Estée Lauder Companies Reports Fiscal Year Earnings Per Share of $2.40

Growth Driven by Robust International Sales and Earnings

Fourth Quarter EPS Rises 36% on 14% Increase in Sales

NEW YORK--(BUSINESS WIRE)--Aug. 14, 2008--The Estée Lauder Companies Inc. (NYSE: EL) today reported $7.91 billion in net sales for its fiscal year ended June 30, 2008, a 12% increase over the $7.04 billion reported in the prior year. Excluding the impact of foreign currency translation, net sales rose 8%.

The Company reported net earnings for the year ended June 30, 2008 of $473.8 million compared with $449.2 million last year. Diluted net earnings per common share for the year rose 11% to $2.40 compared with $2.16 reported in the prior year.

William P. Lauder, Chief Executive Officer said, "Our Company delivered strong sales gains and solid double-digit earnings per share growth in both the fourth quarter and full year. We effectively managed our business through diverse economic challenges, particularly in the United States, by building on the strength of our brand portfolio. Importantly, our strategic investments enabled us to achieve a terrific worldwide performance, highlighted by outstanding double-digit sales and earnings growth from our international operations, where we are continuing to build market share and leverage opportunities in emerging markets.

"Our plan for fiscal 2009 is to enhance our strategies and initiatives to achieve greater levels of profitable growth. We believe that focusing investments on our high-growth brands, promising distribution channels and international markets will enable us to meet that goal. It is clear that our greatest strengths lie in our brands and in our employees; they are a highly effective combination that provide our consumers with the hallmark products and services that have made our Company a global leader in luxury beauty."

Fourth Quarter Results

For the three months ended June 30, 2008, the Company reported net sales of $2.01 billion, a strong 14% increase from $1.76 billion in the fourth quarter of fiscal 2007. Excluding the impact of foreign currency translation, net sales rose 9%. On a reported basis, as well as in constant currency, net sales increased in each product category and geographic region.

The Company reported an outstanding 36% increase in net earnings for the fourth quarter of $120.2 million, versus $88.6 million last year. Diluted net earnings per common share also increased 36% to $.61, compared with $.45 reported in the same prior-year period. In the fourth quarter of fiscal 2007, the Company increased its investment spending to drive growth, acquire market share and expand geographically, especially in key international markets.

Full-Year Results by Product Category
----------------------------------------------------------------------
                                           Year Ended June 30
                                  ------------------------------------

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

Skin Care                         $2,996.8 $2,601.0    15.2%    10.3%
Makeup                             3,000.4  2,712.7    10.6      6.8
Fragrance                          1,432.0  1,308.6     9.4      4.9
Hair Care                            427.1    377.1    13.3     11.2
Other                                 54.5     38.1    43.0     39.4
Special charges related to
   cost savings initiative               -        -
                                  -------- --------
   Total                          $7,910.8 $7,037.5    12.4%     8.2%
                                  ======== ========

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

Skin Care                         $ 405.6  $ 341.5    18.8%
Makeup                              359.4    339.3     5.9
Fragrance                            36.2     28.1    28.8
Hair Care                            11.5     42.5   (72.9)
Other                                (1.6)    (0.4) (100.0+)
Special charges related to
   cost savings initiative           (0.4)    (1.1)
                                  -------  -------
   Total                          $ 810.7  $ 749.9     8.1%
                                  =======  =======

The net sales growth in each of the product categories in fiscal 2008 was particularly strong in view of the solid sales gains last year.

For fiscal 2008, on a reported basis, as well as in constant currency, sales increased in all product categories within each of the Company's geographic regions.

    Skin Care

    --  As a percentage, skin care sales growth was strongest in the
        Asia/Pacific region, owing to new whitening products and
        higher sales in Greater China.

    --  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 and Redness Solutions
        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 rose, primarily reflecting improved results
        internationally. The overall operating results in this
        category were adversely impacted in the prior year by expenses
        related to the Company's pharmacy channel business.

    Makeup

    --  The makeup category posted solid double-digit sales growth
        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 and door expansion,
        and new freestanding retail stores.

