tickdelta
Sign in

Tickdelta is free for now. Sign up and get Pro free

← Screener

ELEstée Lauder Companies

Consumer staples · Cosmetics · NYSE

The Estée Lauder Companies Inc., founded in 1946 by Estée and Joseph Lauder, is one of the world’s leading manufacturers, marketers and sellers of quality skin care, makeup, fragrance and hair care products. 10-K, Item 1

Headquarters
New York, NY
CEO
la Faverie Stephane de
Next results
around Feb 4, 2027
Compare with peers → Embed

What EL's management wrote with each quarter's results: the press release (8-K item 2.02, exhibit 99) and, when the company files them, its prepared remarks or the call transcript. The call itself is not filed with SEC, so most quarters have the release only.

Adjusted vs GAAP earnings per share

in the company's own words

In its release of 2024-08-19, EL reported $1.08 per share under GAAP and $2.59 on its own adjusted basis: the adjusted number is +140% above GAAP.

ReleaseGAAP EPSAdjusted EPSGap
Aug 19, 2024 1.08 2.59 +140%
The company's words, latest release
Marvin jimarvin@estee.com THE ESTÉE LAUDER COMPANIES REPORTS FISCAL 2024 RESULTS Net Sales Decreased 2% and Diluted EPS Declined 61% to $1.08 Organic Net Sales 1 Decreased 2% and Ad release
RESULTS Net Sales Decreased 2% and Diluted EPS Declined 61% to $1.08 Organic Net Sales 1 Decreased 2% and Adjusted Diluted EPS Declined 25% to $2.59 Organic Net Sales Returned to Growth in release

What the company says its adjusted numbers leave out:

Adjusted diluted net earnings per common share excludes restructuring and other charges and adjustments as detailed in the following table. release Oct 31, 2024

Both numbers are read from the words of each release (usually the highlights), never computed by us; hover a number for its sentence. Quarters where the release gives them only in a table are not shown. The company decides what "adjusted" leaves out; the full reconciliation is in the release.

Press release Nov 2, 2026 · EX-99.1

767 Fifth Avenue Investors:Rainey Mancini

Open on SEC ↗

News Contact: 767 Fifth Avenue Investors:Rainey Mancini New York, NY 10153 rmancini@estee.com Media:Brendan Riley briley@estee.com

Net Sales Growth Across Nearly All Product Categories and Every Geographic Region

The Estée Lauder Companies Inc. (NYSE: EL) today reported its financial results for the first quarter ended September 30, 2026.

“Our first quarter of fiscal 2027 marks another powerful step forward for The Estée Lauder Companies. Growth is accelerating, profitability is strengthening significantly, and the impact of Beauty Reimagined is becoming increasingly evident across our business. We are bringing more breakthrough innovation to consumers, amplifying the desirability of our brands with bold, high impact campaigns, and building a faster, more agile organization that is converting momentum into stronger financial performance,” said Stéphane de La Faverie, President and CEO.

“We have moved beyond restoring growth. We are building diverse drivers for sustained profitable growth. The energy and determination of our teams, combined with the strength of our brands and the progress of our transformation, give me greater confidence than ever in the opportunities that lie ahead. We are raising our fiscal 2027 outlook, reflecting both our strong start and our conviction in the future we are creating.”

expanded 240 basis points, to 75.7% from 73.3%. This reflects net benefits from cost and operational efficiencies enabled through the Company’s Profit Recovery and Growth Plan (“PRGP”), sales leverage and the net benefit of strategic pricing actions, which collectively offset inflation. The PRGP benefits included procurement savings, expense optimization and manufacturing efficiencies.

expanded 480 basis points, to 12.1% from 7.3%, driven by operating leverage and gross margin expansion, which provided funding for increased consumer-facing investments 4 . As Reported

also reflects the year-over-year decrease in restructuring and other charges of $45 million.

decreased to 31.9% from 40.5%, reflecting the impact of lower pre-tax income in the fiscal 2026 first quarter. The decrease was primarily driven by a more favorable estimated full-year mix of earnings, partially offset by an estimated increase in unrecognized tax benefits, primarily related to transfer pricing matters.

1 See pages 16 and 17 for reconciliation between GAAP and Adjusted Non-GAAP measures.

2 Organic net sales represents net sales excluding returns associated with restructuring and other activities; non-comparable impacts of acquisitions, divestitures and brand closures; as well as the impact from foreign currency translation. The Company believes that the Non-GAAP measure of organic net sales growth provides year-over-year sales comparisons on a consistent basis.

3 Adjusted Non-GAAP measures are calculated based on Net Sales adjusted only for Returns associated with restructuring and other activities.

4 Consumer-facing investments includes co-operative advertising, selling, advertising and promotional expenses, as well as store operating costs.

increased to $3.20 billion compared with $2.22 billion in the prior year. This reflects decreases of $300 million and $702 million for the three months ended September 30, 2026 and 2025, respectively, driven by:

decreased to $166 million, compared with $340 million in the prior year, primarily reflecting higher net earnings, excluding non-cash items. The improvement also reflects the favorable change in operating assets and liabilities, net of the increase in restructuring payments and investments in working capital to support the business.

decreased to $69 million from $96 million in the prior year, reflecting the timing of projects and the Company’s continued focus on optimizing overall spend, prioritizing consumer-facing investments to fuel growth.

5 improved to negative $235 million from negative $436 million in the prior year, reflecting the improvement in cash flows used for operations as well as the timing of capital expenditures. The Company continues to focus on improving Free Cash Flow through operational efficiencies and the optimization of its investments.

◦ Mainland China: Value share gains driven by Makeup, Skin Care and Fragrance, led by TOM FORD, The Ordinary, Le Labo and La Mer

◦ J apan: Value share gains led by Makeup and Fragrance, driven by double-digit retail sales g rowth from Le Labo, M·A·C and TOM FORD

◦ Korea: Double-digit retail sales growth, with share gains in Makeup led by M·A·C and TOM FO RD

◦ U.S. 7 : Volume share gains, driven by The Ordinary and M·A·C, and value share gains in Fragrance and Hair Care

5 Free Cash Flow is defined as net cash flows from operating activities less capital expenditures. See page 17 for the reconciliation between GAAP and Adjusted Non-GAAP measures.

6 Since the Company’s last earnings announcement, including some previously disclosed.

7 Source, excluding direct-to-consumer data: Circana, LLC, US Prestige Beauty Total Department/Specialty, Dollar Share Growth of Corporation, three-months ended September 30, 2026.

8 Source, excluding direct-to-consumer data: Circana, LLC, France, Germany, Italy, Spain and U.K. Prestige Beauty Total Department/Specialty, Dollar Share Growth of Corporation, three-months ended September 30, 2026.

on Amazon, reaching 13 brands across 17 markets, and on TikTok Shop, now with 15 brands across 11 markets

• Broadened specialty-multi distribution in the UK with Jo Malone London’s launch at Boots and Space NK, in August and September 2026, respectively

as the first prestige beauty company to partner with AI marketing platform, Profound, to bring enterprise-wide global AI insights and Generative Engine Optimization across emerging digital touchpoints, announced in September 2026

to deliver best-in-class consumer experiences with the full deployment of Shopify for M·A·C and Clinique on their US and UK brand.com, as well as the initial rollout for M·A·C freestanding stores in the US and UK

• Enhanced its global value chain agility and efficiency with the opening of its Hainan Fulfillment Center in July 2026 and investment in advanced water infrastructure at its Oevel manufacturing campus in Belgium, announced in October 2026

, completing the acquisition of the remaining equity interest in Mountain Valley Springs India Private Limited, the owner of the

with enhanced efficacy, claims, and shade rosters including La Mer’s new The Concentrate Serum, Bobbi Brown Vitamin Enriched Face Base, and M·A·C Lustreglass Sheer-Shine Lipstick

◦ Harnessed breakthrough science in nighttime and longevity skin care with Estée Lauder Advanced Night Repair Recovery Treatment Essence/Treatment Lotion and Re- Nutriv Age Reversal Ultimate Diamond Recovery

across prestige price tiers with Clinique Smart Clinical Repair Collagen + PDRN Cream and The Ordinary Lacto-PDRN* 4% + B9 Eye Cream

with new and trending forms including M·A·C Lustreglass Stainglass Lip Tint, M·A·C Studio Radiance Skin Tint Stick, and Clinique Daily Calm Makeup Balm Foundation

in the East with Estée Lauder Double Wear SkinFit Cushion and M·A·C Studio Radiance Serum-Powered Cushion Foundation, and

in eye and brow from M·A·C with Kajal Excess Longwear Smoky Eye Liner, Pro Brow Styler and Pro Brow Whipgrip Mousse

with Estée Lauder Glimmer, KILIAN PARIS The Cocktails Collection, and Balmain Beauty Destin de Balmain Parfum in the prestige price tier; from newness in

TOM FORD Ombre Leather Reserve, and TOM FORD Tobacco Chocolat; and new Beijing City Exclusive scent from Le Labo, Shiu 25

◦ Captured growing demand for salon quality multi-benefit haircare with Aveda One For All Leave-In Elixir and Bumble and bumble’s Seaweed Oil Control Collection

through bold campaigns and commercial innovation for flagship franchises including “Feels Like Moisture Surge” for Clinique, “We All Wear M·A·C” for M·A·C, and “Energy of Change” for La Mer

including being on track to achieve 16 of the 17 goals, and for fiscal 2026, significant reductions in water withdrawal and waste, 100% renewable energy across operations, and more than $16 million invested in programs supporting women and girls

with a $15 million, five-year commitment to establish the largest global research initiative focused on breast cancer in younger women with the Breast Cancer Research Foundation

for onshore wind in Spain in August 2026, supporting The Estée Lauder Company’s renewable energy supply and price, while also strengthening grid energy security and decarbonization

• The Company announced that it will webcast presentations from its Capital Markets Experience in Shanghai, China, on November 4, 2026. The presentations will discuss its long-term strategy to drive sustainable growth and stronger profitability, featuring senior and local leaders discussing Beauty Reimagined in action in China and its role as a blueprint for deploying global capabilities.

The product category net sales commentary below reflects organic net sales, excluding the (favorable)/unfavorable impacts from foreign currency translation. As there were no non-GAAP adjustments to product category results in the fiscal 2027 and 2026 first quarters, the commentary below reflects both reported and adjusted operating results. In addition to the Operational Highlights above, below are the drivers of the Company’s performance.

