The Estee Lauder Companies Inc (0JTM.L)

Consumer Defensive | Household Personal Products
Income Statement (Quarterly) 2025-09-30 2025-06-30 2025-03-31 2024-12-31
Revenue 3,481,000,000 3,407,000,000 3,550,000,000 4,004,000,000
Cost of Revenue 927,000,000 955,000,000 889,000,000 957,000,000
Gross Profit 2,554,000,000 2,456,000,000 2,661,000,000 3,047,000,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 2,296,000,000 2,444,000,000 2,258,000,000 2,585,000,000
Operating Expenses 2,385,000,000 2,444,000,000 2,355,000,000 3,627,000,000
Operating Income 169,000,000 8,000,000 306,000,000 -580,000,000
Interest Expense 86,000,000 135,000,000 87,000,000 90,000,000
Income Before Tax 109,000,000 -451,000,000 241,000,000 -650,000,000
Income Tax Expense 62,000,000 95,000,000 82,000,000 -60,000,000
Net Income 47,000,000 -546,000,000 159,000,000 -590,000,000
Per Share
EPS 0.13 -1.51 0.44 -1.64
EPS Diluted 0.00 0.00 0.00 0.00
Income Statement (Annual) 2025-06-30 2024-06-30 2023-06-30
Revenue 14,288,000,000 15,608,000,000 15,910,000,000
Cost of Revenue 3,730,000,000 4,424,000,000 4,564,000,000
Gross Profit 10,558,000,000 11,184,000,000 11,346,000,000
Operating Expenses
R&D Expenses 0 0 0
SG&A Expenses 9,284,000,000 9,621,000,000 9,575,000,000
Operating Expenses 9,600,000,000 10,214,000,000 9,837,000,000
Operating Income 958,000,000 970,000,000 1,509,000,000
Interest Expense 404,000,000 378,000,000 255,000,000
Income Before Tax -1,040,000,000 772,000,000 1,397,000,000
Income Tax Expense 93,000,000 363,000,000 387,000,000
Net Income -1,133,000,000 390,000,000 1,006,000,000
Per Share
EPS -3.15 1.09 2.81
EPS Diluted 0.00 0.00 0.00
Balance Sheet (Quarterly) 2025-06-30 2024-06-30 2023-06-30
Assets
Cash and Cash Equivalents 2,921,000,000 3,395,000,000 4,029,000,000
Short Term Investments 0 0 0
Net Receivables 1,530,000,000 1,727,000,000 1,452,000,000
Inventory 2,074,000,000 2,175,000,000 2,979,000,000
Total Current Assets 7,069,000,000 7,922,000,000 9,139,000,000
Property Plant Equipment 5,124,000,000 4,969,000,000 4,976,000,000
Goodwill and Intangibles 5,894,000,000 7,326,000,000 8,088,000,000
Total Assets 19,892,000,000 21,677,000,000 23,415,000,000
Liabilities
Account Payables 1,497,000,000 1,440,000,000 1,670,000,000
Short Term Debt 409,000,000 858,000,000 1,711,000,000
Total Current Liabilities 5,435,000,000 5,702,000,000 6,240,000,000
Long Term Debt 9,058,000,000 8,968,000,000 8,815,000,000
Total Liabilities 16,027,000,000 16,363,000,000 16,998,000,000
Shareholders Equity
Retained Earnings 11,672,000,000 13,427,000,000 13,991,000,000
Total Shareholders Equity 3,865,000,000 5,314,000,000 5,585,000,000
Balance Sheet (Annual) 2025-06-30 2024-06-30 2023-06-30
Assets
Cash and Cash Equivalents 2,921,000,000 3,395,000,000 4,029,000,000
Short Term Investments 0 0 0
Net Receivables 1,530,000,000 1,727,000,000 1,452,000,000
Inventory 2,074,000,000 2,175,000,000 2,979,000,000
Total Current Assets 7,069,000,000 7,922,000,000 9,139,000,000
Property Plant Equipment 5,124,000,000 4,969,000,000 4,976,000,000
Goodwill and Intangibles 5,894,000,000 7,326,000,000 8,088,000,000
Total Assets 19,892,000,000 21,677,000,000 23,415,000,000
Liabilities
Account Payables 1,497,000,000 1,440,000,000 1,670,000,000
Short Term Debt 409,000,000 858,000,000 1,711,000,000
Total Current Liabilities 5,435,000,000 5,702,000,000 6,240,000,000
Long Term Debt 9,058,000,000 8,968,000,000 8,815,000,000
Total Liabilities 16,027,000,000 16,363,000,000 16,998,000,000
Shareholders Equity
Retained Earnings 11,672,000,000 13,427,000,000 13,991,000,000
Total Shareholders Equity 3,865,000,000 5,314,000,000 5,585,000,000
Cash Flow Statement (Quarterly) 2025-06-30 2024-06-30 2023-06-30
Operating Activities
Net Income -1,133,000,000 390,000,000 1,010,000,000
Depreciation & Amortization 829,000,000 825,000,000 744,000,000
Stock Based Compensation 0 0 267,000,000
Change in Working Capital 349,000,000 631,000,000 -356,000,000
Operating Cash Flow 1,272,000,000 2,360,000,000 1,731,000,000
Investing Activities
Capital Expenditure -602,000,000 -919,000,000 -3,289,000,000
Investments -602,000,000 -919,000,000 -3,289,000,000
Investing Cash Flow -644,000,000 -1,705,000,000 -3,217,000,000
Financing Activities
Debt Repayment -505,000,000 -366,000,000 2,713,000,000
Common Stock Issued/Repurchased -20,000,000 5,000,000 -271,000,000
Dividends Paid -618,000,000 -947,000,000 -925,000,000
Financing Cash Flow -1,123,000,000 -1,290,000,000 1,517,000,000
Summary
Free Cash Flow 670,000,000 1,441,000,000 -1,558,000,000
Net Change in Cash -474,000,000 -634,000,000 72,000,000
Cash Flow Statement (Annual) 2025-06-30 2024-06-30 2023-06-30
Operating Activities
Net Income -1,133,000,000 390,000,000 1,010,000,000
Depreciation & Amortization 829,000,000 825,000,000 744,000,000
Stock Based Compensation 0 0 267,000,000
Change in Working Capital 349,000,000 631,000,000 -356,000,000
Operating Cash Flow 1,272,000,000 2,360,000,000 1,731,000,000
Investing Activities
Capital Expenditure -602,000,000 -919,000,000 -3,289,000,000
Investments -602,000,000 -919,000,000 -3,289,000,000
Investing Cash Flow -644,000,000 -1,705,000,000 -3,217,000,000
Financing Activities
Debt Repayment -505,000,000 -366,000,000 2,713,000,000
Common Stock Issued/Repurchased -20,000,000 5,000,000 -271,000,000
Dividends Paid -618,000,000 -947,000,000 -925,000,000
Financing Cash Flow -1,123,000,000 -1,290,000,000 1,517,000,000
Summary
Free Cash Flow 670,000,000 1,441,000,000 -1,558,000,000
Net Change in Cash -474,000,000 -634,000,000 72,000,000