Estee Lauder Companies Income Statement (2009-2025) | EL

1Y3Y5Y7Y10YAll
Download Data
Income Statement Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025
Revenue & cost
Revenue 5,125.90M28.10M1,833.40M2,262.30M1,860.00M1,840.10M2,091.70M2,492.00M2,165.70M2,060.60M2,476.70M2,737.50M2,248.20M2,251.20M2,549.50M2,933.00M2,291.80M2,407.40M2,675.00M3,018.70M2,549.80M2,725.30M2,631.00M3,044.50M2,580.50M2,524.40M2,835.00M3,124.00M2,657.00M2,646.00M2,865.00M3,208.00M2,857.00M2,894.00M3,274.00M3,744.00M3,370.00M3,295.00M3,524.00M4,005.00M3,744.00M3,590.00M3,895.00M4,624.00M3,345.00M2,430.00M3,562.00M4,853.00M3,864.00M3,936.00M4,392.00M5,539.00M4,245.00M3,561.00M3,930.00M4,620.00M3,751.00M3,609.00M3,518.00M4,279.00M3,940.00M3,871.00M3,361.00M4,004.00M3,550.00M
Cost of Revenue 445.10M525.40M444.60M414.30M488.10M541.10M482.60M425.10M534.30M551.00M469.30M441.20M539.20M568.00M443.10M475.60M544.10M581.60M498.70M533.80M536.60M573.10M502.90M487.40M577.00M589.00M504.00M511.00M596.00M637.00M591.00M610.00M711.00M753.00M683.00M697.00M823.00M910.00M819.00M835.00M908.00M1,041.00M836.00M767.00M825.00M1,084.00M939.00M986.00M1,057.00M1,223.00M994.00M1,031.00M1,023.00M1,219.00M1,159.00M1,163.00M1,070.00M1,154.00M1,107.00M1,093.00M928.00M957.00M889.00M
Gross Profit 1,388.30M1,736.90M1,415.40M1,425.80M1,603.60M1,950.90M1,683.10M1,635.50M1,942.40M2,186.50M1,778.90M1,810.00M2,010.30M2,365.00M1,848.70M1,931.80M2,130.90M2,437.10M2,051.10M2,191.50M2,094.40M2,471.40M2,077.60M2,036.40M2,258.00M2,535.00M2,153.00M2,135.00M2,269.00M2,571.00M2,266.00M2,281.00M2,563.00M2,991.00M2,687.00M2,598.00M2,701.00M3,095.00M2,925.00M2,755.00M2,987.00M3,583.00M2,509.00M1,663.00M2,737.00M3,769.00M2,925.00M2,950.00M3,335.00M4,316.00M3,251.00M2,530.00M2,907.00M3,401.00M2,592.00M2,446.00M2,448.00M3,125.00M2,833.00M2,778.00M2,433.00M3,047.00M2,661.00M
Operating items
Amortization - Intangibles 242.40M241.80M243.30M244.10M248.00M
Selling, General & Administrative 1,149.70M1,282.40M1,276.60M1,358.30M1,301.80M1,419.20M1,415.90M1,559.80M1,507.70M1,576.70M1,539.00M1,701.40M1,527.90M1,698.60M1,605.30M1,765.20M1,680.20M1,784.20M1,709.50M1,812.00M1,746.40M1,838.60M1,680.40M1,808.60M1,805.00M1,886.00M1,754.00M1,893.00M1,825.00M1,917.00M1,780.00M1,938.00M1,960.00M2,214.00M2,092.00M2,287.00M2,008.00M2,257.00M2,170.00M2,422.00M2,185.00M2,538.00M2,030.00M1,884.00M2,026.00M2,590.00M2,145.00M2,610.00M2,394.00M2,885.00M2,275.00M2,334.00M2,244.00M2,630.00M2,281.00M2,420.00M2,349.00M2,544.00M2,284.00M2,444.00M2,298.00M2,585.00M2,258.00M
Restructuring Costs 4.60M71.00M18.20M9.30M12.50M44.70M3.80M14.00M21.80M19.80M4.10M6.10M28.80M24.20M0.40M14.60M-1.70M4.50M1.20M-3.50M0.20M-0.80M15.00M100.00M31.00M41.00M62.00M78.00M38.00M69.00M100.00M50.00M47.00M35.00M29.00M124.00M23.00M7.00M24.00M19.00M6.00M35.00M131.00M32.00M6.00M13.00M22.00M92.00M2.00M8.00M14.00M31.00M1.00M7.00M18.00M96.00M97.00M181.00M97.00M
