Cash flow generation remains inconsistent, with free cash flow margins oscillating between a peak of 26.0% in 2024Q2 and a deficit of 24.1% in 2025Q1.
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 | Jun'96 |
|---|
| Cash from Operations | 1.8B | 1.27B | 2.36B | 1.73B | 3.04B | 3.63B | 2.28B | 2.52B | 2.56B | 1.79B | 1.79B | 1.94B | 1.54B | 1.23B | 1.13B | 1.03B | 956.7M | 696M | 690.1M | 661.6M | 709.8M | 478.1M | 667.3M | 548.5M | 518M | 305.4M | 442.5M | 352.3M | 258.2M | 253.1M | 172M |
| Operating CF Margin % | - | 8.9% | 15.12% | 10.88% | 17.13% | 22.39% | 15.95% | 16.93% | 18.72% | 15.14% | 15.88% | 18.03% | 14% | 12.04% | 11.6% | 11.66% | 12.27% | 9.5% | 8.72% | 9.4% | 10.98% | 7.55% | 11.52% | 10.72% | 10.92% | 6.63% | 10.13% | 8.89% | 7.14% | 7.48% | 5.38% |
| Operating CF Growth % | 68.36% | -46.1% | 36.34% | -43.04% | -16.3% | 59.25% | -9.42% | -1.76% | 43.13% | 0.06% | -7.94% | 26.58% | 25.19% | 8.84% | 9.71% | 7.35% | 37.46% | 0.85% | 4.31% | -6.79% | 48.46% | -28.35% | 21.66% | 5.89% | 69.61% | -30.98% | 25.6% | 36.44% | 2.02% | 47.15% | 6.77% |
| Net Income | -248M | -1.13B | 390M | 1.01B | 2.39B | 2.87B | 684M | 1.78B | 1.11B | 1.25B | 1.11B | 1.09B | 1.2B | 1.02B | 856.9M | 700.8M | 478.3M | 218.4M | 473.8M | 448.7M | 324.5M | 409.9M | 375.4M | 319.8M | 191.9M | 305.2M | 314.1M | 272.9M | 236.8M | 197.6M | 160.4M |
| Depreciation & Amortization | 819M | 829M | 825M | 733M | 715M | 651M | 611M | 557M | 531M | 464M | 414.7M | 409.3M | 384.6M | 336.9M | 295.8M | 294.4M | 263.7M | 254M | 250.7M | 207.2M | 198.4M | 196.7M | 191.7M | 174.8M | 162M | 162.9M | 146.8M | 117.3M | 97.5M | 76M | 58.8M |
| Stock-Based Compensation | 254M | 304M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -84M | -396M | -265M | -186M | -149M | -230M | -143M | -66M | 175M | -118M | -94M | -52.6M | -56.4M | -76.1M | -22.1M | -24.5M | -24.7M | -108.2M | -115.6M | 9.9M | -74.3M | 104.9M | 18.3M | 36.5M | -22.6M | 4.7M | -5.5M | -4.2M | -12.2M | -12.6M | -5.3M |
| Other Non-Cash Items | 543M | 1.32B | 779M | 534M | 637M | -214M | 1.14B | 243M | 184M | 184M | 208.5M | 149.5M | 198.2M | 154M | 53.7M | 89.9M | 82M | 146.4M | 37.3M | 60.5M | 37.3M | 14.1M | 432.8M | 9.1M | 84.1M | 31.9M | 1.7M | 8.3M | 4.9M | 41.4M | 40M |
| Working Capital Changes | 514M | 349M | 631M | -356M | -554M | 554M | -11M | -2M | 564M | 11M | 145M | 349M | -195.3M | -208.3M | -57.6M | -33.6M | 157.4M | 204.7M | -3.3M | -64.7M | 223.9M | -247.5M | 66.8M | 12.9M | 103.9M | -199.3M | -14.6M | -42M | -68.8M | -20.8M | -81.9M |
| Change in Receivables | 79M | 230M | -285M | 185M | -10M | -398M | 625M | -169M | -105M | -92M | -101M | 103.2M | -196.2M | -113M | -178.4M | -124.7M | 79.2M | 103.8M | -86.5M | -68M | 14.6M | -106.6M | -18.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 104M | 184M | 766M | -64M | -602M | -140M | -3M | -375M | -147M | -85M | -69M | -26.2M | -156.8M | -134.5M | -41.2M | -95.1M | -60.8M | 125.7M | -70.7M | -70.8M | 1.9M | -105.1M | -45.7M | -15.7M | 102.2M | -102.1M | -31.3M | 0 | -71.8M | 4.4M | -75.1M |
| Change in Payables | 83M | 21M | -38M | -333M | 210M | 440M | -308M | 319M | 349M | 54M | 101.4M | 146.5M | 34M | -8.7M | 68.3M | -17M | 103.6M | -11.9M | 17.1M | 46.4M | 9.1M | -23.9M | 29.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -519M | -644M | -1.71B | -3.22B | -960M | -1.86B | -1.7B | 473M | -358M | -2.21B | -1.27B | -1.62B | -511.6M | -465.5M | -428.3M | -606.9M | -281.4M | -339.5M | -478.5M | -373.8M | -303.2M | -237M | -208M | -192.5M | -217M | -206.3M | -374.3M | -200.3M | -577.2M | -130.7M | -74.5M |
| Capital Expenditures | -513M | -602M | -919M | -3.29B | -1.04B | -637M | -623M | -744M | -629M | -504M | -525.3M | -473M | -510.2M | -461M | -420.7M | -351M | -270.6M | -279.8M | -357.8M | -312.1M | -260.6M | -229.6M | -206.5M | -163.1M | -203.2M | -192.2M | -180.9M | -192.9M | -580.5M | -82.9M | -63.4M |
