Upgrade to SI Premium - Free Trial

Strong Fiscal 2022 Third Quarter Results Amid Market Headwinds

May 3, 2022 6:45 AM

Net Sales Increased 10% and Diluted EPS Increased 24% to $1.53

Organic Net Sales1 Grew 9% and Adjusted Diluted EPS Rose 18% in Constant Currency

Western Markets and Brick-and-Mortar Outperformed

NEW YORK--(BUSINESS WIRE)-- The Estée Lauder Companies Inc. (NYSE: EL) today reported net sales of $4.25 billion for its third quarter ended March 31, 2022, an increase of 10% from $3.86 billion in the prior-year period. Organic net sales increased 9%. Net sales grew in every product category, largely reflecting continued recovery in brick-and-mortar retail stores, driven by double-digit growth in The Americas and Europe, the Middle East & Africa (“EMEA”) regions, as well as growth in global online2. The Company delivered strong sales growth in the context of increased COVID-related restrictions in China beginning mid-March 2022. These temporary restrictions reduced consumer traffic and travel as well as limited the Company’s capacity to ship orders from its distribution facilities.

The Company reported net earnings3 of $0.56 billion, compared with net earnings3 of $0.46 billion in the prior-year period. Diluted net earnings per common share was $1.53, compared with $1.24 reported in the prior-year period. Excluding restructuring and other charges and adjustments as detailed on page 3, adjusted diluted earnings per common share was $1.90, an 18% increase in constant currency.

Fabrizio Freda, President and Chief Executive Officer said, “We delivered strong sales growth and better-than-expected profitability in the third quarter of fiscal 2022 in the face of accelerated headwinds as the quarter evolved, including COVID restrictions in the Asia/Pacific region. Every category grew organically, led by Fragrance’s outstanding performance globally and the makeup renaissance in western markets. Eleven brands contributed double-digit organic sales growth and further demonstrated our diversification, empowered by our multiple engines of growth strategy. Consumer demand remained robust even in this more inflationary environment.

________________

1

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 impacts from currency. We believe the Non-GAAP measure of organic net sales growth provides year-over-year sales comparisons on a consistent basis. See page 2 for reconciliations to GAAP.

2

Online sales discussed throughout includes sales of our products from our websites and third-party platforms, as well as estimated sales of our products sold through our retailers’ websites.

3

Net earnings attributable to The Estée Lauder Companies Inc. which excludes net (earnings) attributable to noncontrolling interests, as well as redeemable noncontrolling interest beginning in the fourth quarter of fiscal 2021.

“The Americas and EMEA regions outperformed our overall sales growth. We capitalized on re-opening to deliver double-digit organic sales growth, leveraging our high-touch services, breakthrough innovation, and desirable hero franchises. In the Asia/Pacific region, several markets prospered, led by Japan while our China results were pressured by COVID restrictions.”

Freda concluded, “Given our outstanding performance year-to-date, we expect to deliver a record year in fiscal 2022 despite temporary COVID-driven headwinds that reduced our fourth quarter outlook. We are confident that our business in China will rebound when COVID abates and accelerate our momentum.”

COVID-19 Business Update
The COVID-19 pandemic continued to disrupt the Company’s operating environment globally, primarily impacting retail traffic, travel, supply chain, inventory levels and other logistics during the fiscal 2022 third quarter. The resurgence of COVID-19 cases in many Chinese provinces led to restrictions late in the fiscal 2022 third quarter to prevent further spread of the virus. Consequently, retail traffic, travel, and distribution capabilities were temporarily curtailed. The Company’s distribution facilities in Shanghai operated with limited capacity to fulfill brick-and-mortar and online orders beginning in mid-March 2022.

Fiscal 2022 Third Quarter Results
Organic net sales growth represents net sales growth excluding returns associated with restructuring and other activities; non-comparable impacts of acquisitions, divestitures and brand closures (notably the acquisition of the majority interest in DECIEM and closure of BECCA); as well as the impacts from currency. Category and region commentary reflect organic performance.

Reconciliation between GAAP and Non-GAAP Net Sales Growth
(Unaudited)

Three Months Ended
March 31, 2022

As Reported - GAAP(1)

10

%

Organic, Non-GAAP(2)

9

%

Impact of acquisitions, divestitures and brand closures, net

2

Impact of foreign currency

(1

)

Returns associated with restructuring and other activities

As Reported - GAAP(1)

10

%

(1)Includes returns associated with restructuring and other activities

(2)Organic net sales growth represents net sales growth excluding returns associated with restructuring and other activities; non-comparable impacts of acquisitions, divestitures and brand closures (notably DECIEM and BECCA); as well as the impacts from currency.