• Skin Care net sales increased 4%, primarily driven by growth from La Mer and The Ordinary.

◦ Net sales increased from La Mer, benefitting from innovation, including the new The Concentrate Serum, as well as continued success of The Treatment Lotion product franchise.

◦ The Ordinary net sales increased, reflecting targeted expanded consumer reach, along with growth in existing distribution supported by key activations, by the success of its Glycolic Acid 7% Exfoliating Toner and the launch of Lacto‑PDRN 4% + B9 Eye Cream.

• Skin Care operating income increased 40%, primarily due to the increase in net sales as well as the reduction in non-consumer-facing expenses, partially offset by the net increase in consumer-facing investments, including to support new product launches, key activations and distribution expansion.

• Makeup net sales grew 1%, primarily driven by M·A·C, partially offset by the decline from Estée Lauder.

◦ Net sales increased from M·A·C, benefitting from targeted expanded consumer reach—including the fiscal 2026 second-half launches in select U.S. and Middle East Sephora locations, in Sephora at Kohl’s and online in these markets—which, along with the launches of Lustreglass Sheer-Shine Lipstick and Lustreglass Stainglass Lip Tint, fueled the growth in the lip subcategory.

◦ Estée Lauder net sales declined, reflecting lower net sales in the face subcategory, including the timing of fiscal 2027 new product launches, partially offset by incremental sales from the next-generation of Double Wear Stay-in- Place Longwear Matte Foundation that launched in the second half of fiscal 2026.

• Makeup operating results improved to income from a loss in the prior year, primarily due to the increase in net sales as well as the reduction in non- consumer-facing expenses. This was partially offset by the net increase in consumer-facing investments—net of the strategic reduction in selling expenses—including those to support distribution expansion, key activations and new product launches.

• Fragrance net sales increased 20%, driven by double-digit growth from the Company’s Luxury Brands—led by Le Labo, TOM FORD, Jo Malone London and KILIAN PARIS—and from Estée Lauder.

◦ Net sales increased from Le Labo, primarily due to the ongoing success of its Classic Collection, including Another 13 and Santal 33, and its City Exclusives—including Gaiac 10 and the launch of Shiu 25, the Beijing City Exclusive. This reflects growth from both targeted expanded consumer reach and existing distribution.

◦ TOM FORD net sales increased, benefitting from innovation across both the Private Blend and Signature product franchises—including Tobacco Chocolat and Ombré Leather Reserve—which created a halo effect that supported existing product sales growth.

◦ Net sales from Jo Malone London increased, driven by innovation—such as Sea Salt & Bergamot—and growth from hero product franchises, both supported by targeted expanded consumer reach.

◦ The net sales growth from Estée Lauder was driven by the launch of Glimmer, the brand’s first gourmand scent.

◦ Net sales increased from KILIAN PARIS—the Company’s fastest growing Luxury Brand—reflecting innovation success from The Cocktails Collection and continued strength from its hero products, along with growth from targeted expanded consumer reach.

• Fragrance operating income increased 93%, primarily due to the increase in net sales, partially offset by increased consumer-facing investments, including those to support new product launches, key activations and distribution expansion.

• Hair Care net sales were flat, primarily driven by growth from The Ordinary, offset by the decline from Aveda:

◦ Net sales growth from The Ordinary was fueled by continued success of Multi- Peptide Serum for Hair Density as well as targeted expanded consumer reach.

◦ The decline in net sales from Aveda, reflected lower shipments primarily due to brand-specific supply chain logistical challenges.

• Hair Care operating results improved to income from a loss in the prior year, reflecting the reduction in non-consumer-facing expenses and lower cost of sales.

The geographic region net sales commentary below reflects organic net sales, excluding the (favorable)/unfavorable impact from foreign currency translation. As there were no non-GAAP adjustments to geographic region results in the fiscal 2027 and 2026 first quarters, the commentary below reflects both reported and adjusted operating results. In addition to the Operational Highlights above, below are the drivers of the Company’s performance.

• The growth in Asia/Pacific, primarily due to the Company’s Asia travel retail business, including:

◦ Net sales growth from the Beijing and Shanghai airports, reflecting an increase in replenishment orders amid continued stabilization following changes in duty-free retailers—including the related online businesses—that began in the fiscal 2026 second quarter.

◦ The increase in net sales in Hainan travel retail, primarily driven by the improvement in online retail sales.

• Growth in Mainland China, driven by both innovation and existing products, including during key shopping moments, with increased consumer-facing investments supporting key activations to drive sales growth. Targeted expanded consumer reach contributed to the growth in both online and brick-and-mortar channels.

• Continued net sales growth in North America, benefitting from targeted expanded consumer reach and innovation, supported by consumer-facing investments to drive sales growth

• The increase in the Company’s Priority Emerging Markets, collectively—led by Turkey, Mexico and India—with successful innovation and targeted expanded consumer reach contributing to growth

• The Americas - operating income increased 31%, reflecting higher gross profit from both the increase in net sales and lower cost of sales, partially offset by the net increase in consumer-facing investments to drive sales growth, including to support new product launches and distribution expansion.

• EUKEM - operating margin increased to 4.8% from 0.7%, primarily due the increase in net sales as well as the reduction in non-consumer-facing expenses. This was partially offset by the net increase in consumer-facing investments—net of the strategic reduction in selling expenses—to drive sales growth, including to support distribution expansion and new product launches.

• Asia/Pacific - operating income increased 73%, reflecting higher gross profit due to the increase in net sales as well as lower cost of sales.

• Mainland China - operating margin increased to 5.2% from 2.3%, primarily driven by higher net sales, partially offset by increased consumer-facing investments to support sales growth, including to support new product launches and key activations.

Today, the Company announced a quarterly dividend of $.35 per share on its Class A and Class B Common Stock, payable in cash on December 15, 2026 to stockholders of record at the close of business on November 30, 2026.

The Company is raising its fiscal 2027 full-year outlook, reflecting its strong performance in the fiscal 2027 first quarter while remaining cautious amid ongoing geopolitical and macroeconomic uncertainty.

• Organic net sales growth of 4.0% to 5.5%, ranging from the mid-point to above the high-end of the previously communicated range of 3% to 5%

• Adjusted operating margin to range between 12.9% to 13.7%, an increase from the previously communicated range of 12.7% to 13.5%

• Adjusted diluted net earnings per common share to range between $3.20 to $3.45, an increase from the previously communicated range of $3.10 to $3.35

Reconciliation between GAAP and Non-GAAP - Net Sales Current - Growth November 2, Prior - August (Unaudited) 2026 19, 2026 ────────────────────────────────────────────────────────────────────────────── Twelve Months Twelve Months Ending Ending June 30, June 30, 2027(1) 2027(2) As Reported - 5.0% - 6.5% 3% - 5% GAAP Impact of foreign 1 — currency translation Impact of Forest — — Essentials Returns associated with — — restructuring and other activities Organic, 4.0% - 5.5% 3% - 5% Non-GAAP (1)Represents forecast, using spot rates as of September 30, 2026. (2)Represents forecast, using spot rates as of June 25, 2026.

The Company has now reflected the following assumptions in its fiscal 2027 full- year outlook:

• Organic net sales growth of 4.0% to 5.5%, ranging from the mid-point to above the high-end of the previously communicated range, and reflecting:

◦ Greater increase in the first half compared to the second due to: (i) more new product launches earlier in fiscal 2027, (ii) an increase in travel retail shipments reflecting retail trend improvements entering fiscal 2027 and (iii) a lower base of travel retail shipments in the first half of fiscal 2026 relative to the second half

◦ Continued growth in Fragrance and Skin Care, as well as a return to growth in Makeup for the full year

▪ In EUKEM, stronger growth is expected in the second half of fiscal 2027, reflecting an easier comparison to the prior-year period, which was negatively impacted by business disruptions related to the conflict in the Middle East

▪ Based on current conditions and the Company’s assessment to date, it does not expect the conflict in the Middle East to have a material impact on its fiscal 2027 results, and will continue to monitor the situation closely. The Company also assumes the stabilization from recent disruptions in other key markets in EUKEM.

• On October 5, 2026, the Company completed the acquisition of the remaining equity interest in Mountain Valley Springs India Private Limited, the owner of the Forest Essentials brand. The brand’s fiscal 2027 results are not expected to have a material impact on the Company’s consolidated net sales or diluted net earnings per common share.

• Diluted weighted-average shares outstanding of approximately 368 million shares

• Net cash flows provided by operating activities to be between $1.4 billion and $1.5 billion, an increase from the previously communicated range of $1.3 billion to $1.4 billion. This is a decrease from fiscal 2026, reflecting higher restructuring payments as well as an increase in working capital needs to support growth.

• Capital expenditures to be approximately 4% of projected sales, reflecting the Company’s continued focus on optimizing its overall investments as it prioritizes consumer-facing investments to fuel growth—including upgrades to existing brick-and-mortar and online distribution channels, along with targeted expanded consumer reach

• No deterioration in the geopolitical landscape or related impacts, including tariffs and consumer sentiment

The call will also be webcast live at http://www.elcompanies.com/investors/events-and-presentations and will be available for replay until February 2, 2027.

