-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 PQJozKLwLFgbFxq4tLyAYAs/7yrlF21kauJr38/96MMVZ+PoPrOFM/j77l1Ndmon
 OJtuKN3ldEnA1hADj3c1xg==

<SEC-DOCUMENT>/in/edgar/work/20000918/0000889812-00-003866/0000889812-00-003866.txt : 20000923
<SEC-HEADER>0000889812-00-003866.hdr.sgml : 20000923
ACCESSION NUMBER:		0000889812-00-003866
CONFORMED SUBMISSION TYPE:	10-K
PUBLIC DOCUMENT COUNT:		9
CONFORMED PERIOD OF REPORT:	20000630
FILED AS OF DATE:		20000918

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			ESTEE LAUDER COMPANIES INC
		CENTRAL INDEX KEY:			0001001250
		STANDARD INDUSTRIAL CLASSIFICATION:	 [2844
]		IRS NUMBER:				112408943
		STATE OF INCORPORATION:			DE
		FISCAL YEAR END:			0630
</COMPANY-DATA>

		FILING VALUES:
			FORM TYPE:		10-K
			SEC ACT:		
			SEC FILE NUMBER:	001-14064
			FILM NUMBER:		724750
</FILING-VALUES>

			BUSINESS ADDRESS:	
				STREET 1:		767 FIFTH AVE
				CITY:			NEW YORK
				STATE:			NY
				ZIP:			10153
				BUSINESS PHONE:		2125724200
</BUSINESS-ADDRESS>

				MAIL ADDRESS:	
					STREET 1:		767 FIFTH AVE
					CITY:			NEW YORK
					STATE:			NY
					ZIP:			10153
</MAIL-ADDRESS>
</FILER>
</SEC-HEADER>
<DOCUMENT>
<TYPE>10-K
<SEQUENCE>1
<FILENAME>0001.txt
<DESCRIPTION>ANNUAL REPORT
<TEXT>


<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C. 20549-1004
                           ---------------------------
                                    FORM 10-K


(Mark One)

[X]  Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934

     For the fiscal year ended June 30, 2000      Commission file number 1-14064

                                       OR

[ ]  Transition Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934


                         The Estee Lauder Companies Inc.
             (Exact name of registrant as specified in its charter)


          Delaware                                        11-2408943
(State or other jurisdiction of                (IRS Employer Identification No.)
incorporation or organization)

 767 Fifth Avenue, New York, New York                        10153
(Address of principal executive offices)                   (Zip Code)


         Registrant's telephone number, including area code 212-572-4200

                               ------------------

           Securities registered pursuant to Section 12(b) of the Act:

                                                         Name of each exchange
       Title of each class                                on which registered
       -------------------                                -------------------

Class A Common Stock, $.01     ____________________      New York Stock Exchange
par value

           Securities registered pursuant to Section 12(g) of the Act:
                                      None

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.  Yes [X]       No [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

The aggregate market value of the registrant's voting common equity held by
nonaffiliates of the registrant was approximately $4.38 billion at September 15,
2000.*

At September 15, 2000, 124,241,335 shares of the registrant's Class A Common
Stock, $.01 par value, and 113,679,334 shares of the registrant's Class B Common
Stock, $.01 par value, were outstanding.

                       Documents Incorporated by Reference

              Document                                   Where Incorporated
              --------                                   ------------------

Proxy Statement for Annual Meeting of                         Part III
Stockholders to be held November 9, 2000

* Calculated by excluding all shares held by executive officers and directors of
registrant and certain trusts without conceding that all such persons are
"affiliates" of registrant for purposes of the Federal securities laws.
================================================================================

<PAGE>

Forward-Looking Statements

This Annual Report on Form 10-K includes "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995. Such statements
include, without limitation, our expectations regarding sales, earnings or other
future financial performance and liquidity, product introductions, entry into
new geographic regions, information systems initiatives, new methods of sale and
future operations or operating results. Although we believe that our
expectations are based on reasonable assumptions within the bounds of our
knowledge of our business and operations, we cannot assure that actual results
will not differ materially from our expectations. Factors that could cause
actual results to differ from expectations are described herein, in particular,
see "Item 7. - Management's Discussion and Analysis of Financial Condition and
Results of Operations -- Forward-Looking Information".

                                     PART I

Item 1.  Business.