Adjusted diluted earnings per common share excludes restructuring and other charges and adjustments as detailed in the following table.

Reconciliation between GAAP and Non-GAAP - Diluted Earnings Per Share (“EPS”)
(Unaudited)

Three Months Ended

March 31

2022

2021

Growth

As Reported EPS - GAAP(1)

$

1.53

$

1.24

24

%

Non-GAAP

Restructuring and other charges

.05

.31

Changes in fair value of contingent consideration

Change in fair value of acquisition-related stock options (less the portion attributable to

redeemable noncontrolling interest)

(.13

)

Other intangible and long-lived asset impairments

.45

.07

Adjusted EPS - Non-GAAP

$

1.90

$

1.62

17

%

Impact of foreign currency on earnings per share

.01

Adjusted Constant Currency EPS - Non-GAAP

$

1.91

$

1.62

18

%

(1)Includes restructuring and other charges and adjustments

Net sales in the Company’s product categories and regions outside of the United States were unfavorably impacted by a stronger U.S. dollar in relation to most currencies. Operating income was favorably impacted by the stronger U.S. dollar.

Total reported operating income was $0.74 billion, a 20% increase from $0.62 billion in the prior-year period. Adjusted operating income in constant currency increased 16%, primarily reflecting higher net sales and excluding the following items:

Results by Product Category
(Unaudited)

Three Months Ended March 31

Net Sales

Percentage Change

Operating
Income (Loss)

Percentage
Change

($ in millions)

2022

2021

Reported
Basis

Constant
Currency

2022

2021

Reported
Basis

Skin Care

$

2,395

$

2,259

6

%

7

%

$

667

$

804

(17

)%

Makeup

1,114

1,018

9

11

7

(72

)

100

+

Fragrance

579

454

28

31

105

47

100

+

Hair Care

147

128

15

17

(18

)

(17

)

(6

)

Other

11

15

(27

)

(27

)

(1

)

100

Subtotal

$

4,246

$

3,874

10

%

11

%

$

761

$

761

%

Returns/charges associated with

restructuring and other activities and

adjustments

(1

)

(10

)

(23

)

(145

)

Total

$

4,245

$

3,864

10

%

11

%

$

738

$

616

20

%

Organic Net Sales Growth - Reconciliation to GAAP
(Unaudited)

Three Months Ended March 31
2022 vs. 2021

Organic
Net Sales
Growth
(Non-GAAP)(1)

Impact of
Acquisitions,
Divestitures and
Brand Closures, Net

Impact of
Foreign Currency

Net Sales
Growth

(GAAP)

Skin Care

3

%

4

%

(1

)%

6

%

Makeup

12

(1

)

(2

)

9

Fragrance

31

(3

)

28

Hair Care

17

(2

)

15

Other

(33

)

6

(27

)

Subtotal

9

%

2

%

(1

)%

10

%

Returns associated with restructuring and other activities

Total

9

%

2

%

(1

)%

10

%

(1)Organic net sales growth represents net sales growth excluding returns associated with restructuring and other activities; non-comparable impacts of acquisitions, divestitures and brand closures (notably DECIEM and BECCA); as well as the impacts from currency.

Skin Care

Makeup

Fragrance

Hair Care

Results by Geographic Region
(Unaudited)

Three Months Ended March 31

Net Sales

Percentage Change

Operating
Income (Loss)

Percentage
Change

($ in millions)

2022

2021

Reported
Basis

Constant
Currency

2022

2021

Reported
Basis

The Americas

$

1,053

$

916

15

%

14

%

$

408

$

155

100

+%

Europe, the Middle East & Africa

1,990

1,706

17

19

281

361

(22

)

Asia/Pacific

1,203

1,252

(4

)

(3

)

72

245

(71

)

Subtotal

$

4,246

$

3,874

10

%

11

%

$

761

$

761

%

Returns/charges associated with restructuring and

other activities and adjustments

(1

)

(10

)

(23

)

(145

)

Total

$

4,245

$

3,864

10

%

11

%

$

738

$

616

20

%

Organic Net Sales Growth - Reconciliation to GAAP
(Unaudited)

Three Months Ended March 31
2022 vs. 2021

Organic
Net Sales
Growth
(Non-GAAP (1)

Impact of
Acquisitions,
Divestitures and
Brand Closures, Net

Impact of
Foreign
Currency

Net Sales
Growth

(GAAP)

The Americas

11

%

3

%

1

%

15

%

Europe, the Middle East & Africa

18

1

(2

)

17

Asia/Pacific

(4

)

1

(1

)

(4

)

Subtotal

9

%

2

%

(1

)%

10

%

Returns associated with restructuring and other activities

Total

9

%

2

%

(1

)%

10

%

(1)Organic net sales growth represents net sales growth excluding returns associated with restructuring and other activities; non-comparable impacts of acquisitions, divestitures and brand closures (notably DECIEM and BECCA); as well as the impacts from currency.

