Estée Lauder Companies Reports Third Quarter Earnings Per Share of $.46

Sales Increase 11% on Strong International Growth Full Year EPS Outlook Remains on Track

NEW YORK--(BUSINESS WIRE)--May 6, 2008--The Estée Lauder Companies Inc. (NYSE: EL) today reported $1.88 billion in net sales for its fiscal third quarter ended March 31, 2008, an 11% increase over the $1.69 billion reported in the prior-year quarter. Excluding the impact of foreign currency translation, net sales rose 7%.

The Company reported net earnings for the quarter ended March 31, 2008 of $90.1 million compared with $93.9 million last year. Diluted net earnings per common share for the quarter was $.46 compared with $.45 reported in the prior year.

William P. Lauder, Chief Executive Officer said, "One of the great strengths of our Company is our geographic and product category balance. This was clearly visible in our results this quarter, which enabled us to deliver solid sales growth despite the softness in the U.S. retail environment. Continued strong double-digit sales gains in our international operations, marked by increases in all product categories in Europe and Asia, drove our third quarter performance. These results underscore the validity of our investment in international businesses, including emerging markets, where we see positive trends for long-term, profitable growth. We are continuing to capitalize on those international growth opportunities and at the same time address the challenges in the U.S. through our innovation, marketing prowess and brand building expertise.

"Based on our results to date we remain confident that we are on track to meet our previously announced full fiscal year sales and earnings objectives and are comfortable narrowing our earnings per share range to $2.34 and $2.40 for the 2008 fiscal year."

Results by Product Category
--------------------------------------------------------

                                      Three Months Ended March 31
                                  ------------------------------------

(Unaudited; Dollars in millions)      Net Sales      Percent Change
                                  ----------------- ------------------
                                                    Reported  Local
                                    2008     2007    Basis   Currency
                                  -------- -------- -------- ---------

Skin Care                         $  756.8 $  668.9    13.1%     8.1%
Makeup                               755.7    678.4    11.4      7.4
Fragrance                            259.1    240.1     7.9      2.9
Hair Care                             98.2     97.1     1.1     (1.0)
Other                                 10.0      6.0    66.7     60.0

Adjustments related to cost
 savings initiative                    -        -
                                  -------- --------
  Total                           $1,879.8 $1,690.5    11.2%     6.7%
                                  ======== ========

                                           Three Months Ended March 31
                                           ---------------------------

(Unaudited; Dollars in millions)                 Operating    Percent
                                               Income (Loss)   Change
                                              --------------- --------
                                                              Reported
                                               2008    2007    Basis
                                              ------- ------- --------

Skin Care                                     $ 96.0  $ 80.9    18.7%
Makeup                                          93.2    87.4     6.6
Fragrance                                      (28.2)  (21.4)  (31.8)
Hair Care                                       (0.8)   11.4  (100.0+)
Other                                            0.3    (1.7)  100.0+

Adjustments related to cost savings
 initiative                                      0.7     0.1
                                              ------- -------
  Total                                       $161.2  $156.7     2.9%
                                              ======= =======
    Skin Care

    --  The 13% net sales growth in skin care products in the current
        quarter was particularly strong in view of the 9% sales gain
        in the category in last year's third quarter.

    --  The current quarter's growth was fueled by increases in all
        geographic regions, particularly Asia/Pacific, where more than
        50% of the Company's sales in the region is in skin care.

    --  In addition to sales growth from certain existing products,
        the skin care category benefited from strong worldwide
        incremental sales of recent products, such as Idealist Pore
        Minimizing Skin Refinisher and Cyber White EX by Estée Lauder,
        and Acne Solutions Clear Skin System from Clinique. The
        category's growth reflected double-digit gains from the
        Company's La Mer brand, due in part to the momentum from the
        recent launch of The Eye Concentrate.

    --  Operating income increased, primarily reflecting improved
        results internationally.

    Makeup

    --  The makeup category posted solid sales growth led by
        double-digit gains internationally and a single-digit increase
        in the Americas.

    --  Double-digit growth in the Company's makeup artist brands
        contributed more than 65% of the incremental sales. The strong
        gains in the makeup artist brands were generated by solid
        product performances, additional market expansion, and for the
        M A C brand, new freestanding retail stores. The increase also
        reflects the positive contributions of new and existing
        products from certain core brands.

    --  Operating income increased, primarily reflecting strong
        international growth.