Statements in this press release, in particular those in “Outlook,” as well as remarks by the CEO and other members of management, may constitute forward- looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements may address the Company’s expectations regarding sales, earnings or other future financial performance and liquidity, other performance measures, product introductions, entry into new geographic regions, information technology initiatives, new methods of sale, the Company’s long-term strategy, restructuring and other charges and resulting cost savings, and future operations or operating results. These statements may contain words like “expect,” “will,” “will likely result,” “would,” “believe,” “estimate,” “planned,” “plans,” “intends,” “may,” “should,” “could,” “anticipate,” “estimate,” “project,” “projected,” “forecast,” and “forecasted” or similar expressions. Although the Company believes that its expectations are based on reasonable assumptions within the bounds of its knowledge of its business and operations, actual results may differ materially from the Company’s expectations. Factors that could cause actual results to differ from expectations include, without limitation:

(1) increased competitive activity from companies in the skin care, makeup, fragrance and hair care businesses;

(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 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 or ownership of competitors by the Company’s customers that are retailers and the Company’s inability to collect receivables;

(5) the success, or changes in timing or scope, of new product innovation, including launches, and the success, or changes in timing or scope, of advertising, sampling and merchandising programs;

(6) shifts in the preferences of consumers as to how they perceive value and where and how they shop;

(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 interpretations and enforcement thereof) that affect, or will affect, the Company’s business, including those relating to its products or distribution networks, changes in accounting standards, tax laws and regulations, environmental or climate change laws, regulations or accords, 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 volatility in the global credit and equity markets, government economic policies, natural or man-made disasters, real or

perceived epidemics, supply chain challenges, inflation, or increased 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 returns that the Company is able to generate on its pension assets and the resulting impact on funding obligations, the cost and availability of raw materials and the assumptions underlying the Company’s critical accounting estimates;

(11) shipment delays, commodity pricing, depletion of inventory and increased production costs resulting from disruptions of operations at any of the facilities that manufacture the Company’s products or at the Company’s distribution or inventory centers, including disruptions that may be caused by the implementation of information technology initiatives, or by restructurings;

(12) real estate rates and availability, which may affect the Company’s ability to increase or maintain the number of retail locations at which the Company sells its products and the costs associated with the Company’s other facilities;

(14) the Company’s ability to acquire, develop or implement new information technology, including operational technology and websites, on a timely basis and within the Company’s cost estimates; to maintain continuous operations of its new and existing information technology; and to secure the data and other information that may be stored in such technologies or other systems or media;

(15) the Company’s ability to capitalize on opportunities for improved efficiency, such as publicly-announced strategies and restructuring and cost- savings initiatives, and to integrate acquired businesses and realize value therefrom;

(16) consequences attributable to local or international conflicts around the world, as well as from any terrorist action, retaliation and the threat of further action or retaliation;

(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, 2026.

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, marketers and sellers of quality skin care, makeup, fragrance and hair care products, and is a steward of luxury and prestige brands globally. The Company’s products are sold in approximately 150 countries and territories under brand names including: Estée Lauder, Aramis, Clinique, Lab Series, Origins, M·A·C, La Mer, Bobbi Brown Cosmetics, Aveda, Jo Malone London, Bumble and bumble, Darphin Paris, TOM FORD, Smashbox, AERIN Beauty, Le Labo, Editions de Parfums Frédéric Malle, GLAMGLOW, KILIAN PARIS, Too Faced, Dr.Jart+, the DECIEM family of brands—including The Ordinary, NIOD, Avestan and Loopha—as well as Balmain Beauty and Forest Essentials.

($ in CONSOLI… millions, Three STATEME… except Months OF per Ended EARNINGS share September Percenta… (Unaudi… data) 30 2026 2025 Change ────────────────────────────────────────────────────────────────────────────── Net $ 3,715 $ 3,481 7 % sales(A) Cost of 902 927 -3 sales(A) Gross 2,813 2,554 10 profit Gross 75.7 % 73.4 % margin Operati… expenses Selling, general 2,365 2,296 3 and adminis… Restruc… and 40 89 -55 other charges… Total operati… 2,405 2,385 1 expenses Operati… expense 64.7 % 68.5 % margin Operati… 408 169 100+ income Operati… income 11.0 % 4.9 % margin Interest 83 86 -3 expense Interest income and 25 30 -17 investm… income, net Other compone… of net 5 4 25 periodic benefit cost Earnings before 345 109 100+ income taxes Provisi… for 112 62 81 income taxes Net $ 233 $ 47 100+% earnings Net earnings per common share Basic $ .64 $ .13 100+% Diluted $ .64 $ .13 100+% Weighte… common shares outstan… Basic 363.3 361.2 Diluted 366.1 363.3 (A)Incl… in net sales, cost of sales and restruc… and other charges are the impacts of returns and charges associa… primari… with the restruc… program compone… of the PRGP. Additio… informa… about the restruc… program compone… of the PRGP is included in the notes to consoli… financi… stateme… in the Company… Annual Report on Form 10-K for the fiscal year ended June 30, 2026.

This earnings release includes some non-GAAP financial measures relating to charges associated with restructuring and other activities and adjustments, as well as organic net sales and free cash flow. Included herein are reconciliations between the non-GAAP financial measures and the most directly comparable GAAP measures for certain consolidated statements of earnings accounts and consolidated statements of cash flow line items before and after the relevant adjustments. The Company uses certain non-GAAP financial measures, among other financial measures, to evaluate its operating performance, which represent the manner in which the Company conducts and views its business. Management believes that excluding certain items that are not comparable from period-to-period, or do not reflect the Company’s underlying ongoing business, provides transparency for such items and helps investors and others compare and analyze operating performance from period-to-period. In the future, the Company expects to incur charges or adjustments similar in nature to those presented herein; however, the impact to the Company’s results in a given period may be highly variable and difficult to predict. For free cash flow, this measure represents how much cash the Company has available from operations after the deduction of capital expenditures, which are a recurring and necessary use of cash. The Company’s non-GAAP financial measures may not be comparable to similarly titled measures used by, or determined in a manner consistent with, other companies. While the Company considers the non-GAAP measures useful in analyzing its results, they are not intended to replace, or act as a substitute for, any presentation included in the consolidated financial statements prepared in conformity with U.S. GAAP.

The Company operates on a global basis, with the majority of its net sales generated outside the United States. Accordingly, fluctuations in foreign currency exchange rates can affect the Company’s results of operations. Therefore, the Company presents certain net sales, operating results, provision for income taxes and diluted net earnings per common share information excluding the effect of foreign currency rate fluctuations to provide a framework for assessing the performance of its underlying business outside the United States. Constant currency information compares results between periods as if exchange rates had remained constant period-over-period. The Company calculates constant currency information by translating current-period results using prior-year period monthly average foreign currency exchange rates and adjusting for the period-over-period impact of foreign currency cash flow hedging activities.

Reconcili… between GAAP and Non-GAAP Three Months Net Sales ($ in Ended Percentage (Unaudite… millions) September 30 2026 2025 Change ────────────────────────────────────────────────────────────────────────────── Net Sales $ 3,715 $ 3,481 7 % Non-GAAP Adjustmen… Returns associated with 1 -1 restructu… and other activities Adjusted Net Sales, 3,716 3,480 Non-GAAP Impact of foreign -20 — currency translati… Organic Net Sales, $ 3,696 $ 3,480 6 % Non-GAAP

Reconci… of Certain Consoli… Stateme… of Earnings Accounts Before and After Returns, ($ in Charges millions, Three and except Months Other per Ended Adjustm… share September Percenta… (Unaudi… data) 30 2026 2025 Change ────────────────────────────────────────────────────────────────────────────── Gross $ 2,813 $ 2,554 10 % Profit Non-GAAP Adjustm… Restruc… and 1 -3 other activit… Adjusted Gross $ 2,814 $ 2,551 10 % Profit, Non-GAAP Impact of foreign -8 — currency transla… Adjusted Gross Profit, $ 2,806 $ 2,551 10 % Non-GAAP constant currency Gross 75.7 % 73.4 % Margin Non-GAAP Adjustm… Restruc… and — -0.1 other activit… Adjusted Gross 75.7 % 73.3 % Margin, Non-GAAP Operati… $ 408 $ 169 100+% Income Non-GAAP Adjustm… Restruc… and 41 86 other charges Adjusted Operati… $ 449 $ 255 76 % Income, Non-GAAP Impact of foreign 9 — currency transla… Adjusted Operati… Income, $ 458 $ 255 80 % Non-GAAP constant currency Operati… 11.0 % 4.9 % Margin Non-GAAP Adjustm… Restruc… and 1.1 2.4 other charges Adjusted Operati… 12.1 % 7.3 % Margin, Non-GAAP Provisi… for $ 112 $ 62 81 % Income Taxes Effecti… Tax Rate 32.5 % 56.9 % ("ETR") Tax Impact on Non-GAAP adjustm… Restruc… and 11 17 other charges Adjusted Provisi… for $ 123 $ 79 Income Taxes, Non-GAAP Adjusted ETR, 31.9 % 40.5 % Non-GAAP Diluted Net Earnings $ .64 $ .13 100+% Per Common Share Non-GAAP Adjustm… Restruc… and .08 .19 other charges Adjusted Diluted Net Earnings $ .72 $ .32 100+% Per Common Share, Non-GAAP Impact of foreign .01 — currency transla… Adjusted Diluted Net Earnings Per $ .73 $ .32 100+% Common Share, Non-GAAP constant currency 1Percen… are calcula… on an individ… basis.

Reconciliation of Certain Consolidated Statements of Cash Flows Accounts Cash Flows from Operating Activities to Free Cash Flow Three Months Ended (Unaudited) ($ in millions) September 30 2026 2025 ────────────────────────────────────────────────────────────────────────────── Net cash flows used for operating $ -166 $ -340 activities Less: capital -69 -96 expenditures Free cash flow $ -235 $ -436

SELECT CASH FLOW DATA Three Months Ended (Unaudited) ($ in millions) September 30 2026 2025 ────────────────────────────────────────────────────────────────────────────── Net earnings $ 233 $ 47 Adjustments to reconcile net earnings to net cash flows from operating activities: Depreciation and 191 200 amortization Deferred income taxes -71 -34 Other items 93 82 Changes in operating assets and liabilities: Increase in accounts -399 -358 receivable, net (Increase) decrease in inventory and -146 6 promotional merchandise Increase in other -6 -11 assets, net Decrease in accounts payable and other -61 -272 liabilities, net Net cash flows used for operating $ -166 $ -340 activities Other Investing and Financing Uses: Capital expenditures $ -69 $ -96 Dividends paid to -126 -127 stockholders Payment of deferred — -150 consideration Supplemental cash flow information: Cash paid for interest $ 56 $ 62 Cash paid for income 29 148 taxes

Full text with the tables
                                                                                
  Exhibit 99.1                                                                  
                                                                                
                                                  
                        News                      
                        Contact:                  
  767 Fifth Avenue      Investors:Rainey Mancini  
  New York, NY 10153    rmancini@estee.com        
                        Media:Brendan Riley       
                        briley@estee.com          
                                                  
      THE ESTÉE LAUDER COMPANIES REPORTS FISCAL 2027 FIRST QUARTER RESULTS      
                                                                                
      Delivered Strong First Quarter Results across Sales, Margins and EPS      
                                                                                
   Net Sales Growth Across Nearly All Product Categories and Every Geographic   
                                     Region                                     
                                                                                
         Raises Fiscal 2027 Full-Year Outlook on Sales, Margin and EPS          
                                                                                
  New York, November 2, 2026 -                                                  
                                                                                
The Estée Lauder Companies Inc. (NYSE: EL) today reported its financial results
for the first quarter ended September 30, 2026.