The Americas

Europe, the Middle East & Africa

Asia/Pacific

Nine-Month Results

Cash Flows

________________

4

Net earnings attributable to The Estée Lauder Companies Inc. which excludes net (earnings) attributable to noncontrolling interests, as well as redeemable noncontrolling interest beginning in the fourth quarter of fiscal 2021.

Outlook
The Company is revising its full fiscal year outlook, reflecting both outstanding performance year-to-date and additional headwinds that are impacting the fourth quarter of fiscal 2022, including the COVID-related restrictions in China, that are also affecting its travel retail business, and the impact of the invasion of Ukraine.

With multiple engines of growth across regions, brands, product categories and channels, the Company is well-positioned to continue to drive a gradual acceleration as COVID abates and market dynamics support it. The Company expects to invest in areas to support the acceleration, including advertising, online, research and development and supply chain, to drive growth in areas of opportunity and help nurture emerging trends in the rest of the business.

The full year outlook reflects the following assumptions:

The Company is mindful of ongoing risks related to the COVID-19 pandemic as well as risks related to social, economic and political matters, including restructurings and bankruptcies in the retail industry, geopolitical tensions, regulatory developments, global security issues, currency volatility, general economic challenges, including increasing inflationary pressures and supply chain disruptions, and changes in consumer preferences that affect consumer spending in certain countries, channels and travel corridors.

Longer-term, the Company expects to return to its growth targets of 6% to 8% sales growth, 50 basis points of operating margin expansion and double-digit adjusted diluted earnings per share growth in constant currency after a period of normalization as the impacts of the COVID-19 pandemic subside.

Full Year Fiscal 2022

Sales Outlook

Earnings per Share Outlook

Reconciliation between GAAP and Non-GAAP - Net Sales Growth
(Unaudited)

Twelve Months Ending

June 30, 2022(F)

As Reported - GAAP(1)

7% - 9

%

Organic, Non-GAAP(2)

5% - 7

%

Impact of acquisitions, divestitures and brand closures, net

2

Impact of foreign currency

Returns associated with restructuring and other activities

As Reported - GAAP(1)

7% - 9

%

(1)Includes returns associated with restructuring and other activities

(2)Organic net sales growth represents net sales growth excluding returns associated with restructuring and other activities; non-comparable impacts of already announced acquisitions, divestitures and brand closures; as well as the impacts from currency.

(F)Represents forecast

Reconciliation between GAAP and Non-GAAP - Diluted Earnings Per Share (“EPS”)
(Unaudited)

Twelve Months Ending

June 30

2022(F)

2021

Variance

Forecasted/As Reported EPS - GAAP(1)

$6.54 - $6.70

$

7.79

(16%) - (14

%)

Non-GAAP

Restructuring and other charges

.12 - .18

.48

Changes in fair value of contingent consideration

(.01

)

Change in fair value of acquisition-related stock options (less the portion attributable to

redeemable noncontrolling interest)

(.12

)

.09

Goodwill, other intangible and long-lived asset impairments

.45

.40

Other income

(2.30

)

Forecasted/Adjusted EPS - Non-GAAP

$7.05 - $7.15

$

6.45

9% - 11

%

Impact of foreign currency

(.05

)

Forecasted Adjusted Constant Currency EPS - Non-GAAP

$7.00 - $7.10

$

6.45

8% - 10

%

(1)Includes restructuring and other charges and adjustments

(F)Represents forecast

Conference Call The Estée Lauder Companies will host a conference call at 9:30 a.m. (ET) today, May 3, 2022 to discuss its results. The dial-in number for the call is 888-294-4716 in the U.S. or 706-902-0101 internationally (conference ID number: 9349743). The call will also be webcast live at http://www.elcompanies.com/investors/events-and-presentations.

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 our 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, our 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.

