedule of key assumptions used for acquisition date fair value
The acquisition-date fair values of the DECIEM stock options and the net Put (Call) Option were calculated by incorporating significant assumptions including the starting equity value, revenue growth rates and EBITDA and the following key assumptions into the Monte Carlo Method:

May 18, 2021
Risk-free rate0.50%
Term to mid of last twelve-month period2.54 years
Operating leverage adjustment0.45
Net sales discount rate3.30%
EBITDA discount rate6.80%
EBITDA volatility38.30%
Net sales volatility17.20%
The fair value of each of the Company's option grant was estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions:
 Year Ended June 30
 202120202019
Weighted-average expected stock-price volatility26.1%25.1%24.5%
Weighted-average expected option life8 years7 years7 years
Average risk-free interest rate0.5%1.5%2.8%
Average dividend yield1.0%1.0%1.1%
The fair value of the stock options were calculated using the following key assumptions into the Monte Carlo Method:
 May 18, 2021June 30, 2021
Risk-free rate0.50%0.50%
Term to mid of last twelve-month period2.54 years2.42 years
Operating leverage adjustment0.450.45
Net sales discount rate3.30%3.40%
EBITDA discount rate6.80%6.90%
EBITDA volatility38.30%37.70%
Net sales volatility17.20%17.00%
Rollforward of final allocation of total consideration The preliminary allocation of the total consideration transferred has been recorded as follows:
(In millions)May 18, 2021
Cash$35 
Accounts receivable64 
Inventory203 
Other current assets30 
Property, plant and equipment40 
Operating lease right-of-use assets40 
Intangible assets1,917 
Goodwill1,283 
Total assets acquired3,612 
Accounts payable21 
Operating lease liabilities
Other accrued liabilities67 
Deferred income taxes483 
Long-term operating lease liabilities 45 
Total liabilities assumed624 
Total consideration transferred$2,988