Other Operating Expenses 45.60M-20.80M36.30M-8.70M0.60M6.70M-0.40M11.20M-1.30M16.30M0.10M-0.20M0.10M19.00M-1.00M-5.00M-4.00M-3.00M26.00M-4.00M-2.00M-3.00M-17.00M-6.00M32.00M71.00M-7.00M777.00M346.00M303.00M81.00M33.00M74.00M216.00M25.00M207.00M471.00M-159.00M861.00M
Operating Expenses 4.60M71.00M1,167.90M1,337.30M1,289.10M1,382.20M1,305.60M1,433.20M1,474.00M1,570.90M1,512.40M1,589.50M1,567.40M1,736.80M1,528.30M1,711.90M1,603.60M1,786.00M1,681.40M1,780.80M1,709.50M1,811.30M1,746.40M1,838.60M1,680.40M1,808.60M1,805.00M1,905.00M1,769.00M1,992.00M1,851.00M1,954.00M1,839.00M2,042.00M1,994.00M2,281.00M2,189.00M2,320.00M2,049.00M2,324.00M2,251.00M2,539.00M2,208.00M3,322.00M2,400.00M2,206.00M2,032.00M2,706.00M2,309.00M2,716.00M2,400.00M2,898.00M2,513.00M2,451.00M2,246.00M2,845.00M2,295.00M2,451.00M2,350.00M2,551.00M2,302.00M3,011.00M2,554.00M3,627.00M2,355.00M
Operating Income 220.40M399.60M126.30M43.60M298.00M517.70M209.10M64.60M430.00M597.00M211.50M73.20M482.00M653.10M245.10M145.80M449.50M656.30M341.60M380.20M348.00M632.80M397.20M228.30M453.00M630.00M384.00M143.00M418.00M617.00M427.00M230.00M569.00M710.00M498.00M278.00M652.00M771.00M674.00M216.00M779.00M261.00M109.00M-543.00M705.00M1,063.00M616.00M234.00M935.00M1,418.00M738.00M79.00M661.00M556.00M297.00M-5.00M98.00M574.00M531.00M-233.00M-121.00M-580.00M306.00M
EBIT 220.40M399.60M126.30M43.60M298.00M517.70M209.10M64.60M430.00M597.00M211.50M73.20M482.00M653.10M245.10M145.80M449.50M656.30M341.60M380.20M348.00M632.80M397.20M228.30M453.00M630.00M384.00M143.00M418.00M617.00M427.00M230.00M569.00M710.00M498.00M278.00M652.00M771.00M674.00M216.00M779.00M261.00M109.00M-543.00M705.00M1,063.00M616.00M234.00M935.00M1,418.00M738.00M79.00M661.00M556.00M297.00M-5.00M98.00M574.00M531.00M-233.00M-121.00M-580.00M306.00M
Non-operating items
Interest & Investment Income -16.10M-16.10M-15.80M-15.90M-16.00M-16.60M-14.50M-14.00M-15.80M-13.40M-12.60M50.10M-13.50M2.20M2.70M2.60M1.60M3.80M3.10M6.50M3.00M3.00M4.00M6.00M6.00M5.00M8.00M9.00M12.00M12.00M16.00M16.00M15.00M12.00M15.00M16.00M14.00M13.00M14.00M7.00M14.00M17.00M9.00M11.00M4.00M10.00M5.00M11.00M15.00M26.00M37.00M53.00M41.00M40.00M45.00M41.00M35.00M23.00M27.00M
Other Non Operating Income 1.80M21.30M
Net income details
EBT 200.80M379.70M108.10M-0.30M281.90M501.60M193.30M48.70M414.00M590.90M197.00M59.20M-5.90M13.60M232.50M132.80M436.00M643.90M329.30M367.60M334.80M621.60M385.10M219.50M439.00M616.00M370.00M130.00M403.00M600.00M407.00M207.00M549.00M690.00M480.00M261.00M633.00M748.00M727.00M199.00M760.00M811.00M80.00M-605.00M671.00M1,030.00M580.00M1,050.00M897.00M1,388.00M703.00M48.00M633.00M532.00M280.00M-48.00M46.00M519.00M486.00M-279.00M-180.00M-650.00M241.00M