Factors that could cause actual results to differ materially from our forward-looking statements include the following:

(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 our 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 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 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, 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)

impacts attributable to the COVID-19 pandemic, including disruptions to our global business;

(12)

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;

(13)

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)

changes in product mix to products which are less profitable;

(15)

the Company’s ability to acquire, develop or implement new information and distribution technologies and initiatives on a timely basis and within the Company’s cost estimates and the Company’s ability to maintain continuous operations of such systems and the security of data and other information that may be stored in such systems or other systems or media;

(16)

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;

(17)

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)

the timing and impact of acquisitions, investments and divestitures; and

(19)

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, 2021.

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. The Company’s products are sold in approximately 150 countries and territories under brand names including: Estée Lauder, Aramis, Clinique, Lab Series, Origins, Tommy Hilfiger, M·A·C, La Mer, Bobbi Brown, Donna Karan New York, DKNY, Aveda, Jo Malone London, Bumble and bumble, Michael Kors, Darphin Paris, TOM FORD BEAUTY, Smashbox, Ermenegildo Zegna, AERIN, Le Labo, Editions de Parfums Frédéric Malle, GLAMGLOW, KILIAN PARIS, Too Faced, Dr.Jart+, and the DECIEM family of brands, including The Ordinary and NIOD.

ELC-F
ELC-E

CONSOLIDATED STATEMENT OF EARNINGS

(Unaudited)

Three Months Ended
March 31

Percentage
Change

Nine Months Ended
March 31

Percentage
Change

($ in millions, except per share data)

2022

2021

2022

2021

Net sales(A)

$

4,245

$

3,864

10

%

$

14,176

$

12,279

15

%

Cost of sales(A)

994

939

6

3,274

2,848

15

Gross profit

3,251

2,925

11

10,902

9,431

16

Gross margin

76.6

%

75.7

%

76.9

%

76.8

%

Operating expenses

Selling, general and administrative(B)

2,275

2,145

6

7,554

6,761

12

Restructuring and other charges(A)

22

131

(83

)

41

172

(76

)

Goodwill impairment(C)

100

54

(100

)

Impairment of other intangible and long-lived assets(C)

216

33

100

+

216

60

100

+

Total operating expenses

2,513

2,309

9

7,811

7,047

11

Operating expense margin

59.2

%

59.8

%

55.1

%

57.4

%

Operating income

738

616

20

3,091

2,384

30

Operating income margin

17.4

%

15.9

%

21.8

%

19.4

%

Interest expense

41

43

(5

)

125

131

(5

)

Interest income and investment income, net

5

9

(44

)

19

40

(53

)

Other components of net periodic benefit cost

(1

)

2

(100

+)

(2

)

12

(100

+)

Other income

1

100

Earnings before income taxes

703

580

21

2,988

2,281

31

Provision for income taxes

130

122

7

630

421

50

Net earnings

573

458

25

2,358

1,860

27

Net earnings attributable to noncontrolling interests

(3

)

(2

)

(50

)

(8

)

(8

)

Net earnings attributable to redeemable noncontrolling

interest

(12

)

100

(12

)

100

Net earnings attributable to The Estée Lauder Companies

Inc.

$

558

$

456

22

%

$

2,338

$

1,852

26

%

Net earnings attributable to The Estée Lauder Companies

Inc. per common share

Basic

$

1.55

$

1.25

24

%

$

6.48

$

5.10

27

%

Diluted

$

1.53

$

1.24

24

%

$

6.39

$

5.03

27

%

Weighted-average common shares outstanding

Basic

359.2

363.6

360.7

362.9

Diluted

363.6

369.0

365.8

368.1

(A)In August 2020, the Company announced a two-year restructuring program, Post-COVID Business Acceleration Program (the “PCBA Program”), designed to realign its business to address the dramatic shifts to its distribution landscape and consumer behaviors in the wake of the COVID-19 pandemic. The PCBA Program will help improve efficiency and effectiveness by rebalancing resources to growth areas of prestige beauty. It will further strengthen the Company by building upon the foundational capabilities in which the Company has invested. The PCBA Program’s main areas of focus include accelerating the shift to online with the realignment of the Company’s distribution network reflecting freestanding store and certain department store closures, with a focus on North America and Europe, the Middle East & Africa; the reduction in brick-and-mortar point of sale employees and related support staff; and the redesign of the Company’s regional branded marketing organizations, plus select opportunities in global brands and functions. This program is expected to position the Company to better execute its long-term strategy while strengthening its financial flexibility. The Company plans to approve specific initiatives under the PCBA Program through fiscal 2022 and expects to substantially complete those initiatives through fiscal 2023. The Company expects that the PCBA Program will result in related restructuring and other charges totaling between $400 million and $500 million, before taxes.