“Our first quarter of fiscal 2027 marks another powerful step forward for The
Estée Lauder Companies. Growth is accelerating, profitability is strengthening
significantly, and the impact of Beauty Reimagined is becoming increasingly
evident across our business. We are bringing more breakthrough innovation to
consumers, amplifying the desirability of our brands with bold, high impact
campaigns, and building a faster, more agile organization that is converting
momentum into stronger financial performance,” said Stéphane de La Faverie,
President and CEO.

“We have moved beyond restoring growth. We are building diverse drivers for
sustained profitable growth. The energy and determination of our teams, combined
with the strength of our brands and the progress of our transformation, give me
greater confidence than ever in the opportunities that lie ahead. We are raising
our fiscal 2027 outlook, reflecting both our strong start and our conviction in
the future we are creating.”
               
  Page 1 of19  
               
FISCAL 2027 FIRST QUARTER SELECT FINANCIAL RESULTS (unaudited) 1,2,3
                                                                                
            ($ in                                                               
            millions,  Three                                                    
            except     Months                                                   
            per        Ended                                                    
            share      September                          Percenta…             
            data)      30           2026         2025     Change                
 ────────────────────────────────────────────────────────────────────────────── 
  Net                  $           3,715     $  3,481                 7  %      
  Sales                                                                         
  Organic                                                                       
  Net                  $           3,696     $  3,480                 6  %      
  Sales,                                                                        
  Non-GAA…                                                                      
  Other                                                                         
  Financi…                                                                      
  Results:                                                                      
  Gross                $           2,813     $  2,554                10  %      
  Profit                                                                        
  Gross                             75.7  %      73.4  %                        
  Margin                                                                        
  Adjusted                                                                      
  Gross                $           2,814     $  2,551                10  %      
  Profit,                                                                       
  Non-GAA…                                                                      
  Adjusted                                                                      
  Gross                             75.7  %      73.3  %                        
  Margin,                                                                       
  Non-GAA…                                                                      
  Operati…             $             408     $    169                    100+%  
  Income                                                                        
  Operati…                          11.0  %       4.9  %                        
  Margin                                                                        
  Adjusted                                                                      
  Operati…             $             449     $    255                76  %      
  Income,                                                                       
  Non-GAA…                                                                      
  Adjusted                                                                      
  Operati…                          12.1  %       7.3  %                        
  Margin,                                                                       
  Non-GAA…                                                                      
  Diluted                                                                       
  Net                                                                           
  Earnings             $             .64     $    .13                    100+%  
  Per                                                                           
  Common                                                                        
  Share                                                                         
  Adjusted                                                                      
  Diluted                                                                       
  Net                                                                           
  Earnings             $             .72     $    .32                    100+%  
  Per                                                                           
  Common                                                                        
  Share,                                                                        
  Non-GAA…                                                                      
                                                                                
• As Reported
                                                                                
  Net sales                                                                     
                                                                                
increased 7% to $3.7 billion. Organic
                                                                                
  Net sales                                                                     
                                                                                
increased 6%.

• As Reported
                                                                                
  Gross margin                                                                  
                                                                                
expanded 230 basis points, to 75.7% from 73.4% in the prior year and Adjusted
                                                                                
  Gross margin                                                                  
                                                                                
expanded 240 basis points, to 75.7% from 73.3%. This reflects net benefits from
cost and operational efficiencies enabled through the Company’s Profit Recovery
and Growth Plan (“PRGP”), sales leverage and the net benefit of strategic
pricing actions, which collectively offset inflation. The PRGP benefits included
procurement savings, expense optimization and manufacturing efficiencies.

• As Reported
                                                                                
  Operating margin                                                              
                                                                                
expanded 610 basis points, to 11.0% from 4.9% in the prior year and Adjusted
                                                                                
  Operating margin                                                              
                                                                                
expanded 480 basis points, to 12.1% from 7.3%, driven by operating leverage and
gross margin expansion, which provided funding for increased consumer-facing
investments 4 . As Reported
                                                                                
  Operating margin                                                              
                                                                                
also reflects the year-over-year decrease in restructuring and other charges of
$45 million.

• As Reported
                                                                                
  Effective tax rate                                                            
                                                                                
decreased to 32.5% from 56.9% in the prior year and Adjusted
                                                                                
  Effective tax rate                                                            
                                                                                
decreased to 31.9% from 40.5%, reflecting the impact of lower pre-tax income in
the fiscal 2026 first quarter. The decrease was primarily driven by a more
favorable estimated full-year mix of earnings, partially offset by an estimated
increase in unrecognized tax benefits, primarily related to transfer pricing
matters.

1 See pages 16 and 17 for reconciliation between GAAP and Adjusted Non-GAAP
measures.

2 Organic net sales represents net sales excluding returns associated with
restructuring and other activities; non-comparable impacts of acquisitions,
divestitures and brand closures; as well as the impact from foreign currency
translation. The Company believes that the Non-GAAP measure of organic net sales
growth provides year-over-year sales comparisons on a consistent basis.

3 Adjusted Non-GAAP measures are calculated based on Net Sales adjusted only for
Returns associated with restructuring and other activities.

4 Consumer-facing investments includes co-operative advertising, selling,
advertising and promotional expenses, as well as store operating costs.
               
  Page 2 of19  
               
• As Reported
                                                                                
  Diluted net earnings per common share                                         
                                                                                
increased to $.64 from $.13 in the prior year and Adjusted
                                                                                
  Diluted net earnings per common share                                         
                                                                                
increased to $.72, compared with $.32.

• For the three months ended September 30, 2026,
                                                                                
  Cash and cash equivalents                                                     
                                                                                
increased to $3.20 billion compared with $2.22 billion in the prior year. This
reflects decreases of $300 million and $702 million for the three months ended
September 30, 2026 and 2025, respectively, driven by:

◦
                                                                                
  Net cash flows used for operating activities                                  
                                                                                
decreased to $166 million, compared with $340 million in the prior year,
primarily reflecting higher net earnings, excluding non-cash items. The
improvement also reflects the favorable change in operating assets and
liabilities, net of the increase in restructuring payments and investments in
working capital to support the business.

◦
                                                                                
  Capital expenditures                                                          
                                                                                
decreased to $69 million from $96 million in the prior year, reflecting the
timing of projects and the Company’s continued focus on optimizing overall
spend, prioritizing consumer-facing investments to fuel growth.

◦
                                                                                
  Free Cash Flow                                                                
                                                                                
5 improved to negative $235 million from negative $436 million in the prior
year, reflecting the improvement in cash flows used for operations as well as
the timing of capital expenditures. The Company continues to focus on improving
Free Cash Flow through operational efficiencies and the optimization of its
investments.

◦
                                                                                
  Dividend                                                                      
                                                                                
payments of $126 million.
                                                                                
  SELECT FISCAL 2027 FIRST QUARTER HIGHLIGHTS                                   
                                                                                
                                                                                
  6                                                                             
                                                                                
                                                                                
  Beauty Gains and Achievements                                                 
                                                                                
                                                                                
  •                                                                             
                                                                                
Prestige beauty share gains in some key markets:

◦ Mainland China: Value share gains driven by Makeup, Skin Care and Fragrance,
led by TOM FORD, The Ordinary, Le Labo and La Mer

◦ J apan: Value share gains led by Makeup and Fragrance, driven by double-digit
retail sales g rowth from Le Labo, M·A·C and TOM FORD

◦ Korea: Double-digit retail sales growth, with share gains in Makeup led by
M·A·C and TOM FO RD

◦ U.S. 7 : Volume share gains, driven by The Ordinary and M·A·C, and value share
gains in Fragrance and Hair Care

◦ Western Europe 8 : Value share gains in Skin Care and Fragrance

5 Free Cash Flow is defined as net cash flows from operating activities less
capital expenditures. See page 17 for the reconciliation between GAAP and
Adjusted Non-GAAP measures.

6 Since the Company’s last earnings announcement, including some previously
disclosed.

7 Source, excluding direct-to-consumer data: Circana, LLC, US Prestige Beauty
Total Department/Specialty, Dollar Share Growth of Corporation, three-months
ended September 30, 2026.

8 Source, excluding direct-to-consumer data: Circana, LLC, France, Germany,
Italy, Spain and U.K. Prestige Beauty Total Department/Specialty, Dollar Share
Growth of Corporation, three-months ended September 30, 2026.
               
  Page 3 of19  
               
                                                                                
  Operations and Execution                                                      
                                                                                
•
                                                                                
  Expanded online consumer coverage                                             
                                                                                
on Amazon, reaching 13 brands across 17 markets, and on TikTok Shop, now with 15
brands across 11 markets

• Broadened specialty-multi distribution in the UK with Jo Malone London’s
launch at Boots and Space NK, in August and September 2026, respectively

•
                                                                                
  Boosted consumer-facing investments                                           
                                                                                
, increasing 8% compared to the prior year

• Fortified the Company’s
                                                                                
  One Operating Ecosystem                                                       
                                                                                
as the first prestige beauty company to partner with AI marketing platform,
Profound, to bring enterprise-wide global AI insights and Generative Engine
Optimization across emerging digital touchpoints, announced in September 2026

• Continued
                                                                                
  modernizing its digital technology infrastructure                             
                                                                                
to deliver best-in-class consumer experiences with the full deployment of
Shopify for M·A·C and Clinique on their US and UK brand.com, as well as the
initial rollout for M·A·C freestanding stores in the US and UK

• Enhanced its global value chain agility and efficiency with the opening of its
Hainan Fulfillment Center in July 2026 and investment in advanced water
infrastructure at its Oevel manufacturing campus in Belgium, announced in
October 2026

• Continued to
                                                                                
  invest for                                                                    
                                                                                
                                                                                
  long-term growth                                                              
                                                                                
, completing the acquisition of the remaining equity interest in Mountain Valley
Springs India Private Limited, the owner of the
                                                                                
  Forest Essentials                                                             
                                                                                
brand in October 2026
                                                                                
  Product and Commercial Innovation                                             
                                                                                
• Launched
                                                                                
  breakthrough, on-trend and commercial innovations                             
                                                                                
across categories, including:

◦
                                                                                
  Elevated iconic heroes                                                        
                                                                                
with enhanced efficacy, claims, and shade rosters including La Mer’s new The
Concentrate Serum, Bobbi Brown Vitamin Enriched Face Base, and M·A·C Lustreglass
Sheer-Shine Lipstick

◦ Harnessed breakthrough science in nighttime and longevity skin care with Estée
Lauder Advanced Night Repair Recovery Treatment Essence/Treatment Lotion and Re-
Nutriv Age Reversal Ultimate Diamond Recovery

◦ Captured
                                                                                
  emerging ingredient trends                                                    
                                                                                
across prestige price tiers with Clinique Smart Clinical Repair Collagen + PDRN
Cream and The Ordinary Lacto-PDRN* 4% + B9 Eye Cream

◦ Unlocked
                                                                                
  white space opportunities                                                     
                                                                                
with new and trending forms including M·A·C Lustreglass Stainglass Lip Tint,
M·A·C Studio Radiance Skin Tint Stick, and Clinique Daily Calm Makeup Balm
Foundation

◦ Deepened
                                                                                
  local relevance in high-growth sub-categories                                 
                                                                                
in the East with Estée Lauder Double Wear SkinFit Cushion and M·A·C Studio
Radiance Serum-Powered Cushion Foundation, and
                                                                                
  expanded artistry offerings                                                   
                                                                                
in eye and brow from M·A·C with Kajal Excess Longwear Smoky Eye Liner, Pro Brow
Styler and Pro Brow Whipgrip Mousse

◦ Drove
                                                                                
  new consumer acquisition in fragrance                                         
                                                                                
with Estée Lauder Glimmer, KILIAN PARIS The Cocktails Collection, and Balmain
Beauty Destin de Balmain Parfum in the prestige price tier; from newness in
                                                                                
  signature luxury scent territories                                            
                                                                                
with Jo Malone London Sea Salt & Bergamot,
               
  Page 4 of19  
               
TOM FORD Ombre Leather Reserve, and TOM FORD Tobacco Chocolat; and new Beijing
City Exclusive scent from Le Labo, Shiu 25

◦ Captured growing demand for salon quality multi-benefit haircare with Aveda
One For All Leave-In Elixir and Bumble and bumble’s Seaweed Oil Control
Collection

◦
                                                                                
  Drove consumer engagement                                                     
                                                                                
through bold campaigns and commercial innovation for flagship franchises
including “Feels Like Moisture Surge” for Clinique, “We All Wear M·A·C” for
M·A·C, and “Energy of Change” for La Mer
                                                                                
  Social Impact & Sustainability                                                
                                                                                
• Published the Company’s annual SI&S report in October 2026 highlighting
                                                                                
  progress towards newly announced 2030 goals,                                  
                                                                                
including being on track to achieve 16 of the 17 goals, and for fiscal 2026,
significant reductions in water withdrawal and waste, 100% renewable energy
across operations, and more than $16 million invested in programs supporting
women and girls

• Advanced the Company’s
                                                                                
  longstanding commitment to breast cancer research                             
                                                                                
with a $15 million, five-year commitment to establish the largest global
research initiative focused on breast cancer in younger women with the Breast
Cancer Research Foundation

• Signed a second green
                                                                                
  Virtual Power Purchase Agreement                                              
                                                                                
for onshore wind in Spain in August 2026, supporting The Estée Lauder Company’s
renewable energy supply and price, while also strengthening grid energy security
and decarbonization

Capital Markets Experience: China Ecosystem Immersion

• The Company announced that it will webcast presentations from its Capital
Markets Experience in Shanghai, China, on November 4, 2026. The presentations
will discuss its long-term strategy to drive sustainable growth and stronger
profitability, featuring senior and local leaders discussing Beauty Reimagined
in action in China and its role as a blueprint for deploying global
capabilities.
               
  Page 5 of19  
               
FISCAL 2027 FIRST QUARTER RESULTS BY PRODUCT CATEGORY AND BY REGION
                                                                                
  Net                                                                           
  Sa…                                                                           
  by                                                                            
  Pr…                                                                           
  Ca…                                                                           
  (U…                                                                           
         Thr…                                                                   
         Mon…                                                                   
         End…                                                                   
         Sep…                                                                   
           30                                                                   
          Net                         Per…                                      
         Sal…                         Cha…                                      
                                                     Impa…         Org…         
  ($                                  Rep…           of            Net          
  in     2026          2025           Bas…           Fore…         Sal…         
  mi…                                                Curr…         (No…         
                                                     Tran…                      
  Sk…       $  1,6…       $  1,575           5  %           -1  %         4  %  
  Ca…                                                                           
  Ma…          1,0…          1,030           2               —            1     
  Fr…           861            721          19               —           20     
  Ha…           128            129          -1               1            —     
  Ca…                                                                           
  Ot…            28             25          12               —           12     
  Su…       $  3,7…       $  3,480           7  %           -1  %         6  %  
  Re…                                                                           
  as…                                                                           
  wi…                                                                           
  re…            -1              1                                              
  and                                                                           
  ot…                                                                           
  ac…                                                                           
  To…       $  3,7…       $  3,481           7  %           -1  %         6  %  
  1P…                                                                           
  are                                                                           
  ca…                                                                           
  on                                                                            
  an                                                                            
  in…                                                                           
  ba…                                                                           
                                                                                
                                                                                
                                                                                
      …                                                                         
      …                                                                         
      …                                                                         
      …                                                                         
      …                                                                         
                              …                                                 
      …                       …               …                                 
      …                       …               …                                 
      …                       …               …               …                 
      …                       …               …               …                 
      …                       …               …                                 
                              …                                                 
                              …                                                 
      …       …       …       …       …       …       …       …        …        
                                                              …        …        
      $  …    $  …    $  …    $  —    $  —    $  …    $  …       …  %     …  %  
         3       …       …       —       —       3       …          …        …  
         …       …       …       —       —       …       …       …        …     
         5       …       …       —       —       5       …          …        …  
         …       9       4       —       —       …       9       …        …     
      $  …    $  …    $  …    $  —    $  —    $  …    $  …       …  %     …  %  
         …       …       …                                                      
      $  …    $  …    $  …                                                      
                                                                                
                                                                                
               
  Page 6 of19  
               
The product category net sales commentary below reflects organic net sales,
excluding the (favorable)/unfavorable impacts from foreign currency translation.
As there were no non-GAAP adjustments to product category results in the fiscal
2027 and 2026 first quarters, the commentary below reflects both reported and
adjusted operating results. In addition to the Operational Highlights above,
below are the drivers of the Company’s performance.
                                                                                
  Skin Care                                                                     
                                                                                
• Skin Care net sales increased 4%, primarily driven by growth from La Mer and
The Ordinary.

◦ Net sales increased from La Mer, benefitting from innovation, including the
new The Concentrate Serum, as well as continued success of The Treatment Lotion
product franchise.

◦ The Ordinary net sales increased, reflecting targeted expanded consumer reach,
along with growth in existing distribution supported by key activations, by the
success of its Glycolic Acid 7% Exfoliating Toner and the launch of Lacto‑PDRN
4% + B9 Eye Cream.

• Skin Care operating income increased 40%, primarily due to the increase in net
sales as well as the reduction in non-consumer-facing expenses, partially offset
by the net increase in consumer-facing investments, including to support new
product launches, key activations and distribution expansion.
                                                                                
  Makeup                                                                        
                                                                                
• Makeup net sales grew 1%, primarily driven by M·A·C, partially offset by the
decline from Estée Lauder.

◦ Net sales increased from M·A·C, benefitting from targeted expanded consumer
reach—including the fiscal 2026 second-half launches in select U.S. and Middle
East Sephora locations, in Sephora at Kohl’s and online in these markets—which,
along with the launches of Lustreglass Sheer-Shine Lipstick and Lustreglass
Stainglass Lip Tint, fueled the growth in the lip subcategory.

◦ Estée Lauder net sales declined, reflecting lower net sales in the face
subcategory, including the timing of fiscal 2027 new product launches, partially
offset by incremental sales from the next-generation of Double Wear Stay-in-
Place Longwear Matte Foundation that launched in the second half of fiscal 2026.

• Makeup operating results improved to income from a loss in the prior year,
primarily due to the increase in net sales as well as the reduction in non-
consumer-facing expenses. This was partially offset by the net increase in
consumer-facing investments—net of the strategic reduction in selling
expenses—including those to support distribution expansion, key activations and
new product launches.
                                                                                
  Fragrance                                                                     
                                                                                
• Fragrance net sales increased 20%, driven by double-digit growth from the
Company’s Luxury Brands—led by Le Labo, TOM FORD, Jo Malone London and KILIAN
PARIS—and from Estée Lauder.
               
  Page 7 of19  
               
◦ Net sales increased from Le Labo, primarily due to the ongoing success of its
Classic Collection, including Another 13 and Santal 33, and its City
Exclusives—including Gaiac 10 and the launch of Shiu 25, the Beijing City
Exclusive. This reflects growth from both targeted expanded consumer reach and
existing distribution.

◦ TOM FORD net sales increased, benefitting from innovation across both the
Private Blend and Signature product franchises—including Tobacco Chocolat and
Ombré Leather Reserve—which created a halo effect that supported existing
product sales growth.

◦ Net sales from Jo Malone London increased, driven by innovation—such as Sea
Salt & Bergamot—and growth from hero product franchises, both supported by
targeted expanded consumer reach.

◦ The net sales growth from Estée Lauder was driven by the launch of Glimmer,
the brand’s first gourmand scent.

◦ Net sales increased from KILIAN PARIS—the Company’s fastest growing Luxury
Brand—reflecting innovation success from The Cocktails Collection and continued
strength from its hero products, along with growth from targeted expanded
consumer reach.

• Fragrance operating income increased 93%, primarily due to the increase in net
sales, partially offset by increased consumer-facing investments, including
those to support new product launches, key activations and distribution
expansion.
                                                                                
  Hair Care                                                                     
                                                                                
• Hair Care net sales were flat, primarily driven by growth from The Ordinary,
offset by the decline from Aveda:

◦ Net sales growth from The Ordinary was fueled by continued success of Multi-
Peptide Serum for Hair Density as well as targeted expanded consumer reach.

◦ The decline in net sales from Aveda, reflected lower shipments primarily due
to brand-specific supply chain logistical challenges.