    --  Also contributing to the growth were incremental sales from
        the recent launches of Estée Lauder Signature Hydra Lustre
        Lipstick and Supermoisture Makeup from Clinique.

    --  Operating income increased, primarily reflecting strong
        international growth, partially offset by lower results in the
        United States from certain of the Company's core brands, as
        well as costs related to the establishment of new points of
        distribution for the M-A-C brand. Additionally, makeup
        operating income reflects a valuation reserve for the
        impairment of certain financial instruments in connection with
        the divestiture of the Stila brand in fiscal 2006.

    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 and the
        Americas. Fragrance sales were tempered by the soft retail
        environment in the United States.

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

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

    --  Operating income in the fragrance category increased,
        reflecting higher international growth from certain core
        brands as well as improved results from some of the Company's
        developing brands. These positives were partially offset by
        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, due to the inclusion of
        the Ojon brand, which was acquired in July 2007, and higher
        sales from Aveda and Bumble and bumble.

    --  The increase in Aveda net sales benefited from the recent
        launches of Smooth Infusion and Aveda Men Pure-Formance
        products, as well as the recent acquisition of an independent
        distributor.

    --  Sales at Bumble and bumble were up due to new points of
        distribution and increases from its hotel amenities program,
        which was discontinued in the fiscal third quarter.

    --  Hair care operating results declined, primarily reflecting
        one-time costs related to the acquisition and integration of
        Ojon to position the brand for future growth. The lower
        results are also due to an increase in intangible asset
        amortization resulting from recent strategic acquisitions
        coupled with investments designed to support short- and
        long-term growth in this category through new points of
        distribution.
Full-Year Results by Geographic Region
----------------------------------------------------------------------
                                           Year Ended June 30
                                  ------------------------------------

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

The Americas                      $3,711.5 $3,560.9     4.2%     3.5%
Europe, the Middle East & Africa   3,006.7  2,493.4    20.6     12.3
Asia/Pacific                       1,192.6    983.2    21.3     14.6
Special charges related to
   cost savings initiative               -        -
                                  -------- --------
   Total                          $7,910.8 $7,037.5    12.4%     8.2%
                                  ======== ========

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

The Americas                       $228.3  $ 336.4   (32.1)%
Europe, the Middle East & Africa    433.1    321.4    34.8
Asia/Pacific                        149.7     93.2    60.6
Special charges related to
   cost savings initiative           (0.4)    (1.1)
                                   ------  -------
   Total                           $810.7  $ 749.9     8.1%
                                   ======  =======
    The Americas

    --  Sales growth reflected overall gains in Canada and Latin
        America, as well as the inclusion of the Ojon brand. Gains
        were also achieved in the United States from the Company's
        makeup artist and hair care brands, and internet distribution.
        These increases were partially offset by lower sales from
        certain of the Company's core brands.

    --  The Company believes the soft retail environment in the United
        States during the year, 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 retail stores, the internet, self-select
        distribution and direct-response television.

    --  Operating income in the Americas declined versus the
        prior-year period, primarily reflecting a difficult retail
        environment coupled with the investments and higher intangible
        asset amortization related to the Company's hair care business
        mentioned above. Operating results also reflected higher costs
        of global information technology systems and infrastructure.
        In addition, the Company established new points of
        distribution for existing brands, incurred costs to streamline
        certain business activities to generate future efficiencies,
        and recorded a charge for the impairment of certain financial
        instruments mentioned above.

    Europe, the Middle East & Africa

    --  In constant currency, net sales increased sharply in virtually
        all countries in the region. The higher sales were led by
        double-digit growth in the Company's travel retail business
        and the United Kingdom, as well as strong gains in France,
        Germany and Italy.

    --  Strong double-digit sales increases were also achieved in
        certain emerging markets, including Russia and Eastern Europe.

    --  Operating income increased, primarily due to improved results
        in travel retail, the United Kingdom, Italy, the Balkans and
        Spain. Partially offsetting these increases were lower results
        in Russia and India, reflecting spending to support market
        expansion in these emerging countries. The overall operating
        results in this region were adversely impacted in the prior
        year by expenses related to the Company's pharmacy channel
        business.