    Fragrance

    --  In absolute dollars, fragrance sales growth was strongest in
        the Company's European region, primarily driven by newer
        fragrance offerings, followed by gains in Asia/Pacific.
        Fragrance sales in the Americas declined, tempered by the soft
        retail environment in the United States.

    --  While current quarter sales compared favorably to the same
        prior-year period, the Company continues to face challenges in
        this product category, primarily in the United States.

    --  Contributing to the sales growth were recent launches, such as
        Dreaming Tommy Hilfiger, Estée Lauder Pure White Linen Light
        Breeze, DKNY Delicious Night and Sean John Unforgivable Woman.

    --  Operating loss in the fragrance category widened, primarily
        reflecting lower results from the Company's designer fragrance
        business due to incremental spending in support of new product
        launches as well as existing fragrances.

    Hair Care

    --  Sales of hair care products increased modestly, reflecting the
        inclusion of the Ojon brand, which was acquired in July 2007,
        partially offset by lower sales from Aveda and Bumble and
        bumble.

    --  The decrease in Aveda net sales reflected the anniversary of
        solid product launches in the prior-year quarter. These
        results were partially offset in the current quarter by the
        recent launches of Aveda Men Pure-Formance and Smooth Infusion
        products.

    --  Lower sales at Bumble and bumble were due to the
        discontinuance of its hotel amenities program.

    --  Hair care operating results declined, reflecting the soft
        sales growth coupled with investments designed to support
        short- and long-term growth in this category through new
        points of distribution. The lower results are also due to an
        increase in intangible asset amortization resulting from
        recent strategic acquisitions.
Results by Geographic Region
--------------------------------------------------------

                                      Three Months Ended March 31
                                 -------------------------------------

(Unaudited; Dollars in millions)     Net Sales       Percent Change
                                 ------------------ ------------------
                                                    Reported  Local
                                   2008      2007    Basis   Currency
                                 --------- -------- -------- --------

The Americas                     $  880.9  $  856.9     2.8%     1.8%
Europe, the Middle East & Africa    701.5     598.4    17.2      9.4
Asia/Pacific                        297.4     235.2    26.4     18.2

Adjustments related to cost
 savings initiative                   -         -
                                 --------- --------
  Total                          $1,879.8  $1,690.5    11.2%     6.7%
                                 ========= ========

                                           Three Months Ended March 31
                                          ----------------------------

(Unaudited; Dollars in millions)                Operating     Percent
                                              Income (Loss)    Change
                                            ----------------- --------
                                                              Reported
                                               2008     2007   Basis
                                            ---------- ------ --------

The Americas                                $     50.4 $ 72.0  (30.0)%
Europe, the Middle East & Africa                  77.3   66.0   17.1
Asia/Pacific                                      32.8   18.6   76.3

Adjustments related to cost savings
 initiative                                        0.7    0.1
                                            ---------- ------
  Total                                     $    161.2 $156.7    2.9%
                                            ========== ======
    The Americas

    --  Sales growth reflected overall gains in Canada, including the
        addition of the Ojon brand, and Latin America. Gains were also
        achieved in the United States from the Company's makeup artist
        brands and internet distribution.

    --  The Company believes the soft retail environment in the United
        States during the quarter, particularly in the department
        store channel, as well as competitive pressures, negatively
        impacted certain of the Company's brands. These challenges
        have been mitigated through sales in alternative channels,
        such as freestanding stores, the internet, self-select
        distribution and direct-response television.

    --  Operating income in the Americas declined versus the
        prior-year period, reflecting higher costs of global
        information technology systems and infrastructure and
        increased spending on advertising, merchandising and sampling
        activities. Operating results also reflected the investments
        and higher intangible asset amortization related to the
        Company's hair care business mentioned above.

    Europe, the Middle East & Africa

    --  In constant currency, net sales increased in most countries in
        the region. The higher sales were led by double-digit growth
        in the Company's travel retail business and strong gains in
        the United Kingdom, Spain and Italy.

    --  Double-digit increases were also achieved in certain countries
        including Benelux and Russia.

    --  Operating income increased, primarily due to improved results
        in travel retail, Italy and Spain. Partially offsetting these
        increases were lower results in Russia, reflecting spending to
        support market expansion.

    Asia/Pacific

    --  This region generated significant constant currency sales
        growth with virtually every country posting solid increases.
        Strong double-digit growth was generated in most countries
        with the strongest gains in China, Korea and Hong Kong. Japan,
        the Company's largest Asian market, continued to improve with
        sales rising high-single digits.

    --  In China, the Company's largest emerging Asian market, most of
        the Company's brands recorded double-digit retail sales
        growth, reflecting the strength of the brands and the appeal
        of their products.