| CapEx % of Revenue | 3.46% | 4.21% | 5.89% | 20.67% | 5.86% | 3.93% | 4.36% | 5.01% | 4.6% | 4.26% | 4.66% | 4.39% | 4.65% | 4.53% | 4.33% | 3.98% | 3.47% | 3.82% | 4.52% | 4.43% | 4.03% | 3.62% | 3.57% | 3.19% | 4.28% | 4.17% | 4.14% | 4.87% | 16.04% | 2.45% | 1.98% |
| Acquisitions | 0 | -18M | -745M | 0 | -18M | -1.06B | -1.05B | 2M | 0 | -1.67B | -101.3M | -241M | -9.2M | -8.7M | -7.6M | -256.1M | -10.7M | -68.5M | -116M | -61.2M | -42.4M | -7.1M | -1.4M | -50.4M | -18.5M | -16M | -180.5M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -9M | -23M | -23M | 80M | 108M | -120M | -23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -600K | 0 | 0 | 0 | 4.7M | 0 | 0 | 0 | 0 | 0 | -24.4M |
| Cash from Financing | -810M | -1.12B | -1.29B | 1.59B | -3.02B | -1.89B | 1.46B | -2.17B | -1.17B | 630M | -604.9M | -894.8M | -856.9M | -611.5M | -585.1M | -313.1M | -406.1M | 125.8M | -78.1M | -411.6M | -594.6M | -300.4M | -216M | -550.4M | -121.8M | -63.5M | -87.9M | -73.2M | 345.2M | -116.8M | -113.4M |
| Debt Issued (Net) | -4M | -505M | -366M | 2.7B | -22M | -611M | 2.71B | -172M | -10M | 1.35B | 604.2M | 294.7M | -6.7M | 54.6M | 68.6M | -16.1M | -234.7M | 194.1M | 48.9M | 553.4M | -179.8M | 156.1M | 0 | -132.9M | -8.8M | -5.7M | -7.4M | -11.5M | 398.6M | -96.4M | -66.7M |
| Equity Issued (Net) | -43M | -20M | 5M | -183M | -2.16B | -518M | -713M | -1.36B | -577M | -272M | -889.9M | -881.4M | -667.2M | -387.7M | -592.7M | -396.6M | -266.7M | -62.6M | -129.6M | -1B | -400.5M | -358M | 0 | -335.8M | -42M | 13.2M | -9.6M | 1.9M | 200K | 43M | 60.6M |
| Dividends Paid | -507M | -618M | -947M | -925M | -840M | -753M | -503M | -609M | -546M | -486M | -422.5M | -349.9M | -301.8M | -419.2M | -204M | -148M | -109.1M | -116.7M | -106.6M | -103.6M | -85.4M | -98.5M | -76.3M | -81.7M | -71M | -71M | -70.9M | -63.6M | -53.6M | -63.4M | -107.3M |
| Share Repurchases | 0 | -35M | -35M | -271M | -2.31B | -733M | -893M | -1.55B | -759M | -413M | -889.9M | -982.8M | -667.2M | -387.7M | -592.7M | -396.6M | -266.7M | -62.6M | -129.6M | -1B | -400.5M | -438.6M | -115.9M | -352.5M | -49.7M | -100K | -23.6M | -12.7M | 0 | 0 | 0 |
| Other Financing | -256M | 20M | 18M | 0 | 0 | -10M | -28M | -29M | -39M | 42M | 103.3M | 41.8M | 118.8M | 140.8M | 143M | 247.6M | 204.4M | 102.7M | 109.2M | 142.9M | 71.1M | -8.4M | 7.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 495M | -474M | -634M | 72M | -1B | -64M | 2.04B | 806M | 1.04B | 222M | -107.3M | -607.7M | 133.4M | 148M | 94.7M | 132.3M | 256.2M | 462.8M | 148M | -114.9M | -184.7M | -58.3M | 247.5M | -182.8M | 200.2M | 26.4M | -27.2M | 70M | 21.9M | 800K | -13.1M |
| Free Cash Flow | 1.28B | 670M | 1.44B | -1.56B | 2B | 2.99B | 1.66B | 1.77B | 1.94B | 1.3B | 1.26B | 1.47B | 1.02B | 765.3M | 706M | 676M | 686.1M | 416.2M | 332.3M | 349.5M | 449.2M | 248.5M | 460.8M | 385.4M | 314.8M | 113.2M | 261.6M | 159.4M | -322.3M | 170.2M | 108.6M |
| FCF Margin % | 8.66% | 4.69% | 9.23% | -9.79% | 11.28% | 18.46% | 11.59% | 11.93% | 14.21% | 10.96% | 11.22% | 13.64% | 9.34% | 7.52% | 7.27% | 7.67% | 8.8% | 5.68% | 4.2% | 4.97% | 6.95% | 3.92% | 7.96% | 7.53% | 6.64% | 2.46% | 5.99% | 4.02% | -8.91% | 5.03% | 3.4% |
| FCF Growth % | 35.55% | -53.5% | 192.49% | -177.9% | -33.2% | 80.69% | -6.54% | -8.8% | 50% | 2.58% | -14.07% | 43.44% | 33.93% | 8.4% | 4.44% | -1.47% | 64.85% | 25.25% | -4.92% | -22.2% | 80.76% | -46.07% | 19.56% | 22.43% | 178.09% | -56.73% | 64.12% | 149.46% | -289.37% | 56.72% | -5.65% |
| FCF per Share | 3.52 | 1.86 | 3.99 | -4.32 | 5.48 | 8.13 | 4.52 | 4.79 | 5.17 | 3.47 | 3.35 | 3.81 | 2.61 | 1.94 | 1.78 | 1.68 | 1.71 | 1.05 | 0.84 | 0.84 | 1.03 | 0.54 | 0.99 | 0.82 | 0.65 | 0.23 | 0.54 | 0.33 | -0.67 | 0.36 | 0.31 |
| FCF Conversion (FCF/Net Income) | -5.18x | -1.12x | 6.05x | 1.72x | 1.27x | 1.27x | 3.33x | 1.41x | 2.31x | 1.43x | 1.61x | 1.78x | 1.27x | 1.20x | 1.31x | 1.47x | 2.00x | 3.19x | 1.46x | 1.47x | 2.91x | 1.18x | 1.95x | 1.72x | 2.70x | 1.00x | 1.41x | 1.29x | 1.09x | 1.28x | 1.07x |