    Asia/Pacific

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

    --  In China, the Company's largest emerging Asian market, most of
        the Company's brands recorded double-digit retail sales
        growth, including strong like-door growth.

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

    Full-Year Cash Flows

    --  For the twelve months ended June 30, 2008, net cash flows
        provided by operating activities increased 4% to $690.1
        million, compared with $661.6 million in the prior-year
        period.

    --  The increase primarily reflects higher net earnings before
        certain non-cash items, such as depreciation, amortization and
        stock-based compensation. These improvements were partially
        offset by the timing and level of trade payables, as well as
        higher accounts receivable balances, principally related to
        significant sales growth from the Company's international
        operations.

    --  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 2009 First Quarter and Full Year

    First Quarter

    --  Net sales are expected to grow between 9% and 11% in constant
        currency.

    --  Foreign currency translation benefit is expected to be
        approximately 1% versus the prior-year period.

    --  Diluted net earnings per share are projected to be between
        $.18 and $.25.

    Full Year

    --  Net sales are forecasted to grow between 6% and 8% in constant
        currency.

    --  Foreign currency translation is expected to have a minimal
        negative impact versus the prior-year period.

    --  Diluted net earnings per share are projected to be between
        $2.57 and $2.72.

    --  On a product category basis, in constant currency, sales in
        hair care and skin 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 2009 First Quarter and 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, 2008.

  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 140 countries and territories under the following brand names, 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, Mustang, Coach, Ojon and Eyes by Design.

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
                                                June 30       Percent
                                          -------------------
                                            2008      2007    Change
                                          --------- --------- -------

Net Sales                                 $2,012.1  $1,762.4    14.2%
Cost of sales                                490.6     421.7
                                          --------  --------
Gross Profit                               1,521.5   1,340.7    13.5%
                                          --------  --------
         Gross Margin                         75.6%     76.1%

Operating expenses:
  Selling, general and administrative      1,319.5   1,179.1
  Special charges related to cost savings
   initiative                                  0.9       0.7
                                          --------  --------
                                           1,320.4   1,179.8    11.9%
                                          --------  --------
         Operating Expense Margin             65.6%     67.0%

Operating Income                             201.1     160.9    25.0%
         Operating Income Margin              10.0%      9.1%

Interest expense, net                         14.0      15.7
                                          --------  --------
Earnings before Income Taxes, Minority
 Interest
  and Discontinued Operations                187.1     145.2    28.9%
Provision for income taxes                    62.2      56.1
Minority interest, net of tax                 (4.7)     (0.7)
                                          --------  --------
Net Earnings from Continuing Operations      120.2      88.4    36.0%
Discontinued operations, net of tax              -       0.2
                                          --------  --------
Net Earnings                              $  120.2  $   88.6    35.7%
                                          ========  ========

Basic net earnings per common share:
   Net earnings from continuing
    operations                            $    .62  $    .46    35.5%
   Discontinued operations, net of tax           -       .00
                                          --------  --------
   Net earnings                           $    .62  $    .46    35.2%
                                          ========  ========

Diluted net earnings per common share:
   Net earnings from continuing
    operations                            $    .61  $    .45    36.1%
   Discontinued operations, net of tax           -       .00
                                          --------  --------
   Net earnings                           $    .61  $    .45    35.8%
                                          ========  ========

Weighted average common shares
 outstanding:
   Basic                                     194.4     193.8
   Diluted                                   197.9     198.2

                                               Year Ended
                                                 June 30       Percent
                                           -------------------
                                             2008      2007    Change
                                           --------- --------- -------

Net Sales                                  $7,910.8  $7,037.5    12.4%
Cost of sales                               1,996.8   1,774.8
                                           --------  --------
Gross Profit                                5,914.0   5,262.7    12.4%
                                           --------  --------
         Gross Margin                          74.8%     74.8%

Operating expenses:
  Selling, general and administrative       5,102.9   4,511.7
  Special charges related to cost savings
   initiative                                   0.4       1.1
                                           --------  --------
                                            5,103.3   4,512.8    13.1%
                                           --------  --------
         Operating Expense Margin              64.5%     64.1%