• Hair Care operating results improved to income from a loss in the prior year,
reflecting the reduction in non-consumer-facing expenses and lower cost of
sales.
               
  Page 8 of19  
               
                                                                                
  Net                                                                           
  Sa…                                                                           
  by                                                                            
  Ge…                                                                           
  Re…                                                                           
  (U…                                                                           
         Thr…                                                                   
         Mon…                                                                   
         End…                                                                   
         Sep…                                                                   
           30                                                                   
          Net                         Per…                                      
         Sal…                         Cha…                                      
                                                     Impa…         Org…         
  ($                                  Rep…           of            Net          
  in     2026          2025           Bas…           Fore…         Sal…         
  mi…                                                Curr…         (No…         
                                                     Tran…                      
  The       $  1,2…       $  1,174           5  %            —  %         4  %  
  Am…                                                                           
  EU…           923            901           2               1            4     
  As…           952            873           9               1           10     
  Ma…           614            532          15              -7            9     
  Ch…                                                                           
  Su…       $  3,7…       $  3,480           7  %           -1  %         6  %  
  Re…                                                                           
  as…                                                                           
  wi…                                                                           
  re…            -1              1                                              
  and                                                                           
  ot…                                                                           
  ac…                                                                           
  To…       $  3,7…       $  3,481           7  %           -1  %         6  %  
  1P…                                                                           
  are                                                                           
  ca…                                                                           
  on                                                                            
  an                                                                            
  in…                                                                           
  ba…                                                                           
                                                                                
                                                                                
                                                                                
      …                                                                         
      …                                                                         
      …                                                                         
      …                                                                         
      …                                                                         
                              …                                                 
      …                       …               …                                 
      …                       …               …               …                 
      …                       …               …               …                 
      …                       …               …                                 
                              …                                                 
                              …                                                 
      …       …       …       …       …       …       …       …        …        
                                                              …        …        
      $  …    $  …    $  …    $  —    $  —    $  …    $  …       …  %     …  %  
         …       6       …       —       —       …       6          …        …  
         …       …       …       —       —       …       …       …        …     
         …       …       …       —       —       …       …          …        …  
      $  …    $  …    $  …    $  —    $  —    $  …    $  …       …  %     …  %  
         …       …       …                                                      
      $  …    $  …    $  …                                                      
                                                                                
                                                                                
The geographic region net sales commentary below reflects organic net sales,
excluding the (favorable)/unfavorable impact from foreign currency translation.
As there were no non-GAAP adjustments to geographic region results in the fiscal
2027 and 2026 first quarters, the commentary below reflects both reported and
adjusted operating results. In addition to the Operational Highlights above,
below are the drivers of the Company’s performance.
               
  Page 9 of19  
               
                                                                                
  Organic Net Sales                                                             
                                                                                
- increased 6%, with growth in every geographic region, led by:

• The growth in Asia/Pacific, primarily due to the Company’s Asia travel retail
business, including:

◦ Net sales growth from the Beijing and Shanghai airports, reflecting an
increase in replenishment orders amid continued stabilization following changes
in duty-free retailers—including the related online businesses—that began in the
fiscal 2026 second quarter.

◦ The increase in net sales in Hainan travel retail, primarily driven by the
improvement in online retail sales.

• Growth in Mainland China, driven by both innovation and existing products,
including during key shopping moments, with increased consumer-facing
investments supporting key activations to drive sales growth. Targeted expanded
consumer reach contributed to the growth in both online and brick-and-mortar
channels.

• Continued net sales growth in North America, benefitting from targeted
expanded consumer reach and innovation, supported by consumer-facing investments
to drive sales growth

• The increase in the Company’s Priority Emerging Markets, collectively—led by
Turkey, Mexico and India—with successful innovation and targeted expanded
consumer reach contributing to growth
                                                                                
  Operating Income                                                              
                                                                                
- increased, due to improvement across all geographic regions.

• The Americas - operating income increased 31%, reflecting higher gross profit
from both the increase in net sales and lower cost of sales, partially offset by
the net increase in consumer-facing investments to drive sales growth, including
to support new product launches and distribution expansion.

• EUKEM - operating margin increased to 4.8% from 0.7%, primarily due the
increase in net sales as well as the reduction in non-consumer-facing expenses.
This was partially offset by the net increase in consumer-facing investments—net
of the strategic reduction in selling expenses—to drive sales growth, including
to support distribution expansion and new product launches.

• Asia/Pacific - operating income increased 73%, reflecting higher gross profit
due to the increase in net sales as well as lower cost of sales.

• Mainland China - operating margin increased to 5.2% from 2.3%, primarily
driven by higher net sales, partially offset by increased consumer-facing
investments to support sales growth, including to support new product launches
and key activations.
                                                                                
  QUARTERLY DIVIDEND                                                            
                                                                                
Today, the Company announced a quarterly dividend of $.35 per share on its Class
A and Class B Common Stock, payable in cash on December 15, 2026 to stockholders
of record at the close of business on November 30, 2026.
                
  Page 10 of19  
                
                                                                                
  OUTLOOK FOR FISCAL 2027 FULL YEAR                                             
                                                                                
The Company is raising its fiscal 2027 full-year outlook, reflecting its strong
performance in the fiscal 2027 first quarter while remaining cautious amid
ongoing geopolitical and macroeconomic uncertainty.

The Company’s fiscal 2027 full-year outlook now assumes:

• Organic net sales growth of 4.0% to 5.5%, ranging from the mid-point to above
the high-end of the previously communicated range of 3% to 5%

• Adjusted operating margin to range between 12.9% to 13.7%, an increase from
the previously communicated range of 12.7% to 13.5%

• Adjusted diluted net earnings per common share to range between $3.20 to
$3.45, an increase from the previously communicated range of $3.10 to $3.35
                                                                                
  Reconciliation                                                                
  between GAAP                                                                  
  and Non-GAAP -                                                                
  Net Sales         Current -                                                   
  Growth            November 2,                     Prior - August              
  (Unaudited)       2026                            19, 2026                    
 ────────────────────────────────────────────────────────────────────────────── 
                    Twelve Months                   Twelve Months               
                    Ending                          Ending                      
                    June 30,                        June 30,                    
                    2027(1)                         2027(2)                     
  As Reported -                        5.0% - 6.5%                     3% - 5%  
  GAAP                                                                          
  Impact of                                                                     
  foreign                                        1                     —        
  currency                                                                      
  translation                                                                   
  Impact of                                                                     
  Forest                                         —                     —        
  Essentials                                                                    
  Returns                                                                       
  associated                                                                    
  with                                           —                     —        
  restructuring                                                                 
  and other                                                                     
  activities                                                                    
  Organic,                             4.0% - 5.5%                     3% - 5%  
  Non-GAAP                                                                      
  (1)Represents                                                                 
  forecast,                                                                     
  using spot                                                                    
  rates                                                                         
  as of                                                                         
  September 30,                                                                 
  2026.                                                                         
  (2)Represents                                                                 
  forecast,                                                                     
  using spot                                                                    
  rates                                                                         
  as of June 25,                                                                
  2026.                                                                         
                                                                                
                                                                                
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  -                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …    C…                                 P…                                    
  …    -                                  -                                     
  …    N…                                 A…                                    
  …    2,                                 1…                                    
  …    2…                                 2…                                    
 ────────────────────────────────────────────────────────────────────────────── 
       T…                                 T…                                    
       M…                                 M…                                    
       E…                                 E…                                    
       J…                                 J…                                    
       30                                 30                                    
       2…           2…         G…         2…           20…           G…         
  …                                                                             
  …            $2…                                 $…                           
  …              -   $  .50          10…           -     $  .…             10…  
  -            $3…                                 $…                           
  …                                                                             
  …                                                                             
  …    .…                                          .…                           
  …    -            1…                             -            1.…             
  …    .…                                          .…                           
  …                                                                             
  …                                                                             
  …                                                                             
  …            .10   —                             —              —             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …            -.…                                                              
  …              -   —                             —              —             
  …            (.…                                                              
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …              —  .…                             —            .18             
  …                                                                             
  …                                                                             
  …            $3…                   28%           $…                      24%  
  …              -   $  2.…          -             -     $  2…             -    
  -            $3…                   38%           $…                      34%  
  …                                                                             
  …                                                                             
  …                                                                             
  …        -…                                 -.…                               
  …                                                                             
  …                                                                             
  …                                                                             
  …            $3…                   26%           $…                      22%  
  …              -   $  2.…          -             -     $  2…             -    
  …            $3…                   36%           $…                      32%  
  -                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
  …                                                                             
                                                                                
                
  Page 11 of19  
                
The Company has now reflected the following assumptions in its fiscal 2027 full-
year outlook:

• Organic net sales growth of 4.0% to 5.5%, ranging from the mid-point to above
the high-end of the previously communicated range, and reflecting:

◦ Greater increase in the first half compared to the second due to: (i) more new
product launches earlier in fiscal 2027, (ii) an increase in travel retail
shipments reflecting retail trend improvements entering fiscal 2027 and (iii) a
lower base of travel retail shipments in the first half of fiscal 2026 relative
to the second half

◦ Continued growth in Fragrance and Skin Care, as well as a return to growth in
Makeup for the full year

◦ More diversified growth across geographic regions

▪ In EUKEM, stronger growth is expected in the second half of fiscal 2027,
reflecting an easier comparison to the prior-year period, which was negatively
impacted by business disruptions related to the conflict in the Middle East

▪ Based on current conditions and the Company’s assessment to date, it does not
expect the conflict in the Middle East to have a material impact on its fiscal
2027 results, and will continue to monitor the situation closely. The Company
also assumes the stabilization from recent disruptions in other key markets in
EUKEM.

• Adjusted operating margin of 12.9% to 13.7%

• An adjusted effective tax rate in the range of approximately 33% to 34%

• On October 5, 2026, the Company completed the acquisition of the remaining
equity interest in Mountain Valley Springs India Private Limited, the owner of
the Forest Essentials brand. The brand’s fiscal 2027 results are not expected to
have a material impact on the Company’s consolidated net sales or diluted net
earnings per common share.

• Diluted weighted-average shares outstanding of approximately 368 million
shares

• Net cash flows provided by operating activities to be between $1.4 billion and
$1.5 billion, an increase from the previously communicated range of $1.3 billion
to $1.4 billion. This is a decrease from fiscal 2026, reflecting higher
restructuring payments as well as an increase in working capital needs to
support growth.

