The Estée Lauder Companies Inc.
Consumer DefensiveNYSE:EL · New York Stock Exchange
+$1.67 today
Vol 1.65M · Avg 4.44M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$14.8B of revenue converted into -$248.0M of net income for the selected period. Gross margin is 73.3% and net margin is -2.1%, showing how much revenue survives after costs and taxes. EPS is $-0.70, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $14.3B -8.5% | $15.6B -1.9% | $15.9B -10.3% | $17.7B +9.4% | $16.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.7B -15.7% | $4.4B -3.1% | $4.6B +6.0% | $4.3B +12.3% | $3.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $10.6B -5.6% | $11.2B -1.4% | $11.3B -15.5% | $13.4B +8.5% | $12.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 73.9% +2.2pp | 71.7% +0.3pp | 71.3% -4.4pp | 75.7% -0.6pp | 76.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $316.0M | $0 | $0 | $0 -100.0% | $243.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $9.3B -3.5% | $9.6B +0.5% | $9.6B -3.2% | $9.9B +5.5% | $9.4B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $9.6B -6.0% | $10.2B +3.8% | $9.8B -4.1% | $10.3B +5.1% | $9.8B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $829.0M +0.5% | $825.0M +10.9% | $744.0M +2.3% | $727.0M +11.7% | $651.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $193.0M -90.2% | $2.0B -17.6% | $2.4B -39.0% | $3.9B -5.4% | $4.2B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 1.4% -11.3pp | 12.7% -2.4pp | 15.1% -7.1pp | 22.2% -3.5pp | 25.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $958.0M -1.2% | $970.0M -35.7% | $1.5B -52.4% | $3.2B +21.1% | $2.6B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 6.7% +0.5pp | 6.2% -3.3pp | 9.5% -8.4pp | 17.9% +1.7pp | 16.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $114.0M -31.7% | $167.0M +27.5% | $131.0M +336.7% | $30.0M -41.2% | $51.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $404.0M +6.9% | $378.0M +48.2% | $255.0M +52.7% | $167.0M -3.5% | $173.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$2.0B -909.1% | -$198.0M -76.8% | -$112.0M +16.4% | -$134.0M -118.8% | $713.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$1.0B -234.7% | $772.0M -44.7% | $1.4B -54.0% | $3.0B -8.9% | $3.3B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -7.3% -12.2pp | 4.9% -3.8pp | 8.8% -8.3pp | 17.1% -3.4pp | 20.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $93.0M -74.4% | $363.0M -6.2% | $387.0M -38.4% | $628.0M +37.7% | $456.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$1.1B -390.5% | $390.0M -61.2% | $1.0B -57.9% | $2.4B -16.7% | $2.9B | $4.9B | $4.8B | $4.7B |
| Net Margin | -7.9% -10.4pp | 2.5% -3.8pp | 6.3% -7.2pp | 13.5% -4.2pp | 17.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$3 -389.0% | $1 -61.2% | $3 -57.7% | $7 -16.1% | $8 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$3 -391.7% | $1 -61.3% | $3 -57.4% | $7 -15.9% | $8 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $360.1M +0.3% | $359.0M +0.3% | $357.9M -0.6% | $360.0M -0.8% | $362.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $360.1M -0.2% | $360.8M -0.0% | $360.9M -1.1% | $364.9M -0.9% | $368.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Ambev S.A.
NYSE:ABEV
$50.92B
Keurig Dr Pepper Inc.
NASDAQ:KDP
$42.89B
Archer-Daniels-Midland Company
NYSE:ADM
$38.34B
Sysco Corporation
NYSE:SYY
$37.87B
The Hershey Company
NYSE:HSY
$37.21B
Kenvue Inc.
NYSE:KVUE
$34.99B
Kimberly-Clark Corporation
NASDAQ:KMB
$34.18B
The Kraft Heinz Company
NASDAQ:KHC
$28.84B
JBS N.V.
NYSE:JBS
$27.76B
Church & Dwight Co., Inc.
NYSE:CHD
$23.07B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does EL generate?
The Estée Lauder Companies Inc. (EL) reported $14.29B of revenue in fiscal 2025.
Is EL profitable?
The Estée Lauder Companies Inc. (EL) reported -$1,133,000,000.00 of net income, with a net margin of -7.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.