The Estee Lauder Companies Inc., founded in 1946 by Estee and Joseph Lauder, is
one of the world's leading manufacturers and marketers of quality skin care,
makeup, fragrance and hair care products. Our products are sold in over 120
countries and territories under the following well-recognized brand names: Estee
Lauder, Clinique, Aramis, Prescriptives, Origins, M.A.C, Bobbi Brown
essentials, La Mer, jane, Aveda, Stila, Jo Malone and Bumble and bumble. We are
also the global licensee for fragrances and cosmetics sold under the Tommy
Hilfiger, Donna Karan and Kate Spade brands. Each brand is distinctly positioned
within the cosmetics market.

We are a pioneer in the cosmetics industry and believe we are a leader in the
industry due to the global recognition of our brand names, our leadership in
product innovation, our strong market position in key geographic markets and the
consistently high quality of our products. We sell our products principally
through limited distribution channels to complement the images associated with
our brands. These channels, encompassing over 10,000 points of sale, consist
primarily of upscale department stores, specialty retailers, upscale perfumeries
and pharmacies and, to a lesser extent, free-standing company stores, stores on
cruise ships, in-flight and duty free shops. We believe that our strategy of
pursuing limited distribution strengthens our relationships with retailers,
enables our brands to be among the best selling product lines at the stores and
heightens the aspirational quality of our brands. With the acquisitions of jane
and Aveda in fiscal 1998, we broadened our distribution to include new channels,
namely self-select outlets and salons. In November 1998, we began selling
products directly to consumers over the Internet. We now offer Clinique,
Origins, Bobbi Brown essentials and M.A.C products on-line, and we are
developing e-commerce capabilities for several of our other brands.

In fiscal 2000, we acquired Stila, principally a line of prestige makeup
products, Jo Malone Ltd., a London-based skin care and fragrance company, and a
majority equity interest in Bumble and bumble, a salon and hair care products
business. In addition, we obtained an exclusive worldwide license to
manufacture, market and sell Kate Spade beauty products. We also acquired
gloss.com, an Internet beauty site, as part of our strategy to use the Internet
to benefit our overall business. In August 2000, we formed a joint venture with
Chanel, Inc. and Clarins (U.S.A.) Inc. to re-launch the gloss.com website as a
multi-brand site, initially featuring select brands from each of the
participating companies.

We have been controlled by the Lauder family since the founding of our company.
Members of the Lauder family, some of whom are directors, executive officers,
and/or employees, beneficially own, directly or indirectly, as of September 15,
2000, shares of Class A Common Stock and Class B Common Stock having
approximately 92.1% of the outstanding voting power of the Common Stock.

Unless the context requires otherwise, references to "we", "us", "our" and the
"Company" refer to The Estee Lauder Companies Inc. and its subsidiaries.


                                      -1-
<PAGE>


Products

         Skin Care - Our broad range of skin care products addresses various
skin care needs for women and men. These products include moisturizers, creams,
lotions, cleansers, sun screens and self tanning products, a number of which are
developed for use on particular areas of the body, such as the face, the hands
or the eyes. Skin care products accounted for approximately 36% of our net sales
in fiscal 2000.

         Makeup - We manufacture, market and sell a full array of makeup
products including lipsticks, mascaras, foundations, eyeshadows, nail polishes
and powders. Many of the products are offered in an extensive array of shades
and colors. We also sell related items such as compacts, brushes and other
makeup tools. Makeup products accounted for approximately 36% of our net sales
in fiscal 2000.

         Fragrance - We offer a variety of fragrance products for women and men.
The fragrances are sold in various forms, including eau de parfum sprays and
colognes, as well as lotions, powders, creams and soaps that are based on a
particular fragrance. Fragrance products accounted for approximately 25% of our
net sales in fiscal 2000.

         Hair Care - We increased the range and depth of our hair care product
offerings with the acquisition of the Aveda business in December 1997 and a
majority equity interest in Bumble and bumble in June 2000. Hair care products
are offered mainly in salons and in free-standing retail stores and include
styling products, shampoos, conditioners and finishing sprays. In fiscal 2000,
hair care products accounted for approximately 3% of net sales.

Given the personal nature of our products and the wide array of consumer
preferences and tastes, as well as competition for the attention of consumers,
our strategy has been to market and promote our products through distinctive
brands seeking to address broad preferences and tastes. Each brand has a single
global image that is promoted with consistent logos, packaging and advertising
designed to enhance its image and differentiate it from other brands.