Tax Provisions 63.00M118.00M50.20M-0.60M92.30M155.70M68.20M30.00M135.40M192.50M65.70M29.10M149.30M211.60M53.60M113.00M134.20M208.70M115.60M165.60M105.60M183.90M112.40M118.10M128.00M167.00M104.00M129.00M107.00M170.00M107.00M95.00M119.00M565.00M106.00M73.00M131.00M171.00M170.00M41.00M162.00M250.00M84.00M-146.00M146.00M153.00M122.00M35.00M202.00M298.00M130.00M-2.00M143.00M135.00M125.00M-16.00M10.00M195.00M151.00M7.00M-24.00M-60.00M82.00M
Profit After Tax 140.70M256.20M57.50M23.90M191.10M343.90M124.70M41.10M278.60M396.70M130.40M51.20M299.50M447.50M178.80M94.00M300.70M432.50M213.20M257.70M228.10M435.70M272.10M153.00M309.00M447.00M265.00M94.00M294.00M428.00M298.00M229.00M427.00M123.00M372.00M186.00M500.00M573.00M555.00M157.00M598.00M561.00M-4.00M-462.00M525.00M877.00M458.00M1,015.00M695.00M1,090.00M573.00M50.00M490.00M397.00M155.00M-32.00M36.00M324.00M335.00M-286.00M-156.00M-590.00M159.00M
Net Income - Minority -25.60M
Income from Non-Controlling Interests -2.90M5.50M0.40M1.10M-1.50M2.00M0.40M2.10M0.90M1.00M0.10M1.90M0.10M1.90M1.10M2.70M0.50M0.70M1.10M2.00M0.60M1.30M2.00M2.00M1.00M1.00M2.00M2.00M2.00M1.00M3.00M2.00M2.00M2.00M2.00M4.00M2.00M1.00M3.00M4.00M2.00M3.00M2.00M4.00M2.00M4.00M2.00M4.00M12.00M-1.00M1.00M3.00M-1.00M1.00M5.00M11.00M5.00M-2.00M
Income from Continuing Operations 137.80M261.70M57.90M0.30M189.60M345.90M125.10M18.70M278.60M398.40M131.30M30.10M-155.20M-198.00M178.90M19.80M301.80M435.20M213.70M202.00M229.20M437.70M272.70M101.40M311.00M449.00M266.00M1.00M296.00M430.00M300.00M112.00M430.00M125.00M374.00M188.00M502.00M577.00M557.00M158.00M598.00M561.00M-4.00M-459.00M525.00M877.00M458.00M1,015.00M695.00M1,090.00M573.00M50.00M490.00M397.00M155.00M-32.00M36.00M324.00M335.00M-286.00M-156.00M-590.00M159.00M
Consolidated Net Income 137.80M261.70M57.90M0.30M189.60M345.90M125.10M18.70M278.60M398.40M131.30M30.10M-155.20M-198.00M178.90M19.80M301.80M435.20M213.70M202.00M229.20M437.70M272.70M101.40M311.00M449.00M266.00M1.00M296.00M430.00M300.00M112.00M430.00M125.00M374.00M188.00M502.00M577.00M557.00M158.00M598.00M561.00M-4.00M-459.00M525.00M877.00M458.00M1,015.00M695.00M1,090.00M573.00M50.00M490.00M397.00M155.00M-32.00M36.00M324.00M335.00M-286.00M-156.00M-590.00M159.00M
Income towards Parent Company -25.60M137.80M261.70M57.90M0.30M189.60M345.90M125.10M18.70M278.60M398.40M131.30M30.10M-155.20M-198.00M178.90M19.80M301.80M435.20M213.70M202.00M229.20M437.70M272.70M101.40M311.00M449.00M266.00M1.00M296.00M430.00M300.00M112.00M430.00M125.00M374.00M188.00M502.00M577.00M557.00M158.00M598.00M561.00M-4.00M-459.00M525.00M877.00M458.00M1,015.00M695.00M1,090.00M573.00M50.00M490.00M397.00M155.00M-32.00M36.00M324.00M335.00M-286.00M-156.00M-590.00M159.00M