The Company substantially completed initiatives approved under the Leading Beauty Program (the “LBF Program”) through fiscal 2021. Additional information about the LBF Program is included in the notes to consolidated financial statements in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2021.

(B)For the three and nine months ended March 31, 2022, the Company recorded $(60) million ($(48) million, less the portion attributable to redeemable noncontrolling interest and net of tax) and $(58) million ($(46) million, less the portion attributable to redeemable noncontrolling interest and net of tax), respectively, of income related to the change in fair value of acquisition-related stock options related to DECIEM. The Company recorded $2 million (gross and net of tax) of income within selling, general and administrative expenses for the nine months ended March 31, 2021 to reflect changes in the fair value of its contingent consideration related to its fiscal 2016 acquisition.

(C)During the fiscal 2022 third quarter, given the lower-than-expected results from international expansion to areas that continue to be impacted by COVID-19, the Company made revisions to the internal forecasts relating to its GLAMGLOW reporting unit. The Company concluded that the changes in circumstances in the reporting unit triggered the need for an interim impairment review of its trademark intangible asset. As of March 31, 2022, the remaining carrying value of the trademark intangible asset was not recoverable and the Company recorded an impairment charge of $11 million reducing the carrying value to zero.

During the fiscal 2022 third quarter, given the lower-than-expected growth within key geographic regions and channels for Dr.Jart+ that continue to be impacted by the spread of COVID-19 variants and resurgence in cases and the potential future impacts relating to the uncertainty of the duration and severity of COVID-19 impacting the financial performance of the brand, the lower than expected growth in key retail channels for DECIEM, and the lower than expected results from international expansion to areas that continue to be impacted by COVID-19 for Too Faced, the Company made revisions to the internal forecasts relating to its Dr. Jart+, DECIEM and Too Faced reporting units.

The Company concluded that the changes in circumstances in the reporting units triggered the need for interim impairment reviews of their trademarks and goodwill. These changes in circumstances were also an indicator that the carrying amounts of Dr.Jart+’s, DECIEM’s and Too Faced’s long-lived assets, including customer lists, may not be recoverable. Accordingly, the Company performed interim impairment tests for the trademarks and a recoverability test for the long-lived assets as of February 28, 2022. The Company concluded that the carrying amounts of the long-lived assets were recoverable. For the Dr.Jart+ reporting unit, the Company also concluded that the carrying value of the trademark intangible asset exceeded its estimated fair value, which was determined utilizing the relief-from-royalty method to determine discounted projected future cash flows, and recorded an impairment charge. For the Too Faced and DECIEM reporting units, as the carrying values of the trademarks did not exceed their estimated fair values, which were determined utilizing the relief-from-royalty method to determine discounted projected future cash flows, the Company did not record impairment charges. As of March 31, 2022, the estimated fair values of Too Faced’s and DECIEM’s trademarks exceeded their carrying values by 13% and 3%, respectively. For the Too Faced and DECIEM trademark intangible assets, if all other assumptions are held constant, an increase of 100 basis points and 50 basis points, respectively, in the weighted average cost of capital would result in an impairment charge. After adjusting the carrying values of the trademarks, the Company completed interim quantitative impairment tests for goodwill. As the estimated fair value of the Dr.Jart+, DECIEM and Too Faced reporting units were in excess of their carrying values, the Company concluded that the carrying amounts of the goodwill were recoverable and did not record a goodwill impairment charge related to these reporting units. The fair value of these reporting units were based upon an equal weighting of the income and market approaches, utilizing estimated cash flows and a terminal value, discounted at a rate of return that reflects the relative risk of the cash flows, as well as valuation multiples derived from comparable publicly traded companies that are applied to operating performance of the reporting units. The significant assumptions used in these approaches include revenue growth rates and profit margins, terminal values, weighted average cost of capital used to discount future cash flows and royalty rates for trademarks. The most significant unobservable input used to estimate the fair value of the Dr. Jart+ trademark intangible asset was the weighted-average cost of capital, which was 10.5%.

For the three and nine months ended March 31, 2022, other intangible asset impairment charges were $216 million ($164 million, less the portion attributable to noncontrolling interest and net of tax), with an impact of $.45 per common share in both periods.

During November 2020, given the actual and the estimate of the potential future impacts relating to the uncertainty of the duration and severity of COVID-19 impacting the Company and lower than expected results from geographic expansion, the Company made further revisions to the internal forecasts relating to its GLAMGLOW reporting unit, triggering a need for an interim impairment review. As a result of this review, the Company recorded $81 million ($63 million, net of tax) of goodwill and other intangible asset impairments, with an impact of $.18 per common share for the nine months ended March 31, 2021.