• Capital expenditures to be approximately 4% of projected sales, reflecting the
Company’s continued focus on optimizing its overall investments as it
prioritizes consumer-facing investments to fuel growth—including upgrades to
existing brick-and-mortar and online distribution channels, along with targeted
expanded consumer reach

• No deterioration in the geopolitical landscape or related impacts, including
tariffs and consumer sentiment
                                                                                
  CONFERENCE CALL AND WEBCAST DETAILS                                           
                                                                                
The Estée Lauder Companies will host a conference call at 8:30 a.m. (ET) today,
                                                                                
  November 2, 2026                                                              
                                                                                
to discuss its results for the fiscal 2027 first quarter.

The call will also be webcast live at
http://www.elcompanies.com/investors/events-and-presentations and will be
available for replay until February 2, 2027.
                
  Page 12 of19  
                
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Statements in this press release, in particular those in “Outlook,” as well as
remarks by the CEO and other members of management, may constitute forward-
looking statements within the meaning of the Private Securities Litigation
Reform Act of 1995. Such statements may address the Company’s expectations
regarding sales, earnings or other future financial performance and liquidity,
other performance measures, product introductions, entry into new geographic
regions, information technology initiatives, new methods of sale, the Company’s
long-term strategy, restructuring and other charges and resulting cost savings,
and future operations or operating results. These statements may contain words
like “expect,” “will,” “will likely result,” “would,” “believe,” “estimate,”
“planned,” “plans,” “intends,” “may,” “should,” “could,” “anticipate,”
“estimate,” “project,” “projected,” “forecast,” and “forecasted” or similar
expressions. Although the Company believes that its expectations are based on
reasonable assumptions within the bounds of its knowledge of its business and
operations, actual results may differ materially from the Company’s
expectations. Factors that could cause actual results to differ from
expectations include, without limitation:

(1) increased competitive activity from companies in the skin care, makeup,
fragrance and hair care businesses;

(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 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 or ownership of
competitors by the Company’s customers that are retailers and the Company’s
inability to collect receivables;

(4) destocking and tighter working capital management by retailers;

(5) the success, or changes in timing or scope, of new product innovation,
including launches, and the success, or changes in timing or scope, of
advertising, sampling and merchandising programs;

(6) shifts in the preferences of consumers as to how they perceive value and
where and how they shop;

(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 interpretations
and enforcement thereof) that affect, or will affect, the Company’s business,
including those relating to its products or distribution networks, changes in
accounting standards, tax laws and regulations, environmental or climate change
laws, regulations or accords, 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 volatility in
the global credit and equity markets, government economic policies, natural or
man-made disasters, real or
                
  Page 13 of19  
                
perceived epidemics, supply chain challenges, inflation, or increased 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
returns that the Company is able to generate on its pension assets and the
resulting impact on funding obligations, the cost and availability of raw
materials and the assumptions underlying the Company’s critical accounting
estimates;

(11) shipment delays, commodity pricing, depletion of inventory and increased
production costs resulting from disruptions of operations at any of the
facilities that manufacture the Company’s products or at the Company’s
distribution or inventory centers, including disruptions that may be caused by
the implementation of information technology initiatives, or by restructurings;

(12) real estate rates and availability, which may affect the Company’s ability
to increase or maintain 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
technology, including operational technology and websites, on a timely basis and
within the Company’s cost estimates; to maintain continuous operations of its
new and existing information technology; and to secure the data and other
information that may be stored in such technologies or other systems or media;

(15) the Company’s ability to capitalize on opportunities for improved
efficiency, such as publicly-announced strategies and restructuring and cost-
savings initiatives, and to integrate acquired businesses and realize value
therefrom;

(16) consequences attributable to local or international conflicts around the
world, as well as from any terrorist action, retaliation and the threat of
further action or retaliation;

(17) the timing and impact of acquisitions, investments and divestitures; 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, 2026.

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,
marketers and sellers of quality skin care, makeup, fragrance and hair care
products, and is a steward of luxury and prestige brands globally. The Company’s
products are sold in approximately 150 countries and territories under brand
names including: Estée Lauder, Aramis, Clinique, Lab Series, Origins, M·A·C, La
Mer, Bobbi Brown Cosmetics, Aveda, Jo Malone London, Bumble and bumble, Darphin
Paris, TOM FORD, Smashbox, AERIN Beauty, Le Labo, Editions de Parfums Frédéric
Malle, GLAMGLOW, KILIAN PARIS, Too Faced, Dr.Jart+, the DECIEM family of
brands—including The Ordinary, NIOD, Avestan and Loopha—as well as Balmain
Beauty and Forest Essentials.

ELC-F

ELC-E
                
  Page 14 of19  
                
                                                                                
            ($ in                                                               
  CONSOLI…  millions,  Three                                                    
  STATEME…  except     Months                                                   
  OF        per        Ended                                                    
  EARNINGS  share      September                         Percenta…              
  (Unaudi…  data)      30          2026         2025     Change                 
 ────────────────────────────────────────────────────────────────────────────── 
  Net                  $          3,715     $  3,481                  7      %  
  sales(A)                                                                      
  Cost of                           902          927                 -3         
  sales(A)                                                                      
  Gross                           2,813        2,554                 10         
  profit                                                                        
  Gross                            75.7  %      73.4  %                         
  margin                                                                        
  Operati…                                                                      
  expenses                                                                      
  Selling,                                                                      
  general                         2,365        2,296                  3         
  and                                                                           
  adminis…                                                                      
  Restruc…                                                                      
  and                                40           89                -55         
  other                                                                         
  charges…                                                                      
  Total                                                                         
  operati…                        2,405        2,385                  1         
  expenses                                                                      
  Operati…                                                                      
  expense                          64.7  %      68.5  %                         
  margin                                                                        
  Operati…                          408          169                      100+  
  income                                                                        
  Operati…                                                                      
  income                           11.0  %       4.9  %                         
  margin                                                                        
  Interest                           83           86                        -3  
  expense                                                                       
  Interest                                                                      
  income                                                                        
  and                                25           30                       -17  
  investm…                                                                      
  income,                                                                       
  net                                                                           
  Other                                                                         
  compone…                                                                      
  of net                              5            4                        25  
  periodic                                                                      
  benefit                                                                       
  cost                                                                          
  Earnings                                                                      
  before                            345          109                      100+  
  income                                                                        
  taxes                                                                         
  Provisi…                                                                      
  for                               112           62                        81  
  income                                                                        
  taxes                                                                         
  Net                  $            233     $     47                     100+%  
  earnings                                                                      
  Net                                                                           
  earnings                                                                      
  per                                                                           
  common                                                                        
  share                                                                         
  Basic                $            .64     $    .13                     100+%  
  Diluted              $            .64     $    .13                     100+%  
  Weighte…                                                                      
  common                                                                        
  shares                                                                        
  outstan…                                                                      
  Basic                           363.3        361.2                            
  Diluted                         366.1        363.3                            
  (A)Incl…                                                                      
  in net                                                                        
  sales,                                                                        
  cost of                                                                       
  sales                                                                         
  and                                                                           
  restruc…                                                                      
  and                                                                           
  other                                                                         
  charges                                                                       
  are                                                                           
  the                                                                           
  impacts                                                                       
  of                                                                            
  returns                                                                       
  and                                                                           
  charges                                                                       
  associa…                                                                      
  primari…                                                                      
  with the                                                                      
  restruc…                                                                      
  program                                                                       
  compone…                                                                      
  of the                                                                        
  PRGP.                                                                         
  Additio…                                                                      
  informa…                                                                      
  about                                                                         
  the                                                                           
  restruc…                                                                      
  program                                                                       
  compone…                                                                      
  of the                                                                        
  PRGP is                                                                       
  included                                                                      
  in the                                                                        
  notes to                                                                      
  consoli…                                                                      
  financi…                                                                      
  stateme…                                                                      
  in the                                                                        
  Company…                                                                      
  Annual                                                                        
  Report                                                                        
  on Form                                                                       
  10-K for                                                                      
  the                                                                           
  fiscal                                                                        
  year                                                                          
  ended                                                                         
  June 30,                                                                      
  2026.                                                                         
                                                                                
                
  Page 15 of19  
                
This earnings release includes some non-GAAP financial measures relating to
charges associated with restructuring and other activities and adjustments, as
well as organic net sales and free cash flow. Included herein are
reconciliations between the non-GAAP financial measures and the most directly
comparable GAAP measures for certain consolidated statements of earnings
accounts and consolidated statements of cash flow line items before and after
the relevant adjustments. The Company uses certain non-GAAP financial measures,
among other financial measures, to evaluate its operating performance, which
represent the manner in which the Company conducts and views its business.
Management believes that excluding certain items that are not comparable from
period-to-period, or do not reflect the Company’s underlying ongoing business,
provides transparency for such items and helps investors and others compare and
analyze operating performance from period-to-period. In the future, the Company
expects to incur charges or adjustments similar in nature to those presented
herein; however, the impact to the Company’s results in a given period may be
highly variable and difficult to predict. For free cash flow, this measure
represents how much cash the Company has available from operations after the
deduction of capital expenditures, which are a recurring and necessary use of
cash. The Company’s non-GAAP financial measures may not be comparable to
similarly titled measures used by, or determined in a manner consistent with,
other companies. While the Company considers the non-GAAP measures useful in
analyzing its results, they are not intended to replace, or act as a substitute
for, any presentation included in the consolidated financial statements prepared
in conformity with U.S. GAAP.

