Estee Lauder Companies Inc
DUS:ELAA
Estee Lauder Companies Inc
DUS:ELAA
Price:
82.4
EUR
-1.9%
Market Cap:
€77.4B
Balance Sheet
Balance Sheet Decomposition
Estee Lauder Companies Inc
Estee Lauder Companies Inc
Balance Sheet Decomposition is not available for
Estee Lauder Companies Inc
Estee Lauder Companies Inc
Balance Sheet
Estee Lauder Companies Inc
Estee Lauder Companies Inc
Currency: USD
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
547
|
364
|
612
|
553
|
369
|
254
|
402
|
865
|
1 121
|
1 253
|
1 348
|
1 496
|
1 629
|
1 021
|
914
|
1 136
|
2 181
|
2 987
|
5 022
|
4 958
|
3 957
|
4 029
|
3 395
|
2 921
|
|
| Cash Equivalents |
547
|
364
|
612
|
553
|
369
|
254
|
402
|
865
|
1 121
|
1 253
|
1 348
|
1 496
|
1 629
|
1 021
|
914
|
1 136
|
2 181
|
2 987
|
5 022
|
4 958
|
3 957
|
4 029
|
3 395
|
2 921
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
504
|
469
|
605
|
534
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
625
|
634
|
665
|
777
|
771
|
861
|
1 039
|
853
|
746
|
946
|
1 060
|
1 172
|
1 379
|
1 175
|
1 258
|
1 395
|
1 487
|
1 831
|
1 194
|
1 702
|
1 629
|
1 452
|
1 727
|
1 530
|
|
| Accounts Receivables |
625
|
634
|
665
|
777
|
771
|
861
|
1 039
|
853
|
746
|
946
|
1 060
|
1 172
|
1 379
|
1 175
|
1 258
|
1 395
|
1 487
|
1 831
|
1 194
|
1 702
|
1 629
|
1 452
|
1 727
|
1 530
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
545
|
599
|
654
|
768
|
766
|
856
|
987
|
795
|
827
|
996
|
984
|
1 114
|
1 294
|
1 216
|
1 263
|
1 479
|
1 618
|
2 006
|
2 062
|
2 505
|
2 920
|
2 979
|
2 175
|
2 074
|
|
| Other Current Assets |
211
|
248
|
269
|
204
|
271
|
269
|
360
|
400
|
428
|
492
|
464
|
516
|
523
|
268
|
320
|
349
|
348
|
388
|
614
|
603
|
792
|
679
|
625
|
544
|
|
| Total Current Assets |
1 928
|
1 845
|
2 199
|
2 303
|
2 177
|
2 239
|
2 787
|
2 913
|
3 121
|
3 687
|
3 855
|
4 297
|
4 825
|
4 184
|
4 225
|
4 964
|
6 168
|
7 212
|
8 892
|
9 768
|
9 298
|
9 139
|
7 922
|
7 069
|
|
| PP&E Net |
581
|
608
|
647
|
694
|
758
|
881
|
1 043
|
1 027
|
1 024
|
1 143
|
1 232
|
1 351
|
1 503
|
1 490
|
1 583
|
1 671
|
1 823
|
2 068
|
4 337
|
4 470
|
4 599
|
4 976
|
4 969
|
5 124
|
|
| PP&E Gross |
581
|
608
|
647
|
694
|
758
|
881
|
1 043
|
1 027
|
1 024
|
1 143
|
1 232
|
1 351
|
1 503
|
1 490
|
1 583
|
1 671
|
1 823
|
2 068
|
4 337
|
4 470
|
4 599
|
4 976
|
4 969
|
5 124
|
|
| Accumulated Depreciation |
721
|
756
|
921
|
1 014
|
1 119
|
1 232
|
1 351
|
1 450
|
1 501
|
1 719
|
1 737
|
1 877
|
2 027
|
2 089
|
2 213
|
2 348
|
2 612
|
2 763
|
3 079
|
3 338
|
3 490
|