Operating Income                              810.7     749.9     8.1%
         Operating Income Margin               10.3%     10.7%

Interest expense, net                          66.8      38.9
                                           --------  --------
Earnings before Income Taxes, Minority
 Interest
  and Discontinued Operations                 743.9     711.0     4.6%
Provision for income taxes                    259.9     255.2
Minority interest, net of tax                 (10.2)     (7.1)
                                           --------  --------
Net Earnings from Continuing Operations       473.8     448.7     5.6%
Discontinued operations, net of tax               -       0.5
                                           --------  --------
Net Earnings                               $  473.8  $  449.2     5.5%
                                           ========  ========

Basic net earnings per common share:
   Net earnings from continuing
    operations                             $   2.44  $   2.20    11.2%
   Discontinued operations, net of tax            -       .00
                                           --------  --------
   Net earnings                            $   2.44  $   2.20    11.1%
                                           ========  ========

Diluted net earnings per common share:
   Net earnings from continuing
    operations                             $   2.40  $   2.16    11.3%
   Discontinued operations, net of tax            -       .00
                                           --------  --------
   Net earnings                            $   2.40  $   2.16    11.2%
                                           ========  ========

Weighted average common shares
 outstanding:
   Basic                                      193.9     204.3
   Diluted                                    197.1     207.8
                   THE ESTEE LAUDER COMPANIES INC.

                   SUMMARY OF CONSOLIDATED RESULTS
                   (Unaudited; Dollars in millions)


                                Three Months Ended
                                      June 30        Percent Change
                                ------------------- ------------------
                                                    Reported  Local
                                  2008      2007     Basis   Currency
                                --------- --------- -------- --------

NET SALES
By Region:
  The Americas                  $  903.5  $  859.5     5.1%      4.3%
  Europe, the Middle East &
   Africa                          820.8     661.4    24.1      15.0
  Asia/Pacific                     287.8     241.5    19.2      11.7
                                --------  --------
     Total                      $2,012.1  $1,762.4    14.2%      9.3%
                                ========  ========


By Product Category:
  Skin Care                     $  789.3  $  664.0    18.9%     13.0%
  Makeup                           754.3     670.7    12.5       8.3
  Fragrance                        339.4     314.1     8.1       3.0
  Hair Care                        115.9     103.7    11.8       9.5
  Other                             13.2       9.9    33.3      30.3
                                --------  --------
     Total                      $2,012.1  $1,762.4    14.2%      9.3%
                                ========  ========


OPERATING INCOME (LOSS)
By Region:
  The Americas                  $   34.5  $   81.4   (57.6)%
  Europe, the Middle East &
   Africa                          139.8      66.3   100.0+
  Asia/Pacific                      27.7      13.9    99.3
  Special charges related to
     cost savings initiative        (0.9)     (0.7)
                                --------  --------
     Total                      $  201.1  $  160.9    25.0%
                                ========  ========


By Product Category:
  Skin Care                     $  107.3  $   68.9    55.7%
  Makeup                            75.7      73.5     3.0
  Fragrance                         21.2       6.9   100.0+
  Hair Care                         (1.4)     11.6  (100.0+)
  Other                             (0.8)      0.7  (100.0+)
  Special charges related to
     cost savings initiative        (0.9)     (0.7)
                                --------  --------
     Total                      $  201.1  $  160.9    25.0%
                                ========  ========

                                     Year Ended
                                       June 30        Percent Change
                                 ------------------- -----------------
                                                     Reported  Local
                                   2008      2007     Basis   Currency
                                 --------- --------- -------- --------

NET SALES
By Region:
  The Americas                   $3,711.5  $3,560.9     4.2%      3.5%
  Europe, the Middle East &
   Africa                         3,006.7   2,493.4    20.6      12.3
  Asia/Pacific                    1,192.6     983.2    21.3      14.6
                                 --------  --------
     Total                       $7,910.8  $7,037.5    12.4%      8.2%
                                 ========  ========