    --  Operating income in the region increased substantially, with
        most countries experiencing profit growth in the quarter.
        Improved results were led by China, Japan, Korea and Hong
        Kong.

    Nine-Month Results

    --  For the nine months ended March 31, 2008, the Company reported
        net sales of $5.90 billion, a 12% increase from $5.28 billion
        in the comparable prior-year period. Excluding the impact of
        foreign currency translation, net sales rose 8%. The Company
        reported net earnings of $353.6 million for the nine months,
        compared with $360.6 million in the same period last year.
        Diluted net earnings per common share for the nine months
        ended March 31, 2008 increased 5% to $1.80, compared with
        $1.71 reported in the prior-year period.

    Cash Flows

    --  For the nine months ended March 31, 2008, net cash flows
        provided by operating activities from continuing operations
        increased 14% to $518.5 million, compared with $456.3 million
        in the prior-year period.

    --  The increase primarily reflects higher net earnings from
        continuing operations before certain non-cash items, such as
        depreciation, amortization and stock-based compensation, as
        well as an improvement in certain working capital components.

    --  Operating cash flow was utilized primarily for capital
        investments, dividends, the acquisition of Ojon and the
        repurchase of shares of the Company's Class A Common Stock.

    Estimate of Fiscal 2008 Full Year

    --  Net sales are forecasted to grow between 7% and 9% in constant
        currency.

    --  Foreign currency translation benefit is expected to be
        approximately 4% versus the prior-year period.

    --  The Company projects diluted earnings per share to be between
        $2.34 and $2.40.

    --  On a product category basis, in constant currency, sales in
        skin care and hair care are expected to be the leading sales
        growth categories, followed by makeup and fragrance.

    --  Geographic region net sales growth in constant currency is
        expected to be led by Asia/Pacific, followed by Europe, the
        Middle East & Africa, and the Americas.

    Forward-Looking Statements

The forward-looking statements in this press release, including those containing words like "expect," "planned," "may," "could," "anticipate," "estimate," "projected," "forecasted," those in Mr. Lauder's remarks and those in the "Estimate of Fiscal 2008 Full Year" section involve risks and uncertainties. Factors that could cause actual results to differ materially from those forward-looking statements include the following:

  (1) increased competitive activity from companies in the skin care,
       makeup, fragrance and hair care businesses, some of which have
       greater resources than the Company does;
  (2) the Company's ability to develop, produce and market new
       products on which future operating results may depend and to
       successfully address challenges in the Company's core brands,
       including gift with purchase, and in the Company's fragrance
       business;
  (3) consolidations, restructurings, bankruptcies and reorganizations
       in the retail industry causing a decrease in the number of
       stores that sell the Company's products, an increase in the
       ownership concentration within the retail industry, ownership
       of retailers by the Company's competitors and ownership of
       competitors by the Company's customers that are retailers;
  (4) destocking by retailers;
  (5) the success, or changes in timing or scope, of new product
       launches and the success, or changes in the timing or scope, of
       advertising, sampling and merchandising programs;
  (6) shifts in the preferences of consumers as to where and how they
       shop for the types of products and services the Company sells;
  (7) social, political and economic risks to the Company's foreign or
       domestic manufacturing, distribution and retail operations,
       including changes in foreign investment and trade policies and
       regulations of the host countries and of the United States;
  (8) changes in the laws, regulations and policies (including the
       interpretation and enforcement thereof) that affect, or will
       affect, the Company's business, including those relating to its
       products, changes in accounting standards, tax laws and
       regulations, trade rules and customs regulations, and the
       outcome and expense of legal or regulatory proceedings, and any
       action the Company may take as a result;
  (9) foreign currency fluctuations affecting the Company's results of
       operations and the value of its foreign assets, the relative
       prices at which the Company and its foreign competitors sell
       products in the same markets and the Company's operating and
       manufacturing costs outside of the United States;
 (10) changes in global or local conditions, including those due to
       natural or man-made disasters, real or perceived epidemics, or
       energy costs, that could affect consumer purchasing, the
       willingness or ability of consumers to travel and/or purchase
       the Company's products while traveling, the financial strength
       of the Company's customers, suppliers or other contract
       counterparties, the Company's operations, the cost and
       availability of capital which the Company may need for new
       equipment, facilities or acquisitions, the cost and
       availability of raw materials and the assumptions underlying
       the Company's critical accounting estimates;
 (11) shipment delays, depletion of inventory and increased production
       costs resulting from disruptions of operations at any of the
       facilities that manufacture nearly all of the Company's supply
       of a particular type of product (i.e., focus factories) or at
       the Company's distribution or inventory centers, including
       disruptions that may be caused by the implementation of SAP as
       part of the Company's Strategic Modernization Initiative;
 (12) real estate rates and availability, which may affect the
       Company's ability to increase the number of retail locations at
       which the Company sells its products and the costs associated
       with the Company's other facilities;
 (13) changes in product mix to products which are less profitable;
 (14) the Company's ability to acquire, develop or implement new
       information and distribution technologies, on a timely basis
       and within the Company's cost estimates;
 (15) the Company's ability to capitalize on opportunities for
       improved efficiency, such as publicly announced cost-savings
       initiatives and to integrate acquired businesses and realize
       value therefrom;
 (16) consequences attributable to the events that are currently
       taking place in the Middle East, including terrorist attacks,
       retaliation and the threat of further attacks or retaliation;
 (17) the timing and impact of acquisitions and divestitures, which
       depend on willing sellers and buyers, respectively, and;
 (18) additional factors as described in the Company's filings with
       the Securities and Exchange Commission, including its Annual
       Report on Form 10-K for the fiscal year ended June 30, 2007.