During March 2021, the Company recognized $33 million ($27 million, net of tax) of long-lived asset impairments, included in impairments of other intangible and long-lived assets, in the accompanying consolidated statements of earnings (loss) for the three and nine months ended March 31, 2021, related other assets (i.e. rights associated with commercial operating leases), operating lease ROU assets and the related property, plant and equipment in certain freestanding stores primarily in Europe due to the impact of the COVID-19 pandemic.

For the three months ended March 31, 2021, total long-lived asset impairment charges were $33 million with an impact of $.07 per common share, and for the nine months ended March 31, 2021, total goodwill, other intangible and long-lived asset impairment charges were $114 million with an impact of $.25 per common share.

Returns and Charges Associated With Restructuring and Other Activities and Other Adjustments
(Unaudited)

Three Months Ended March 31, 2022

Sales
Returns

Cost of
Sales

Operating Expenses

Total

After
Redeemable
Noncontrolling
Interest and Tax

Diluted
EPS

(In millions, except per share data)

Restructuring
Charges

Other Charges/
Adjustments

Leading Beauty Forward

$

$

$

(1

)

$

5

$

4

$

3

$

.01

PCBA Program

1

17

1

19

14

.04

Change in fair value of acquisition-related stock

options

(60

)

(60

)

(48

)

(.13

)

Other intangible asset impairments

216

216

164

.45

Total

$

1

$

$

16

$

162

$

179

$

133

$

.37

Nine Months Ended March 31, 2022

Sales
Returns

Cost of
Sales

Operating Expenses

Total

After
Redeemable
Noncontrolling
Interest and Tax

Diluted
EPS

(In millions, except per share data)

Restructuring
Charges

Other Charges/
Adjustments

Leading Beauty Forward

$

$

2

$

(2

)

$

13

$

13

$

10

$

.03

PCBA Program

3

(2

)

24

6

31

24

.06

Change in fair value of acquisition-related stock

options

(58

)

(58

)

(46

)

(.13

)

Other intangible asset impairments

216

216

164

.45

Other income

(1

)

(1

)

(1

)

Total

$

3

$

$

22

$

176

$

201

$

151

$

.41

Three Months Ended March 31, 2021

Sales
Returns

Cost of
Sales

Operating Expenses

Total

After Tax

Diluted
EPS

(In millions, except per share data)

Restructuring
Charges

Other Charges/
Adjustments

Leading Beauty Forward

$

$

(1

)

$

3

$

4

$

6

$

5

$

.01

PCBA Program

10

5

121

3

139

111

.30

Long-lived asset impairments

33

33

27

.07

Total

$

10

$

4

$

124

$

40

$

178

$

143

$

.38

Nine Months Ended March 31, 2021

Sales
Returns

Cost of
Sales

Operating Expenses

Total

After Tax

Diluted
EPS

(In millions, except per share data)

Restructuring
Charges

Other Charges/
Adjustments

Leading Beauty Forward

$

$

4

$

(7

)

$

9

$

6

$

5

$

.01

PCBA Program

10

5

167

3

185

144

.40

Changes in fair value of contingent consideration

(2

)

(2

)

(2

)

(.01

)

Goodwill, other intangible and long-lived asset

impairments

114

114

90

.25

Total

$

10

$

9

$

160

$

124

$

303

$

237

$

.65

Results by Product Category
(Unaudited)

Nine Months Ended March 31

Net Sales

Percentage Change

Operating
Income (Loss)

Percentage
Change

($ in millions)

2022

2021

Reported
Basis

Constant
Currency

2022

2021

Reported
Basis

Skin Care

$

8,003

$

7,113

13

%

12

%

$

2,466

$

2,453

1

%

Makeup

3,674

3,243

13

14

228

(115

)

100

+

Fragrance

1,987

1,478

34

35

446

248

80

Hair Care

475

418

14

14

(8

)

(10

)

100

+

Other

40

37

8

8

3

(1

)

100

+

Subtotal

$

14,179

$

12,289

15

%

15

%

$

3,135

$

2,575

22

%

Returns/charges associated with

restructuring and other activities and

adjustments

(3

)

(10

)

(44

)

(191

)

Total

$

14,176

$

12,279

15

%

15

%

$

3,091

$

2,384

30

%

Organic Net Sales Growth - Reconciliation to GAAP
(Unaudited)