By Product Category:
  Skin Care                      $2,996.8  $2,601.0    15.2%     10.3%
  Makeup                          3,000.4   2,712.7    10.6       6.8
  Fragrance                       1,432.0   1,308.6     9.4       4.9
  Hair Care                         427.1     377.1    13.3      11.2
  Other                              54.5      38.1    43.0      39.4
                                 --------  --------
     Total                       $7,910.8  $7,037.5    12.4%      8.2%
                                 ========  ========


OPERATING INCOME (LOSS)
By Region:
  The Americas                   $  228.3  $  336.4   (32.1)%
  Europe, the Middle East &
   Africa                           433.1     321.4    34.8
  Asia/Pacific                      149.7      93.2    60.6
  Special charges related to
     cost savings initiative         (0.4)     (1.1)
                                 --------  --------
     Total                       $  810.7  $  749.9     8.1%
                                 ========  ========


By Product Category:
  Skin Care                      $  405.6  $  341.5    18.8%
  Makeup                            359.4     339.3     5.9
  Fragrance                          36.2      28.1    28.8
  Hair Care                          11.5      42.5   (72.9)
  Other                              (1.6)     (0.4) (100.0+)
  Special charges related to
     cost savings initiative         (0.4)     (1.1)
                                 --------  --------
     Total                       $  810.7  $  749.9     8.1%
                                 ========  ========
                   THE ESTEE LAUDER COMPANIES INC.
                CONDENSED CONSOLIDATED BALANCE SHEETS
                       (Unaudited; In millions)
                                                    June 30   June 30
                                                     2008      2007
                                                   --------- ---------
                                ASSETS
Current Assets
Cash and cash equivalents                          $  401.7  $  253.7
Accounts receivable, net                            1,038.8     860.5
Inventory and promotional merchandise, net            987.2     855.8
Prepaid expenses and other current assets             359.5     269.4
                                                   --------  --------
     Total Current Assets                           2,787.2   2,239.4
                                                   --------  --------

Property, Plant and Equipment, net                  1,043.1     880.8
Other Assets                                        1,180.9   1,005.5
                                                   --------  --------
     Total Assets                                  $5,011.2  $4,125.7
                                                   ========  ========

                 LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Short-term debt                                    $  118.7  $   60.4
Accounts payable                                      361.7     314.7
Other current liabilities                           1,218.8   1,125.6
                                                   --------  --------
     Total Current Liabilities                      1,699.2   1,500.7
                                                   --------  --------

Noncurrent Liabilities
Long-term debt                                      1,078.2   1,028.1
Other noncurrent liabilities and minority interest    580.6     397.9
Total Stockholders' Equity                          1,653.2   1,199.0
                                                   --------  --------
     Total Liabilities and Stockholders' Equity    $5,011.2  $4,125.7
                                                   ========  ========


----------------------------------------------------------------------

                        SELECT CASH FLOW DATA
                       (Unaudited; In millions)
                                                       Year Ended
                                                         June 30
                                                   -------------------
                                                     2008      2007
                                                   --------- ---------
Cash Flows from Operating Activities
  Net earnings                                     $  473.8  $  449.2
  Depreciation and amortization                       250.7     207.2
  Deferred income taxes                              (115.6)      9.9
  Other items                                          84.5      65.7
  Changes in operating assets and liabilities:
       Increase in accounts receivable, net           (86.5)    (68.0)
       Increase in inventory and promotional
        merchandise, net                              (70.7)    (70.8)
       Increase in accounts payable and other
        accrued liabilities                           172.2     104.4
       Other operating assets and liabilities, net    (18.3)    (30.3)
                                                   --------  --------
         Net cash flows provided by operating
          activities from continuing operations       690.1     667.3
         Net cash flows used for operating
          activities of discontinued operations           -      (5.7)
                                                   --------  --------
         Net cash flows provided by operating
          activities                               $  690.1  $  661.6
                                                   ========  ========

  Capital expenditures                             $  357.8  $  312.1
  Repayments and redemptions of debt                    5.9      37.2
  Payments to acquire treasury stock                  129.6   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