 The Company assumes no responsibility to update forward-looking
  statements made herein or otherwise.

The Estée Lauder Companies Inc. is one of the world's leading manufacturers and marketers of quality skin care, makeup, fragrance and hair care products. The Company's products are sold in over 135 countries and territories under well-recognized brand names, including Estée Lauder, Aramis, Clinique, Prescriptives, Lab Series, Origins, M A C, Bobbi Brown, Tommy Hilfiger, Kiton, La Mer, Donna Karan, Aveda, Jo Malone, Bumble and bumble, Darphin, Michael Kors, American Beauty, Flirt!, Good Skin(TM), Grassroots, Sean John, Missoni, Daisy Fuentes, Tom Ford Beauty, Mustang, Coach and Ojon.

An electronic version of this release can be found at the Company's website, www.elcompanies.com.

                   THE ESTEE LAUDER COMPANIES INC.

                   SUMMARY OF CONSOLIDATED RESULTS
   (Unaudited; In millions, except per share data and percentages)


                                          Three Months Ended
                                               March 31
                                          -------------------
                                                              Percent
                                            2008      2007    Change
                                          --------- --------- --------

Net Sales                                 $1,879.8  $1,690.5   11.2%
Cost of sales                                471.9     426.0
                                          --------- ---------
Gross Profit                               1,407.9   1,264.5   11.3%
                                          --------- ---------
    Gross Margin                              74.9%     74.8%

Operating expenses:
  Selling, general and administrative      1,247.4   1,107.9
  Charges (adjustments) related to cost
   savings initiative                         (0.7)     (0.1)
                                          --------- ---------
                                           1,246.7   1,107.8   12.5%
                                          --------- ---------
    Operating Expense Margin                  66.3%     65.5%

Operating Income                             161.2     156.7    2.9%
    Operating Income Margin                    8.6%      9.3%

Interest expense, net                         16.1       8.8
                                          --------- ---------
Earnings before Income Taxes, Minority
 Interest and Discontinued Operations        145.1     147.9   (1.9)%
Provision for income taxes                    53.7      52.4
Minority interest, net of tax                 (1.3)     (1.7)
                                          --------- ---------
Net Earnings from Continuing Operations       90.1      93.8   (3.9)%
Discontinued operations, net of tax            -         0.1
                                          --------- ---------
Net Earnings                              $   90.1  $   93.9   (4.0)%
                                          ========= =========

Basic net earnings per common share:
  Net earnings from continuing operations $  .47    $  .46      1.0%
  Discontinued operations, net of tax          -       .00
                                          --------- ---------
  Net earnings                            $  .47    $  .46      1.0%
                                          ========= =========

Diluted net earnings per common share:
  Net earnings from continuing operations $  .46    $  .45      1.6%
  Discontinued operations, net of tax          -       .00
                                          --------- ---------
  Net earnings                            $  .46    $  .45      1.6%
                                          ========= =========

Weighted average common shares
 outstanding:
  Basic                                      193.9     203.8
  Diluted                                    196.6     208.0


                                            Nine Months Ended
                                                March 31
                                           -------------------
                                                               Percent
                                             2008      2007    Change
                                           --------- --------- -------