Nine Months Ended March 31
2022 vs. 2021

Organic
Net Sales
Growth
(Non-GAAP)(1)

Impact of
Acquisitions,
Divestitures and
Brand Closures, Net

Impact of
Foreign
Currency

Net Sales
Growth

(GAAP)

Skin Care

7

%

5

%

1

%

13

%

Makeup

14

(1

)

13

Fragrance

35

(1

)

34

Hair Care

14

14

Other

3

5

8

Subtotal

13

%

2

%

%

15

%

Returns associated with restructuring and other activities

Total

13

%

2

%

%

15

%

(1)Organic net sales growth represents net sales growth excluding returns associated with restructuring and other activities; non-comparable impacts of acquisitions, divestitures and brand closures (notably DECIEM and BECCA); as well as the impacts from currency.

Results by Geographic Region
(Unaudited)

Nine Months Ended March 31

Net Sales

Percentage Change

Operating
Income (Loss)

Percentage
Change

($ in millions)

2022

2021

Reported
Basis

Constant
Currency

2022

2021

Reported
Basis

The Americas

$

3,547

$

2,837

25

%

25

%

$

1,044

$

256

100

+%

Europe, the Middle East & Africa

6,201

5,276

18

18

1,366

1,429

(4

)

Asia/Pacific

4,431

4,176

6

5

725

890

(19

)

Subtotal

$

14,179

$

12,289

15

%

15

%

$

3,135

$

2,575

22

%

Returns/charges associated with restructuring

and other activities and adjustments

(3

)

(10

)

(44

)

(191

)

Total

$

14,176

$

12,279

15

%

15

%

$

3,091

$

2,384

30

%

Organic Net Sales Growth - Reconciliation to GAAP
(Unaudited)

Nine Months Ended March 31
2022 vs. 2021

Organic
Net Sales
Growth
(Non-GAAP)(1)

Impact of
Acquisitions,
Divestitures and
Brand Closures, Net

Impact of
Foreign
Currency

Net Sales
Growth

(GAAP)

The Americas

19

%

6

%

%

25

%

Europe, the Middle East & Africa

16

2

18

Asia/Pacific

4

1

1

6

Subtotal

13

%

2

%

%

15

%

Returns associated with restructuring and other activities

Total

13

%

2

%

%

15

%

(1)Organic net sales growth represents net sales growth excluding returns associated with restructuring and other activities; non-comparable impacts of acquisitions, divestitures and brand closures (notably DECIEM and BECCA); as well as the impacts from currency.

This earnings release includes some non-GAAP financial measures relating to charges associated with restructuring and other activities and relating to organic net sales. Included herein are reconciliations between the non-GAAP financial measures and the most directly comparable GAAP measures for certain consolidated statements of earnings accounts before and after these items. The Company uses certain non-GAAP financial measures, among other financial measures, to evaluate its operating performance, which represent the way 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 make 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. Our 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 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 and diluted earnings per 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.

Reconciliation of Certain Consolidated Statements of Earnings Accounts
Before and After Returns, Charges and Other Adjustments
(Unaudited)

Three Months Ended March 31

2022

2021

% Change

($ in millions, except per
share data)

As
Reported

Returns/
Charges/
Adjustments

Non-
GAAP

Impact of
Foreign
Currency
Translation

Non-
GAAP,
Constant
Currency

As
Reported

Returns/
Charges/
Adjustments

Non-
GAAP

Non-
GAAP

Non-
GAAP,
Constant
Currency

Net sales

$

4,245

$

1

$

4,246

$

52

$

4,298

$

3,864

$

10

$

3,874

10

%

11

%

Cost of sales

994

994

13

1,007

939

(4

)

935

Gross profit

3,251

1

3,252

39

3,291

2,925

14

2,939

11

%

12

%

Gross margin

76.6

%

76.6

%

76.6

%

75.7

%

75.9

%

Operating expenses

2,513

(178

)

2,335

37

2,372

2,309

(164

)

2,145

9

%

11

%

Operating expense

margin

59.2

%

55.0

%

55.2

%

59.8

%

55.4

%

Operating income

738

179

917

2

919

616

178

794

15

%

16

%

Operating income

margin

17.4

%

21.6

%

21.4

%

15.9

%

20.5

%

Other income

Provision for income

taxes

130

58

188

188

122

35

157

20

%

20

%

Net earnings

attributable to The

Estée Lauder

Companies Inc.