         Estee Lauder - Estee Lauder brand products, which have been sold since
1946, are positioned as luxurious, classic and aspirational. We believe that
Estee Lauder brand products are technologically advanced and innovative and have
a worldwide reputation for excellence. The broad product line principally
consists of skin care, makeup and fragrance products that are presented in high
quality packaging.

         Clinique - First introduced in 1968, Clinique skin care and makeup
products are all allergy tested and 100% fragrance free and have been designed
to address individual skin types and needs. The products are based on the
research and related expertise of leading dermatologists. Clinique skin care
products are generally marketed as part of the 3-Step System: Cleanse,
Exfoliate, Moisturize. Since autumn 1997, we have been broadening Clinique's
product offerings by adding new fragrances and hair care products. Since
November 1998, we have been selling Clinique products directly to consumers over
the Internet.

         Aramis - We pioneered the marketing of prestige men's grooming and skin
care products and fragrances with the introduction of Aramis products in 1964.
Aramis continues to offer one of the broadest lines of prestige men's products
and has extended the line to include fragrances for women.

         Prescriptives - We developed and introduced Prescriptives in 1979.
Prescriptives is positioned as a color authority with an advanced collection of
highly individualized products primarily addressing the makeup and skin care
needs of contemporary women with active lifestyles. The products are
characterized by simple concepts, minimalist design and an innovative image and,
through a system of color application and extensive range of makeup shades,
accommodate a diverse group of consumers.

         Origins - Origins, our most recent internally-developed brand, was
introduced in 1990. It is positioned as a plant-based cosmetics line of skin
care, makeup and aromatherapy products that combine time-tested botanical
ingredients with modern science to promote total well-being. Origins sells its
products through stand-alone Origins stores, stores-within-stores (which are
designed to replicate the Origins store environment within a department store),
at traditional retail counters and directly to consumers over the Internet.


                                      -2-
<PAGE>


         Tommy Hilfiger - We have an exclusive global license arrangement to
develop and market men's and women's fragrances and cosmetics under the Tommy
Hilfiger brand. We launched the line in 1995 with a men's fragrance, "tommy".
Today, we manufacture and sell a variety of fragrances for men and women, as
well as skin care, makeup and hair care products under the license. These
fragrances, together with our complementary line of face, body and hair
products, are available at traditional department store counters as well as
"tommy's shops", separate areas within department stores dedicated to promoting
all of our Tommy Hilfiger licensed products.

         M.A.C - M.A.C products comprise a broad line of color-oriented,
professional cosmetics and professional makeup tools targeting makeup artists
and fashion-conscious consumers. The products are sold through a limited number
of department and specialty stores, at stand-alone M.A.C stores and,
beginning in July 2000, directly to consumers over the Internet. We acquired
Make-Up Art Cosmetics Limited, the manufacturer of M.A.C products, in three
stages; in December 1994, March 1997 and February 1998.

         Bobbi Brown essentials - In October 1995, we acquired the Bobbi Brown
essentials line of color cosmetics, professional makeup brushes and skin care
products. Bobbi Brown products are manufactured to our specifications, primarily
by third parties, and sold through a limited number of department and specialty
stores and directly to consumers over the Internet.

         La Mer - La Mer products consist of moisturizing creams, lotions,
cleansers, toners and other skin care products. The line, which is available in
very limited distribution in the United States and certain other countries, is
an extension of the initial Creme De La Mer product that we acquired in 1995.

         jane - In October 1997, we acquired Sassaby, Inc., the owner of the
jane brand of color cosmetics targeted to young consumers. We recently launched
jane goodskin, a line of youth oriented skin care products. jane products are
currently distributed only in the United States through the self-select
distribution channel.

         Donna Karan Cosmetics- In November 1997, we obtained the exclusive
global license to develop and market a line of fragrances and other cosmetics
under the Donna Karan New York and DKNY trademarks. We are continuing to market
and sell certain products that were originally sold by The Donna Karan Company.
We launched the first DKNY women's fragrance under the license in fiscal 2000.

         Aveda - We acquired the Aveda business in December 1997 and have since
acquired select distributors and retail stores. Aveda, a prestige hair care
leader, is a manufacturer and marketer of plant-based hair, skin, makeup and
body care products. Aveda products are available through third-party
distributors and directly to consumers at prestige salons and spas, stand-alone
Aveda Environmental Lifestyle stores and Aveda Institutes.