Net Sales                                  $5,898.7  $5,275.1   11.8%
Cost of sales                               1,506.2   1,353.1
                                           --------- ---------
Gross Profit                                4,392.5   3,922.0   12.0%
                                           --------- ---------
    Gross Margin                               74.5%     74.4%

Operating expenses:
  Selling, general and administrative       3,783.4   3,332.6
  Charges (adjustments) related to cost
   savings initiative                          (0.5)      0.4
                                           --------- ---------
                                            3,782.9   3,333.0   13.5%
                                           --------- ---------
    Operating Expense Margin                   64.1%     63.2%

Operating Income                              609.6     589.0    3.5%
    Operating Income Margin                    10.4%     11.2%

Interest expense, net                          52.8      23.2
                                           --------- ---------
Earnings before Income Taxes, Minority
 Interest and Discontinued Operations         556.8     565.8   (1.6)%
Provision for income taxes                    197.7     199.1
Minority interest, net of tax                  (5.5)     (6.4)
                                           --------- ---------
Net Earnings from Continuing Operations       353.6     360.3   (1.9)%
Discontinued operations, net of tax             -         0.3
                                           --------- ---------
Net Earnings                               $  353.6  $  360.6   (1.9)%
                                           ========= =========

Basic net earnings per common share:
  Net earnings from continuing operations  $    1.83 $    1.74   5.2%
  Discontinued operations, net of tax           -          .00
                                           --------- ---------
  Net earnings                             $    1.83 $    1.74   5.1%
                                           ========= =========

Diluted net earnings per common share:
  Net earnings from continuing operations  $    1.80 $    1.71   5.2%
  Discontinued operations, net of tax           -          .00
                                           --------- ---------
  Net earnings                             $    1.80 $    1.71   5.2%
                                           ========= =========

Weighted average common shares
 outstanding:
  Basic                                       193.8     207.7
  Diluted                                     196.8     211.0
                   THE ESTEE LAUDER COMPANIES INC.

                   SUMMARY OF CONSOLIDATED RESULTS
                   (Unaudited; Dollars in millions)


                                Three Months Ended
                                     March 31        Percent Change
                                ------------------- ------------------
                                                    Reported  Local
                                  2008      2007     Basis   Currency
                                --------- --------- -------- ---------

NET SALES
By Region:
  The Americas                  $  880.9  $  856.9     2.8%      1.8%
  Europe, the Middle East &
   Africa                          701.5     598.4    17.2       9.4
  Asia/Pacific                     297.4     235.2    26.4      18.2
                                --------- ---------
    Total                       $1,879.8  $1,690.5    11.2%      6.7%
                                ========= =========


By Product Category:
  Skin Care                     $  756.8  $  668.9    13.1%      8.1%
  Makeup                           755.7     678.4    11.4       7.4
  Fragrance                        259.1     240.1     7.9       2.9
  Hair Care                         98.2      97.1     1.1      (1.0)
  Other                             10.0       6.0    66.7      60.0
                                --------- ---------
    Total                       $1,879.8  $1,690.5    11.2%      6.7%
                                ========= =========


OPERATING INCOME (LOSS)
By Region:
  The Americas                  $   50.4  $   72.0   (30.0)%
  Europe, the Middle East &
   Africa                           77.3      66.0    17.1
  Asia/Pacific                      32.8      18.6    76.3
  (Charges) adjustments related
   to cost savings initiative        0.7       0.1
                                --------- ---------
    Total                       $  161.2  $  156.7     2.9%
                                ========= =========


By Product Category:
  Skin Care                     $   96.0  $   80.9    18.7%
  Makeup                            93.2      87.4     6.6
  Fragrance                        (28.2)    (21.4)  (31.8)
  Hair Care                         (0.8)     11.4  (100.0+)
  Other                              0.3      (1.7)  100.0+
  (Charges) adjustments related
   to cost savings initiative        0.7       0.1
                                --------- ---------
    Total                       $  161.2  $ 156.7      2.9%
                                ========= =========


                                  Nine Months Ended
                                      March 31        Percent Change
                                 ------------------- -----------------
                                                     Reported  Local
                                   2008      2007     Basis   Currency
                                 --------- --------- -------- --------

NET SALES
By Region:
  The Americas                   $2,808.0  $2,701.4     3.9%      3.2%
  Europe, the Middle East &
   Africa                         2,185.9   1,832.0    19.3      11.4
  Asia/Pacific                      904.8     741.7    22.0      15.5
                                 --------- ---------
    Total                        $5,898.7  $5,275.1    11.8%      7.8%
                                 ========= =========