$

558

$

133

$

691

$

3

$

694

$

456

$

143

$

599

15

%

16

%

Diluted EPS

$

1.53

$

.37

$

1.90

$

.01

$

1.91

$

1.24

$

.38

$

1.62

17

%

18

%

Nine Months Ended March 31

2022

2021

% Change

($ in millions, except per
share data)

As
Reported

Returns/
Charges/
Adjustments

Non-
GAAP

Impact of
Foreign
Currency
Translation

Non-
GAAP,
Constant
Currency

As
Reported

Returns/
Charges/
Adjustments

Non-
GAAP

Non-
GAAP

Non-
GAAP,
Constant
Currency

Net sales

$

14,176

$

3

$

14,179

$

(32

)

$

14,147

$

12,279

$

10

$

12,289

15

%

15

%

Cost of sales

3,274

3,274

(4

)

3,270

2,848

(9

)

2,839

Gross profit

10,902

3

10,905

(28

)

10,877

9,431

19

9,450

15

%

15

%

Gross margin

76.9

%

76.9

%

76.9

%

76.8

%

76.9

%

Operating expenses

7,811

(199

)

7,612

(5

)

7,607

7,047

(284

)

6,763

13

%

12

%

Operating expense

margin

55.1

%

53.7

%

53.8

%

57.4

%

55.0

%

Operating income

3,091

202

3,293

(23

)

3,270

2,384

303

2,687

23

%

22

%

Operating income

margin

21.8

%

23.2

%

23.1

%

19.4

%

21.9

%

Other income

1

(1

)

Provision for income

taxes

630

62

692

(6

)

686

421

66

487

42

%

41

%

Net earnings

attributable to The

Estée Lauder

Companies Inc.

$

2,338

$

151

$

2,489

$

(16

)

$

2,473

$

1,852

$

237

$

2,089

19

%

18

%

Diluted EPS

$

6.39

$

.41

$

6.80

$

(.04

)

$

6.76

$

5.03

$

.65

$

5.68

20

%

19

%

CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, except where noted)

March 31,
2022

June 30, 2021

March 31,
2021

($ in millions)

(Audited)

ASSETS

Cash and cash equivalents

$

3,836

$

4,958

$

6,399

Accounts receivable, net

2,209

1,702

1,735

Inventory and promotional merchandise

2,830

2,505

2,134

Prepaid expenses and other current assets

625

603

729

Total current assets

9,500

9,768

10,997

Property, plant and equipment, net

2,493

2,280

2,106

Operating lease right-of-use assets

2,034

2,190

2,212

Other assets

7,332

7,733

4,585

Total assets

$

21,359

$

21,971

$

19,900

LIABILITIES AND EQUITY

Current debt

$

269

$

32

$

471

Accounts payable

1,470

1,692

1,277

Operating lease liabilities

388

379

372

Other accrued liabilities

3,287

3,195

3,077

Total current liabilities

5,414

5,298

5,197

Long-term debt

5,188

5,537

5,487

Long-term operating lease liabilities

1,948

2,151

2,198

Other noncurrent liabilities

1,758

2,037

1,460

Total noncurrent liabilities

8,894

9,725

9,145

Redeemable noncontrolling interest

865

857

Total equity

6,186

6,091

5,558

Total liabilities and equity

$

21,359

$

21,971

$

19,900

SELECT CASH FLOW DATA

(Unaudited)

Nine Months Ended
March 31

($ in millions)

2022

2021

Net earnings

$

2,358

$

1,860

Adjustments to reconcile net earnings to net cash flows from operating

activities:

Depreciation and amortization

546

475

Deferred income taxes

(90

)

(103

)

Goodwill, other intangible and long-lived asset impairments

216

114

Other items

315

392

Changes in operating assets and liabilities:

Increase in accounts receivable, net

(548

)

(506

)

Decrease (increase) in inventory and promotional merchandise

(398

)

13

Increase in other assets, net

(61

)

(122

)

Increase (decrease) in accounts payable and other liabilities, net

(369

)

654

Net cash flows provided by operating activities

$

1,969

$

2,777

Other Investing and Financing Sources (Uses):

Capital expenditures

$

(658

)

$

(386

)

Settlement of net investment hedges

108

(175

)

Payments to acquire treasury stock

(1,998

)

(316

)

Dividends paid

(624

)

(561

)

Proceeds (repayments) of current debt, net

(4

)

(746

)

Proceeds from issuance of long-term debt, net

596

Investors: Rainey Mancini

[email protected]

Media: Jill Marvin

[email protected]

Source: The Estée Lauder Companies Inc.

Categories

Business Wire Press Releases

Next Articles