Skip to content
OpenCapital
Get started
Income StatementBalance SheetCash FlowSegments
Estee Lauder Companies Inc. logo

Estee Lauder Companies Inc. Cash Flow Statement

Operating, investing, and financing cash movements

Estee Lauder Companies Inc. generated $1.8B in operating cash flow over the trailing twelve months. After $513.0M in capital expenditures, free cash flow was $1.3B. Free cash flow increased 0.4% year-over-year. Based on the Q1 2026 filing.

Net Cash From Operating (TTM)$1.8BNet Cash From Investing (TTM)-$519.0MNet Cash From Financing (TTM)-$810.0MCapital Expenditures (TTM)$513.0MDepreciation And Amortization Cf (TTM)$808.0MNet Change In Cash (TTM)-$272.0M
Latest FilingQ1 2026
Report Date2026-05-01
Market Cap$31.8B
ROE-5.95%

Operating

MetricQ2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Other non-cash income (expense)-$6M-$4M—$2M$10M-$15M
Stemcentrx Impairment Charge—————$0
Gain on sale of property, plant, and equipment-$1M-$3M-$14M$0-$3M-$7M
Restructuring Charges$6M$0$3M$3M$15M$24M
Other non-cash income (expense)-$6M-$4M—$2M$10M-$15M
Change in accounts payable——$251M-$204M-$35M—
Change in accounts receivable-$298M$156M-$307M$358M—$102M
Change in inventories-$142M-$83M—-$6M-$173M—
Change in other assets———$11M-$36M$129M
Change in other liabilities$202M-$121M-$22M-$79M$212M$258M
Other working capital changes-$6M-$4M—$2M$10M-$15M
Deferred income taxes-$213M-$42M-$62M-$34M$45M-$33M
Depreciation and amortization$207M$204M$210M$200M$197M$201M
Gain (loss) on sale of assets-$1M-$3M-$14M$0-$3M-$7M
Repositioning and Other (Gains) Charges$6M$0$3M$3M$15M$24M
Impairment charges$861M$0$425M——$0
Other Non-Cash Income (Expense)-$6M-$4M—$2M$10M-$15M
Other Non-cash Income (Expense)-$6M-$4M—$2M$10M-$15M
Other Non-cash Income (Expense)-$6M-$4M—$2M$10M-$15M
Net cash from operating activities$1.1B$284M$601M-$340M$1.1B$412M
Other non-cash income (expense)-$6M-$4M—$2M$10M-$15M
Accounts payable——$251M-$204M-$35M—
Decrease in operating lease assets and liabilities, net-$9M-$9M-$13M$11M—-$20M
Increase (Decrease) in Other Operating Assets———$11M-$36M$129M
Other Noncash Income (Expense)-$6M-$4M—$2M$10M-$15M
Payment for Pension and Other Postretirement Benefits$18M$19M—$28M$11M$15M
Repositioning and other charges$6M$0$3M$3M$15M$24M
Other Non-cash Income and Expense-$6M-$4M—$2M$10M-$15M
Pension and postretirement benefit expense$19M$21M$18M$21M$19M$18M
Pension contributions$18M$19M—$28M$11M$15M
Other Non-Cash Adjustments-$6M-$4M—$2M$10M-$15M
Other Non-Cash Income and Expense-$6M-$4M—$2M$10M-$15M
Impairment of Goodwill and Other Intangibles$861M$0$425M—$0$0
Stock-based compensation$106M$75M$49M$88M$94M$72M

Financing

MetricQ2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Payment for contingent consideration liability (financing)$0$0—$150M—$150M
Proceeds from commercial paper notes$0$0$0———
Proceeds from derivative instruments, financing—$10M—$9M—$10M
Proceeds from Commercial Paper$0$0$0———
Payment for Contingent Consideration (Financing)$0$0—$150M—$150M
Repayments of debt$501M$1M—$1M$1M$1M
Acquisition of redeemable noncontrolling interests$0$0$0———
Distributions to noncontrolling interests$5.3M$5.3M$5.3M———
Dividends paid$126M$126M$126M$127M$128M$126M
Payments for (proceeds from) hedge, financing activities-$5M-$5M-$5M———
Payments for Repurchase of Redeemable Noncontrolling Interest$0$0$0———
Payments to Noncontrolling Interests$5.3M$5.3M$5.3M———
Proceeds from Issuance of Commercial Paper$0$0$0———
Proceeds from issuance of long-term debt, net$0$0$0———
Repurchase of Redeemable Noncontrolling Interest$0$0$0———
Payment of Deferred Purchase Consideration$0$0—$150M—$150M
Proceeds from Derivative Financing Activities—$10M—$9M—$10M
Net cash from financing activities-$652M-$138M-$128M-$239M-$180M-$263M
Other financing activities$0$0—$150M—$150M
Proceeds from issuance of common stock———$39M$7M$7M
Repurchases of common stock$25M——$9M$58M$3M
Payments for Hedge Financing Activities-$5M-$5M-$5M———

Investing

MetricQ2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Capital expenditures$132M$122M$207M$96M$108M$102M
Proceeds from disposition of marketable securities and other investments$0$0—$3M——
Proceeds from disposals of property, plant and equipment$750K$750K$750K———
Hedge Investing Activities, Net$2M—$8M$23M——
Net cash from investing activities-$134M-$114M-$215M-$116M-$92M-$96M
Payments for Hedge Investing Activities$2M—$8M$23M——
Proceeds from maturities/sales of investments$0$0—$3M——
Proceeds from sale of property, plant and equipment$750K$750K$750K———
Purchases of investments———$0$0$0
Payments for (proceeds from) hedge, investing activities$2M—$8M$23M——

Free Cash Flow

MetricQ2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Free cash flow$925M$162M$394M-$436M$1B$310M

Other

MetricQ2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Effect of exchange rate changes on cash-$35M$13M$32M-$7M$10M-$9M
Contingent consideration (receivable) payable - financing activities$0$0—$150M—$150M
Net increase (decrease) in cash———-$702M$863M$44M
Proceeds from insurance settlements related to property and equipment—$0————

Supplemental

MetricQ2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Pension And Other Postretirement Benefit Expense$19M$21M$18M$21M$19M$18M