The Company operates on a global basis, with the majority of its net sales
generated outside the United States. Accordingly, fluctuations in foreign
currency exchange rates can affect the Company’s results of operations.
Therefore, the Company presents certain net sales, operating results, provision
for income taxes and diluted net earnings per common share information excluding
the effect of foreign currency rate fluctuations to provide a framework for
assessing the performance of its underlying business outside the United States.
Constant currency information compares results between periods as if exchange
rates had remained constant period-over-period. The Company calculates constant
currency information by translating current-period results using prior-year
period monthly average foreign currency exchange rates and adjusting for the
period-over-period impact of foreign currency cash flow hedging activities.
                                                                                
  Reconcili…                                                                    
  between                                                                       
  GAAP and                                                                      
  Non-GAAP                 Three Months                                         
  Net Sales   ($ in        Ended                              Percentage        
  (Unaudite…  millions)    September 30   2026        2025    Change            
 ────────────────────────────────────────────────────────────────────────────── 
  Net Sales                $             3,715    $  3,481                7  %  
  Non-GAAP                                                                      
  Adjustmen…                                                                    
  Returns                                                                       
  associated                                                                    
  with                                       1          -1                      
  restructu…                                                                    
  and other                                                                     
  activities                                                                    
  Adjusted                                                                      
  Net Sales,                             3,716       3,480                      
  Non-GAAP                                                                      
  Impact of                                                                     
  foreign                                  -20           —                      
  currency                                                                      
  translati…                                                                    
  Organic                                                                       
  Net Sales,               $             3,696    $  3,480                6  %  
  Non-GAAP                                                                      
                                                                                
                
  Page 16 of19  
                
                                                                                
  Reconci…                                                                      
  of                                                                            
  Certain                                                                       
  Consoli…                                                                      
  Stateme…                                                                      
  of                                                                            
  Earnings                                                                      
  Accounts                                                                      
  Before                                                                        
  and                                                                           
  After                                                                         
  Returns,  ($ in                                                               
  Charges   millions,  Three                                                    
  and       except     Months                                                   
  Other     per        Ended                                                    
  Adjustm…  share      September                          Percenta…             
  (Unaudi…  data)      30           2026         2025     Change                
 ────────────────────────────────────────────────────────────────────────────── 
  Gross                $           2,813     $  2,554                10  %      
  Profit                                                                        
  Non-GAAP                                                                      
  Adjustm…                                                                      
  Restruc…                                                                      
  and                                  1           -3                           
  other                                                                         
  activit…                                                                      
  Adjusted                                                                      
  Gross                $           2,814     $  2,551                10  %      
  Profit,                                                                       
  Non-GAAP                                                                      
  Impact                                                                        
  of                                                                            
  foreign                             -8            —                           
  currency                                                                      
  transla…                                                                      
  Adjusted                                                                      
  Gross                                                                         
  Profit,              $           2,806     $  2,551                10  %      
  Non-GAAP                                                                      
  constant                                                                      
  currency                                                                      
  Gross                             75.7  %      73.4  %                        
  Margin                                                                        
  Non-GAAP                                                                      
  Adjustm…                                                                      
  Restruc…                                                                      
  and                                  —         -0.1                           
  other                                                                         
  activit…                                                                      
  Adjusted                                                                      
  Gross                             75.7  %      73.3  %                        
  Margin,                                                                       
  Non-GAAP                                                                      
  Operati…             $             408     $    169                    100+%  
  Income                                                                        
  Non-GAAP                                                                      
  Adjustm…                                                                      
  Restruc…                                                                      
  and                                 41           86                           
  other                                                                         
  charges                                                                       
  Adjusted                                                                      
  Operati…             $             449     $    255                76  %      
  Income,                                                                       
  Non-GAAP                                                                      
  Impact                                                                        
  of                                                                            
  foreign                              9            —                           
  currency                                                                      
  transla…                                                                      
  Adjusted                                                                      
  Operati…                                                                      
  Income,              $             458     $    255                80  %      
  Non-GAAP                                                                      
  constant                                                                      
  currency                                                                      
  Operati…                          11.0  %       4.9  %                        
  Margin                                                                        
  Non-GAAP                                                                      
  Adjustm…                                                                      
  Restruc…                                                                      
  and                                1.1          2.4                           
  other                                                                         
  charges                                                                       
  Adjusted                                                                      
  Operati…                          12.1  %       7.3  %                        
  Margin,                                                                       
  Non-GAAP                                                                      
  Provisi…                                                                      
  for                  $             112     $     62                81  %      
  Income                                                                        
  Taxes                                                                         
  Effecti…                                                                      
  Tax Rate                          32.5  %      56.9  %                        
  ("ETR")                                                                       
  Tax                                                                           
  Impact                                                                        
  on                                                                            
  Non-GAAP                                                                      
  adjustm…                                                                      
  Restruc…                                                                      
  and                                 11           17                           
  other                                                                         
  charges                                                                       
  Adjusted                                                                      
  Provisi…                                                                      
  for                  $             123     $     79                           
  Income                                                                        
  Taxes,                                                                        
  Non-GAAP                                                                      
  Adjusted                                                                      
  ETR,                              31.9  %      40.5  %                        
  Non-GAAP                                                                      
  Diluted                                                                       
  Net                                                                           
  Earnings             $             .64     $    .13                    100+%  
  Per                                                                           
  Common                                                                        
  Share                                                                         
  Non-GAAP                                                                      
  Adjustm…                                                                      
  Restruc…                                                                      
  and                                .08          .19                           
  other                                                                         
  charges                                                                       
  Adjusted                                                                      
  Diluted                                                                       
  Net                                                                           
  Earnings             $             .72     $    .32                    100+%  
  Per                                                                           
  Common                                                                        
  Share,                                                                        
  Non-GAAP                                                                      
  Impact                                                                        
  of                                                                            
  foreign                            .01            —                           
  currency                                                                      
  transla…                                                                      
  Adjusted                                                                      
  Diluted                                                                       
  Net                                                                           
  Earnings                                                                      
  Per                  $             .73     $    .32                    100+%  
  Common                                                                        
  Share,                                                                        
  Non-GAAP                                                                      
  constant                                                                      
  currency                                                                      
  1Percen…                                                                      
  are                                                                           
  calcula…                                                                      
  on an                                                                         
  individ…                                                                      
  basis.                                                                        
                                                                                
                                                                                
  Reconciliation of                                                             
  Certain Consolidated                                                          
  Statements of Cash                                                            
  Flows Accounts                                                                
  Cash Flows from                                                               
  Operating Activities                                                          
  to Free Cash Flow                        Three Months Ended                   
  (Unaudited)             ($ in millions)  September 30        2026       2025  
 ────────────────────────────────────────────────────────────────────────────── 
  Net cash flows used                                                           
  for operating                            $                   -166    $  -340  
  activities                                                                    
  Less: capital                                                 -69        -96  
  expenditures                                                                  
  Free cash flow                           $                   -235    $  -436  
                                                                                
                
  Page 17 of19  
                
                                                                                
  CONDENSED                                                                     
  CONSOLIDAT…                                                                   
  BALANCE                                                                       
  SHEETS                                                                        
  (Unaudited,                                                                   
  except                                                                        
  where                       September                              September  
  noted)                       30, 2026       June 30, 2026           30, 2025  
 ────────────────────────────────────────────────────────────────────────────── 
  ($ in          -Audited                                                       
  millions)                                                                     
  ASSETS                                                                        
  Cash and                                                                      
  cash           $                3,198    $          3,498    $         2,219  
  equivalents                                                                   
  Accounts                                                                      
  receivable,                     1,914               1,518              1,884  
  net                                                                           
  Inventory                                                                     
  and                             2,147               1,999              2,062  
  promotional                                                                   
  merchandise                                                                   
  Prepaid                                                                       
  expenses                                                                      
  and other                         565                 597                549  
  current                                                                       
  assets                                                                        
  Total                                                                         
  current                         7,824               7,612              6,714  
  assets                                                                        
  Property,                                                                     
  plant and                       2,707               2,805              3,065  
  equipment,                                                                    
  net                                                                           
  Operating                                                                     
  lease                           1,752               1,740              1,889  
  right-of-u…                                                                   
  assets                                                                        
  Other                           7,680               7,605              7,661  
  assets                                                                        
  Total          $               19,963    $         19,762    $        19,329  
  assets                                                                        
  LIABILITIES                                                                   
  AND EQUITY                                                                    
  Current        $                  503    $            503    $             3  
  debt                                                                          
  Accounts                        1,472               1,578              1,289  
  payable                                                                       
  Operating                                                                     
  lease                             392                 399                415  
  liabilities                                                                   
  Other                                                                         
  accrued                         3,888               3,751              3,376  
  liabilities                                                                   
  Total                                                                         
  current                         6,255               6,231              5,083  
  liabilities                                                                   
  Long-term                       6,748               6,803              7,320  
  debt                                                                          
  Long-term                                                                     
  operating                       1,557               1,541              1,684  
  lease                                                                         
  liabilities                                                                   
  Other                                                                         
  noncurrent                      1,365               1,381              1,352  
  liabilities                                                                   
  Total                                                                         
  noncurrent                      9,670               9,725             10,356  
  liabilities                                                                   
  Total                           4,038               3,806              3,890  
  equity                                                                        
  Total                                                                         
  liabilities    $               19,963    $         19,762    $        19,329  
  and equity                                                                    
                                                                                
                
  Page 18 of19  
                
                                                                                
  SELECT CASH FLOW DATA                    Three Months Ended                   
  (Unaudited)             ($ in millions)  September 30        2026       2025  
 ────────────────────────────────────────────────────────────────────────────── 
  Net earnings                             $                    233    $    47  
  Adjustments to                                                                
  reconcile net earnings                                                        
  to                                                                            
  net cash flows from                                                           
  operating                                                                     
  activities:                                                                   
  Depreciation and                                              191        200  
  amortization                                                                  
  Deferred income taxes                                         -71        -34  
  Other items                                                    93         82  
  Changes in operating                                                          
  assets and                                                                    
  liabilities:                                                                  
  Increase in accounts                                         -399       -358  
  receivable, net                                                               
  (Increase) decrease in                                                        
  inventory and                                                -146          6  
  promotional                                                                   
  merchandise                                                                   
  Increase in other                                              -6        -11  
  assets, net                                                                   
  Decrease in accounts                                                          
  payable and other                                             -61       -272  
  liabilities, net                                                              
  Net cash flows used                                                           
  for operating                            $                   -166    $  -340  
  activities                                                                    
  Other Investing and                                                           
  Financing Uses:                                                               
  Capital expenditures                     $                    -69    $   -96  
  Dividends paid to                                            -126       -127  
  stockholders                                                                  
  Payment of deferred                                             —       -150  
  consideration                                                                 
  Supplemental cash flow                                                        
  information:                                                                  
  Cash paid for interest                   $                     56    $    62  
  Cash paid for income                                           29        148  
  taxes                                                                         
                                                                                
                                      ###                                       
                
  Page 19 of19  
                

Work on EL in a spreadsheet: Excel workbook (a sheet per section, ten years by column, charts, links to the filings) · CSV. For a Google Sheet that stays up to date, paste =IMPORTDATA("https://tickdelta.com/company/EL/export.csv") into a cell.