         Stila - In August 1999, we acquired the business of Los-Angeles-based
Stila Cosmetics, Inc. Stila is known for its stylish, wearable makeup products
and eco-friendly packaging and has developed a following among young,
fashion-forward consumers. Stila products are currently available in limited
distribution in the United States and certain foreign countries.

         Jo Malone - We acquired London-based Jo Malone Limited in October 1999.
Jo Malone is known for its prestige skin care, fragrance and hair care products
showcased at its flagship store in London. Products are also available through a
company catalogue and at a very limited group of specialty stores in the United
States and Canada.

         Bumble and bumble - In June 2000, we acquired a majority equity
interest in Bumble and Bumble Products, LLC, a marketer and distributor of
quality hair care products, and Bumble and Bumble, LLC, operator of a premier
hair salon in New York City. Bumble and bumble styling and other hair care
products are distributed to top-tier salons and select specialty stores. The
founder and two of his partners own the remaining equity interests and will
continue to manage the domestic operations.

In addition to the foregoing brands, we manufacture and sell Kiton fragrances as
a licensee. We recently became the global licensee for Kate Spade products, and
we expect the first products in the Kate Spade line to be launched in fiscal
2002. These products are marketed separately from our other brands.


                                      -3-
<PAGE>


Distribution

We sell our products principally through limited distribution channels to
complement the images associated with our core brands. These channels include
more than 10,000 points of sale in over 120 countries and territories and
consist primarily of upscale department stores, specialty retailers, upscale
perfumeries and pharmacies and, to a lesser extent, free-standing company stores
and spas, stores on cruise ships, in-flight and duty-free shops.

We maintain a dedicated sales force which sells to our retail accounts in North
America and in the major overseas markets, such as Western Europe and Japan. We
have wholly-owned operations in over 30 countries through which we market, sell
and distribute our products. In certain markets, we sell our products through
selected local distributors under contractual arrangements designed to protect
the image and position of the brands. In addition, we sell certain products in
selected domestic and international military locations, and over the Internet.

There are risks inherent in foreign operations, including changes in social,
political and economic conditions. We are also exposed to risks associated with
changes in the laws and policies that govern foreign investment in countries
where we have operations as well as, to a lesser extent, changes in United
States laws and regulations relating to foreign trade and investment. In
addition, our results of operations and the value of our foreign assets are
affected by fluctuations in foreign currency exchange rates. Changes in such
rates also may affect the relative prices at which we and foreign competitors
sell products in the same market. Similarly, the cost of certain items required
in our operations may be affected by changes in the value of the relevant
currencies.

With the acquisitions of jane and Aveda in fiscal 1998, we broadened our
distribution to include new channels, namely self-select outlets and salons.
jane products are currently sold only in the United States in approximately
16,500 points of sale, including mass merchandise stores, drug stores and
specialty stores. We principally sell Aveda products to independent salons,
Aveda Environmental Lifestyle stores and to third-party distributors, which
resell such products mainly to independent salons. There are currently about
10,000 salons, primarily in the United States, that sell Aveda products.

As part of our strategy to diversify our distribution, primarily in the United
States, we have been expanding the number of single-brand, free-standing stores
that we own and operate. The Origins, Aveda and M.A.C brands are the primary
focus for this method of distribution. To date, we operate approximately 240
single-brand, free-standing stores and expect that number to increase to 400 to
500 over the next several years.

Beginning with the launch of e-commerce capabilities in November 1998, we have
been selling products directly to consumers over the Internet. As of September
1, 2000, Clinique, M.A.C, Origins and Bobbi Brown essentials products are
being sold directly to consumers in the United States and Canada over the
Internet. For a summary of our Internet strategy, see "Internet" within "Item 7.
- - Management's Discussion and Analysis of Financial Condition and Results of
Operations".

As is customary in the cosmetics industry, our practice is to accept returns of
our products from retailers. In accepting returns, we typically provide a credit
to the retailer against sales and accounts receivable from that retailer on a
dollar-for-dollar basis. In recognition of this practice, and in accordance with
generally accepted accounting principles, we report sales levels on a net basis,
which is computed by deducting the amount of actual returns received and an
amount established for anticipated returns from gross sales. As a percent of
gross sales, returns were 4.4% in fiscal 2000, 5.0% in fiscal 1999 and 4.4% in
fiscal 1998.