| Interest Paid | 278M | 353M | 359M | 235M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | -173M | 630M | 550M | 665M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working Capital Volatility
As reported in recent financial filings, the relationship between net income and operating cash flow remains highly erratic, with OCF/NI ratios swinging from -7.23 in 2026Q1 to 4.63 in 2026Q3, suggesting that reported earnings are currently poor proxies for the company's underlying cash generation capabilities.
The extreme variance in the conversion ratio indicates that non-cash charges and significant working capital swings are obscuring the true operational performance of the business. Investors should monitor whether this disconnect is a temporary byproduct of the ongoing restructuring plan or a sign of deteriorating cash conversion efficiency.
Based on the provided cash flow data, EL's free cash flow trajectory has been inconsistent, oscillating between a peak of $1.1B in 2026Q2 and a deficit of $811M in 2025Q1, which reflects the company's struggle to maintain stable cash margins amidst significant operational headwinds.
The inability to sustain positive free cash flow across consecutive quarters suggests that the company's current cost structure is highly sensitive to revenue fluctuations. This volatility warrants further investigation into whether the business can achieve a predictable cash flow profile without a sustained recovery in its core travel retail segment.
According to recent SEC filings, working capital changes have become the primary driver of cash flow volatility, with quarterly fluctuations ranging from a $717M inflow in 2024Q2 to a $716M outflow in 2025Q1, highlighting the company's difficulty in managing inventory and receivables in a shifting demand environment.
These dramatic swings suggest that the company is frequently forced to adjust its inventory levels to match the unpredictable sell-through in global travel retail. Such reliance on working capital management to bridge cash flow gaps may indicate underlying inefficiencies in the supply chain and demand planning processes.
As indicated by the company's reported figures, capital expenditures have remained a significant cash drain, with CapEx/Revenue ratios peaking at 6.1% in 2025Q4, suggesting that the firm is continuing to invest heavily in infrastructure despite the current period of operational distress and margin compression.
The persistence of these capital outlays implies that management is prioritizing long-term asset maintenance or digital transformation initiatives over immediate cash preservation. Analysts should monitor whether these investments are yielding the expected productivity gains or if they represent sunk costs in a legacy distribution model.
Based on the latest financial statements, EL has maintained dividend payments despite periods of negative free cash flow, while share repurchases have become increasingly sporadic, suggesting a potential conflict between returning capital to shareholders and preserving liquidity during this period of structural transition.
The decision to continue dividend distributions while facing significant earnings volatility may indicate a desire to signal stability to the market, though it appears to place additional strain on the balance sheet. Investors should monitor if this capital allocation strategy remains sustainable if the current cash flow instability persists.
Quick answers to the most common questions about buying EL stock.
The Estée Lauder Companies Inc. (EL) generated $1.27B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Estée Lauder Companies Inc. (EL) generated $670.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
The Estée Lauder Companies Inc. (EL) spent $602.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, The Estée Lauder Companies Inc. (EL) returned $618.0M to shareholders via cash dividends and spent $35.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.