3 729
|
4 030
|
4 553
|
|
| Intangible Assets |
18
|
65
|
72
|
72
|
77
|
765
|
192
|
150
|
110
|
228
|
190
|
170
|
157
|
327
|
345
|
1 327
|
1 276
|
1 203
|
2 338
|
4 095
|
3 428
|
5 602
|
5 183
|
3 759
|
|
| Goodwill |
676
|
695
|
672
|
721
|
636
|
0
|
709
|
760
|
753
|
877
|
883
|
882
|
893
|
1 145
|
1 228
|
1 916
|
1 926
|
1 868
|
1 401
|
2 616
|
2 521
|
2 486
|
2 143
|
2 135
|
|
| Long-Term Investments |
30
|
14
|
13
|
12
|
13
|
22
|
24
|
13
|
12
|
0
|
0
|
0
|
14
|
420
|
1 108
|
1 026
|
843
|
177
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
184
|
123
|
105
|
84
|
123
|
219
|
256
|
315
|
317
|
340
|
433
|
446
|
477
|
661
|
735
|
664
|
531
|
628
|
813
|
1 022
|
1 064
|
1 212
|
1 460
|
1 805
|
|
| Other Assets |
676
|
695
|
672
|
721
|
636
|
0
|
709
|
760
|
753
|
877
|
883
|
882
|
893
|
1 145
|
1 228
|
1 916
|
1 926
|
1 868
|
1 401
|
2 616
|
2 521
|
2 486
|
2 143
|
2 135
|
|
| Total Assets |
3 417
N/A
|
3 350
-2%
|
3 708
+11%
|
3 886
+5%
|
3 784
-3%
|
4 126
+9%
|
5 011
+21%
|
5 177
+3%
|
5 336
+3%
|
6 274
+18%
|
6 593
+5%
|
7 145
+8%
|
7 869
+10%
|
8 227
+5%
|
9 223
+12%
|
11 568
+25%
|
12 567
+9%
|
13 156
+5%
|
17 781
+35%
|
21 971
+24%
|
20 910
-5%
|
23 415
+12%
|
21 677
-7%
|
19 892
-8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
216
|
230
|
267
|
249
|
265
|
315
|
362
|
330
|
425
|
447
|
494
|
482
|
525
|
635
|
717
|
835
|
1 182
|
1 490
|
1 177
|
1 692
|
1 822
|
1 670
|
1 440
|
1 497
|
|
| Accrued Liabilities |
627
|
704
|
872
|
875
|
949
|
964
|
1 068
|
1 062
|
1 118
|
1 296
|
1 310
|
1 344
|
1 400
|
1 465
|
1 607
|
1 750
|
1 906
|
2 253
|
2 558
|
3 252
|
3 413
|
3 250
|
3 096
|
3 339
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
8
|
74
|
264
|
90
|
60
|
119
|
34
|
23
|
138
|
219
|
18
|
18
|
30
|
332
|
189
|
183
|
516
|
1 222
|
32
|
268
|
997
|
504
|
3
|
|
| Other Current Liabilities |
110
|
112
|
109
|
110
|
136
|
162
|
151
|
33
|
6
|
62
|
103
|
90
|
114
|
0
|
26
|
49
|
39
|
346
|
222
|
322
|
312
|
323
|
662
|
596
|
|
| Total Current Liabilities |
960
|
1 054
|
1 322
|
1 498
|
1 438
|
1 501
|
1 699
|
1 459
|
1 572
|
1 943
|
2 126
|
1 935
|
2 057
|
2 130
|
2 681
|
2 823
|
3 310
|
4 605
|
5 179
|
5 298
|
5 815
|
6 240
|
5 702
|
5 435
|
|
| Long-Term Debt |
404
|
284
|
462
|
451
|
432
|
1 028
|
1 078
|
1 388
|
1 205
|
1 080
|
1 069
|
1 326
|
1 325
|
1 595
|
1 910
|
3 383
|
3 361
|
2 896
|
4 914
|
5 537
|
5 144
|
7 117
|
7 267
|
7 314
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
218
|
692
|
620
|
519
|
426
|
|
| Minority Interest |
10
|
12
|