Customers

Our strategy has been to build strong strategic relationships with selected
retailers globally. Senior management works with executives of our major retail
accounts on a regular basis, and we believe we are viewed as an important
supplier to these customers.

Customers affiliated with Federated Department Stores, Inc. (e.g.,
Bloomingdale's, Burdines, Macy's and Rich's/Lazarus) accounted for 11%, 11% and
12% of net sales in each of the fiscal years ended June 30, 2000, 1999 and 1998,
respectively. For the same fiscal years, The May Department Stores Company
(e.g., Foley's, Lord & Taylor and Robinsons-May) accounted for 10%, 11% and 10%
of our net sales, respectively.


                                      -4-
<PAGE>


Marketing

Our marketing strategy is built around our vision statement: "Bringing the Best
to Everyone We Touch." Mrs. Estee Lauder formulated this marketing philosophy to
provide high quality service and products as the foundation for a solid and
loyal consumer base.

Our marketing efforts focus principally on promoting the quality and benefits of
our products. Each of our brands is distinctively positioned, has a single
global image, and is promoted with consistent logos, packaging and advertising
designed to enhance its image and differentiate it from other brands. In recent
years, we have increased our emphasis on media advertising while decreasing the
level of promotional spending as a percentage of sales. We regularly advertise
our products on television and radio, in upscale magazines and prestigious
newspapers and through direct mail and photo displays at international airports.
Promotional activities and in-store displays are designed to introduce existing
consumers to different products in the line and to attract new consumers. Our
marketing efforts also benefit from cooperative advertising programs with
retailers, some of which are supported by coordinated promotions, such as "gift
with purchase" and "purchase with purchase". At in-store counters, sales
representatives offer personal demonstrations to market individual products as
well as to provide education on basic skin care and makeup application. We
conduct extensive sampling programs, and we pioneered "gift with purchase" as a
sampling program. We believe that the quality and perceived benefits of sample
products have been effective inducements in selling products to new and existing
consumers.

Starting with the launch of the Clinique website in 1996, we have used the
Internet to educate and inform consumers about certain of our brands. Currently,
there are nine single-brand marketing sites, four of which have e-commerce
capabilities. gloss.com, the Company's majority-owned, multi-brand marketing and
e-commerce site is expected to be re-launched in the third quarter of fiscal
2001.

The majority of our creative marketing work is done by in-house creative teams.
The creative staff designs and produces the sales materials, advertisements and
packaging for all products in the brand. Total advertising and promotional
expenditures were $1,195.8 million, $1,100.8 million and $1,027.8 for fiscal
2000, 1999 and 1998, respectively. In addition, our products receive extensive
editorial coverage in prestige publications and other media worldwide.

Our marketing and sales executives spend considerable time in the field meeting
with consumers and key retailers, checking activities of competitors and
consulting with sales representatives at the points of sale. These include Estee
Lauder Beauty Advisors, Clinique Consultants, Aramis Selling Specialists,
Prescriptives Analysts and Origins Guides.

Management Information Systems

Management information systems provide order processing, production and
financial support for our business. We have a sales analysis system to track
weekly sales by stock keeping unit at retail sales locations (i.e., sell-through
data). The system is currently tracking sell-through data for almost all units
of Estee Lauder, Clinique, Aramis, Prescriptives, Origins, M.A.C, Bobbi
Brown essentials, Donna Karan, Tommy Hilfiger and La Mer products shipped to
customers in the United States and Canada. The increased understanding of
consumer preferences gained from sell-through data enables us to coordinate more
effectively our product development, manufacturing and marketing strategies. We
have implemented similar systems in other countries.

We have established automated replenishment arrangements with a number of our
key customers in the United States and Canada. These arrangements enable us to
replenish inventories for individual points of sale automatically, with minimal
paperwork. Customer orders for a substantial majority of sales of Estee Lauder,
Clinique and Prescriptives products in the United States are placed through
automated replenishment systems.

We have a proprietary inventory management system which tracks inventory at the
stock keeping unit level in a significant number of our international locations.
This system results in improved inventory control and disposition for both
existing products and new product launches. We also have designed and
implemented a data warehouse for our domestic business that captures shipping,
sell-through and inventory data. This system has resulted in streamlined and
standardized reporting as well as timely and accurate retail sales and marketing
information.