Net Income towards Common Stockholders -25.60M137.80M261.70M57.90M0.30M191.10M343.90M124.70M41.10M278.60M396.70M130.40M51.20M299.50M447.50M178.80M94.00M300.70M432.50M213.20M257.70M228.10M435.70M272.10M153.10M309.00M447.00M265.00M94.00M294.00M428.00M298.00M229.00M427.00M123.00M372.00M186.00M500.00M573.00M555.00M157.00M595.00M557.00M-6.00M-462.00M523.00M873.00M456.00M1,018.00M692.00M1,088.00M558.00M52.00M489.00M394.00M156.00M-33.00M31.00M313.00M330.00M-284.00M-156.00M-590.00M159.00M
Additional items
EPS (Basic) -0.070.721.300.290.120.490.870.320.100.711.030.340.130.771.160.460.240.781.110.550.670.601.150.720.410.831.210.720.250.801.170.810.621.160.331.010.511.361.581.530.431.651.55-0.02-1.281.442.401.252.811.913.021.550.161.371.100.44-0.090.090.870.92-0.79-0.43-1.640.44
EPS (Weighted Average and Diluted) 0.711.280.280.120.480.860.310.100.701.000.330.130.761.130.450.240.761.090.540.660.591.130.710.400.821.190.710.250.791.150.800.611.140.330.990.491.341.551.510.431.611.52-0.02-1.281.422.371.242.761.882.971.530.161.351.090.43-0.090.090.870.91-0.79-0.43-1.640.44
Shares Outstanding (Weighted Average) 393.38M393.38M393.40M393.47M393.88M398.06M393.67M391.56M394.85M393.15M389.93M385.16M387.69M388.73M387.20M387.20M386.65M387.87M387.41M387.95M387.25M382.80M381.31M379.61M378.07M378.40M372.91M369.24M368.58M369.24M365.71M366.44M366.41M367.83M367.96M368.24M367.78M367.04M367.19M362.85M361.16M360.76M360.76M359.81M359.54M360.00M360.80M361.61M362.76M362.51M361.29M359.95M358.67M357.35M356.90M356.81M357.22M357.41M357.69M357.85M358.47M358.56M358.72M358.98M359.72M
Shares Outstanding (Diluted Average) 375.70M370.90M370.40M368.60M367.70M367.10M366.90M367.20M368.50M369.00M368.20M367.90M367.00M365.80M364.90M361.40M360.90M361.20M360.90M360.50M360.30M360.80M360.80M359.60M360.00M361.40M
EBITDA 220.40M399.60M126.30M43.60M298.00M517.70M209.10M64.60M430.00M597.00M211.50M73.20M482.00M653.10M245.10M145.80M449.50M656.30M341.60M380.20M348.00M632.80M397.20M228.30M453.00M630.00M384.00M143.00M418.00M617.00M427.00M230.00M569.00M710.00M498.00M278.00M652.00M771.00M674.00M216.00M779.00M261.00M109.00M-543.00M705.00M1,063.00M616.00M234.00M935.00M1,418.00M738.00M79.00M661.00M556.00M297.00M-5.00M98.00M574.00M531.00M-233.00M-121.00M-580.00M306.00M
Interest Expenses 19.60M19.90M18.20M-30.40M16.10M16.10M15.80M19.10M44.00M14.60M15.00M15.20M14.80M15.00M15.20M15.00M17.10M17.00M18.00M19.00M21.00M22.00M28.00M32.00M31.00M32.00M33.00M32.00M34.00M35.00M32.00M32.00M32.00M38.00M42.00M49.00M45.00M43.00M43.00M42.00M42.00M42.00M41.00M42.00M46.00M52.00M58.00M99.00M95.00M98.00M94.00M91.00M92.00M90.00M87.00M
Tax Rate 31.37%31.08%46.44%32.74%31.04%35.28%61.60%32.71%32.58%33.35%49.16%23.05%85.09%30.78%32.41%35.10%45.05%31.54%29.58%29.19%53.80%29.16%27.11%28.11%99.23%26.55%28.33%26.29%45.89%21.68%81.88%22.08%27.97%20.70%22.86%23.38%20.60%21.32%30.83%24.13%21.76%14.85%21.03%3.33%22.52%21.47%18.49%22.59%25.38%44.64%33.33%21.74%37.57%31.07%13.33%9.23%34.02%