By Product Category:
  Skin Care                      $2,207.5  $1,937.0    14.0%      9.3%
  Makeup                          2,246.1   2,042.0    10.0       6.4
  Fragrance                       1,092.6     994.5     9.9       5.4
  Hair Care                         311.2     273.4    13.8      11.9
  Other                              41.3      28.2    46.5      42.6
                                 --------- ---------
    Total                        $5,898.7  $5,275.1    11.8%      7.8%
                                 ========= =========


OPERATING INCOME (LOSS)
By Region:
  The Americas                   $  193.8  $  255.0   (24.0)%
  Europe, the Middle East &
   Africa                           293.3     255.1    15.0
  Asia/Pacific                      122.0      79.3    53.8
  (Charges) adjustments related
   to cost savings initiative         0.5      (0.4)
                                 --------- ---------
    Total                        $  609.6  $  589.0     3.5%
                                 ========= =========


By Product Category:
  Skin Care                      $  298.3  $  272.6     9.4%
  Makeup                            283.7     265.8     6.7
  Fragrance                          15.0      21.2   (29.2)
  Hair Care                          12.9      30.9   (58.3)
  Other                              (0.8)     (1.1)   27.3
  (Charges) adjustments related
   to cost savings initiative         0.5      (0.4)
                                 --------- ---------
    Total                        $  609.6  $  589.0     3.5%
                                 ========= =========
                   THE ESTEE LAUDER COMPANIES INC.

                CONDENSED CONSOLIDATED BALANCE SHEETS
                       (Unaudited; In millions)

                                            March 31 June 30  March 31
                                              2008     2007     2007
                                            -------- -------- --------
                  ASSETS
Current Assets
Cash and cash equivalents                   $  410.0 $  253.7 $  202.0
Accounts receivable, net                     1,137.9    860.5    964.9
Inventory and promotional merchandise, net     927.9    855.8    806.3
Prepaid expenses and other current assets      336.0    269.4    292.7
                                            -------- -------- --------
     Total Current Assets                    2,811.8  2,239.4  2,265.9
                                            -------- -------- --------

Property, Plant and Equipment, net             991.1    880.8    830.5
Other Assets                                 1,249.4  1,005.5    917.8
                                            -------- -------- --------
     Total Assets                           $5,052.3 $4,125.7 $4,014.2
                                            ======== ======== ========

                 LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Short-term debt                             $  191.7 $   60.4 $  141.2
Accounts payable                               339.0    314.7    273.0
Other current liabilities                    1,235.1  1,125.6  1,233.6
                                            -------- -------- --------
     Total Current Liabilities               1,765.8  1,500.7  1,647.8
                                            -------- -------- --------

Noncurrent Liabilities
Long-term debt                               1,085.8  1,028.1  1,033.0
Other noncurrent liabilities and minority
 interest                                      643.3    397.9    268.5
Total Stockholders' Equity                   1,557.4  1,199.0  1,064.9
                                            -------- -------- --------
     Total Liabilities and Stockholders'
      Equity                                $5,052.3 $4,125.7 $4,014.2
                                            ======== ======== ========
                       SELECTED CASH FLOW DATA
                       (Unaudited; In millions)

                                                    Nine Months Ended
                                                         March 31
                                                    ------------------
                                                      2008     2007
                                                    -------- ---------
Cash Flows from Operating Activities
  Net earnings                                      $ 353.6  $  360.6
  Depreciation and amortization                       184.5     152.8
  Deferred income taxes                               (80.1)    (16.3)
  Discontinued operations                               -        (0.3)
  Other items                                          53.0      44.6
  Changes in operating assets and liabilities:
       Increase in accounts receivable, net          (189.9)   (174.7)
       Increase in inventory and promotional
        merchandise, net                              (18.8)    (29.3)
       Increase in accounts payable and other
        accrued liabilities                           259.1     166.4
       Other operating assets and liabilities, net    (42.9)    (47.5)
                                                    -------- ---------
         Net cash flows provided by operating
          activities of continuing operations       $ 518.5  $  456.3
                                                    ======== =========

  Capital expenditures                              $ 250.3  $  212.0
  Payments to acquire treasury stock                   93.6   1,004.3
  Dividends paid                                      106.6     103.6

    CONTACT: The Estée Lauder Companies Inc.
             Investor Relations:
             Dennis D'Andrea, 212-572-4384
             or
             Media Relations:
             Alexandra Trower, 212-572-4430

    SOURCE: The Estée Lauder Companies Inc.


Print