Estée Lauder Companies Inc (EL) FY2025 Q1 Statement of Cash Flows
2024-07-01 to 2024-09-30
Statement of Cash Flows
2024-07-01 to 2024-09-30
Swipe to see the full flow
Chart details
Estée Lauder Companies Inc cash flow reconciliation, Jul 1, 2024 through Sep 30, 2024
Cash flows for Jul 1, 2024 through Sep 30, 2024. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Jun 30, 2024. Ending cash: Sep 30, 2024. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Jun 30, 2024
- 3,395,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- negative 670,000,000 US dollars. Net cash used.
- Net earnings (loss)
- negative 156,000,000 US dollars
- Depreciation and amortization
- 208,000,000 US dollars
- Deferred income taxes
- negative 79,000,000 US dollars
- Non-cash stock-based compensation
- 74,000,000 US dollars
- Net loss on disposal of property, plant and equipment
- 1,000,000 US dollars
- Pension and post-retirement benefit expense
- 18,000,000 US dollars
- Pension and post-retirement benefit contributions
- negative 32,000,000 US dollars
- Other non-cash items
- 1,000,000 US dollars
- Increase in accounts receivable, net
- negative 219,000,000 US dollars
- Decrease (increase) in inventory and promotional merchandise
- negative 10,000,000 US dollars
- Increase in other assets, net
- negative 47,000,000 US dollars
- Decrease in accounts payable
- negative 337,000,000 US dollars
- Decrease in operating lease assets and liabilities, net
- negative 3,000,000 US dollars
- Increase (decrease) in other accrued and noncurrent liabilities
- negative 100,000,000 US dollars
- Non-cash restructuring and other charges
- 11,000,000 US dollars
- Investing activities
- negative 160,000,000 US dollars. Net cash used.
- Capital expenditures
- negative 141,000,000 US dollars
- Settlement of net investment hedges
- negative 18,000,000 US dollars
- Purchases of investments
- negative 1,000,000 US dollars
- Financing activities
- negative 226,000,000 US dollars. Net cash used.
- Dividends paid to stockholders
- negative 240,000,000 US dollars
- Settlement of cross-currency swaps
- 10,000,000 US dollars
- Repayments and redemptions of long-term debt
- negative 1,000,000 US dollars
- Repayments of current debt, net
- 0 US dollars
- Net proceeds from stock-based compensation transactions
- 15,000,000 US dollars
- Payments to acquire treasury stock
- negative 10,000,000 US dollars
- Operating adjustment reconciliation
- 983,000,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 251,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 160,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- 11,000,000 US dollars
- Ending cash on Sep 30, 2024
- 2,350,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 3,406,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- negative 1,045,000,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- Not meaningful. Operating cash flow divided by reconciliation net income for the same period. The ratio is not meaningful when net income is zero or negative.
- Operating cash flow
- negative 670,000,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 141,000,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- negative 811,000,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net loss −$156.00M − net operating adjustments $514.00M = operating cash −$670.00M. The loss reduces the earnings basis of the reconciliation; it is not a cash payment. The signed loss remains a deduction at the operating reconciliation junction.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: negative 670,000,000 US dollars minus 141,000,000 US dollars equals negative 811,000,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!