16
|
16
|
25
|
21
|
27
|
24
|
17
|
18
|
14
|
15
|
15
|
11
|
15
|
18
|
22
|
25
|
27
|
891
|
842
|
832
|
0
|
0
|
|
| Other Liabilities |
221
|
217
|
176
|
228
|
266
|
377
|
554
|
666
|
593
|
604
|
651
|
583
|
618
|
848
|
1 046
|
960
|
1 186
|
1 244
|
3 726
|
3 970
|
2 827
|
3 021
|
2 875
|
2 852
|
|
| Total Liabilities |
1 595
N/A
|
1 566
-2%
|
1 975
+26%
|
2 193
+11%
|
2 162
-1%
|
2 927
+35%
|
3 358
+15%
|
3 537
+5%
|
3 387
-4%
|
3 645
+8%
|
3 860
+6%
|
3 858
0%
|
4 014
+4%
|
4 584
+14%
|
5 651
+23%
|
7 184
+27%
|
7 879
+10%
|
8 770
+11%
|
13 846
+58%
|
15 914
+15%
|
15 320
-4%
|
17 830
+16%
|
16 363
-8%
|
16 027
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
362
|
362
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Retained Earnings |
1 364
|
1 614
|
1 887
|
2 203
|
2 362
|
2 732
|
3 085
|
3 195
|
3 564
|
4 114
|
4 765
|
5 364
|
6 266
|
7 004
|
7 693
|
8 452
|
9 040
|
9 984
|
10 134
|
12 244
|
13 912
|
13 991
|
13 427
|
11 672
|
|
| Additional Paid In Capital |
269
|
294
|
382
|
465
|
581
|
802
|
979
|
1 146
|
1 429
|
1 736
|
2 006
|
2 290
|
2 563
|
2 872
|
3 161
|
3 559
|
3 972
|
4 403
|
4 790
|
5 335
|
5 796
|
6 153
|
6 685
|
7 012
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
7
|
1
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
81
|
433
|
549
|
988
|
1 388
|
2 392
|
2 524
|
2 586
|
2 850
|
3 243
|
3 830
|
4 215
|
4 879
|
5 857
|
6 743
|
7 149
|
7 896
|
9 444
|
10 330
|
11 058
|
13 362
|
13 631
|
13 664
|
13 698
|
|
| Other Equity |
93
|
53
|
11
|
9
|
65
|
55
|
111
|
117
|
197
|
17
|
213
|
158
|
102
|
381
|
551
|
483
|
420
|
563
|
665
|
470
|
762
|
934
|
1 140
|
1 127
|
|
| Total Equity |
1 822
N/A
|
1 784
-2%
|
1 734
-3%
|
1 693
-2%
|
1 622
-4%
|
1 199
-26%
|
1 653
+38%
|
1 640
-1%
|
1 948
+19%
|
2 629
+35%
|
2 733
+4%
|
3 287
+20%
|
3 855
+17%
|
3 643
-5%
|
3 572
-2%
|
4 384
+23%
|
4 688
+7%
|
4 386
-6%
|
3 935
-10%
|
6 057
+54%
|
5 590
-8%
|
5 585
0%
|
5 314
-5%
|
3 865
-27%
|
|
| Total Liabilities & Equity |
3 417
N/A
|
3 350
-2%
|
3 708
+11%
|
3 886
+5%
|
3 784
-3%
|
4 126
+9%
|
5 011
+21%
|
5 177
+3%
|
5 336
+3%
|
6 274
+18%
|
6 593
+5%
|
7 145
+8%
|
7 869
+10%
|
8 227
+5%
|
9 223
+12%
|
11 568
+25%
|
12 567
+9%
|
13 156
+5%
|
17 781
+35%
|
21 971
+24%
|
20 910
-5%
|
23 415
+12%
|
21 677
-7%
|
19 892
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
475
|
455
|
455
|
441
|
424
|
389
|
390
|
393
|
395
|
395
|
389
|
388
|
383
|
375
|
368
|
368
|
367
|
361
|
361
|
362
|
357
|
358
|
359
|
360
|
|
Switch to:
Switch to:
See Also
Discover More