The use of sell-through data combined with the implementation of automated
replenishment systems, inventory management systems and data warehousing has
resulted in increased sales, fewer out-of-stocks and reduced retail inventories.
We expect that these systems will continue to provide inventory and sales
efficiencies.


                                      -5-
<PAGE>


We have developed a system that provides tools to plan, monitor, and analyze our
promotional business and its processes on both an individual brand and corporate
basis. Marketing and sales professionals currently utilize this system to
promote Estee Lauder, Clinique and Origins products in the United States and
Canada. The system helped us reduce costs, improve return on investment and
maximize the impact of our promotional activities. The system was the model for
an International Promotional System prototype, which we rolled out in fiscal
2000 for a test period in select markets. In fiscal 2001 we expect to roll the
system out to additional regions.

We recently have introduced our corporate Extranet which is designed to provide
our customers real-time order status throughout the procurement cycle. Customers
have begun to use this system to track their orders as they move through the
fulfillment process. The Extranet is viewed as a valued-added customer service
by these retailers and we expect to experience fewer billing discrepancies and
fewer customer deductions as a result.

For a discussion of our development of websites designed to market and sell our
products, in addition to a venture to develop a multi-brand site, refer to the
"Internet" section within "Item 7. - Management's Discussion and Analysis of
Financial Condition and Results of Operations".

Through the first half of fiscal 2000, we devoted resources to Year 2000 issues
including the review of, and, where necessary, the modification of, affected
information systems. Subsequent to January 1, 2000, we have been able to
redeploy these resources toward systems initiatives focused on business process
improvement.

Research and Development

We believe that we are an industry leader in the development of new products.
Marketing, product development and packaging groups work with our research and
development group to identify shifts in consumer preferences, develop new
products and redesign or reformulate existing products. In addition, research
and development personnel work closely with quality assurance and manufacturing
personnel on a worldwide basis to ensure a consistent global standard for our
products and to deliver products with attributes that fulfill consumer
expectations.

We maintain ongoing research and development programs at our facilities in
Melville, New York; Oevel, Belgium; Tokyo, Japan; Markham, Ontario; and Blaine,
Minnesota. As of June 30, 2000, we had approximately 395 employees engaged in
research and development. Research and development expenditures totaled $53.8
million, $48.0 million and $43.5 million for fiscal 2000, 1999 and 1998,
respectively. Our research and development group makes significant contributions
toward improving existing products and developing new products and provides
ongoing technical assistance and know-how to our manufacturing activities. The
research and development group has had long-standing working relationships with
several U.S. and international medical and educational facilities which
supplement internal capabilities. We do not conduct animal-testing of our
products.

Manufacturing and Raw Materials

We manufacture skin care, makeup, fragrance and hair care products in the United
States, Belgium, Switzerland, the United Kingdom and Canada and, to a lesser
extent, in Australia. We continue to streamline our manufacturing processes and
identify sourcing opportunities to increase efficiencies and reduce costs. Our
major manufacturing facilities operate as "focus" plants that primarily
manufacture one type of product (e.g.: lipsticks) for all of the principal
brands. Our plants are modern and our manufacturing processes are substantially
automated. While we believe that our manufacturing facilities are sufficient to
meet current and reasonably anticipated manufacturing requirements, we are
undertaking significant ongoing productivity improvement programs. Some of our
finished products are manufactured to our specifications by third parties.

The principal raw materials used in the manufacture of our products are
essential oils, alcohol and specialty chemicals. We also purchase packaging
components, which are manufactured to our design specifications. Procurement of
materials for all manufacturing facilities is generally made on a global basis
through our centralized supplier relations department. A concentrated effort in
supplier rationalization has been made with the specific objective of reducing
costs. As a result of sourcing initiatives, there is increased dependency on
certain suppliers, but we believe that these suppliers have adequate resources
and facilities to overcome any unforeseen interruption of supply. We have, in
the past, been able to obtain an adequate supply of essential raw materials and
currently believe we have adequate sources of supply for virtually all
components of our products.


                                      -6-
<PAGE>


As we integrate acquired brands we continually seek new ways to leverage our
production and sourcing efficiencies to improve their manufacturing performance.

Competition

The skin care, makeup, fragrance and hair care businesses are characterized by
vigorous competition throughout the world. Product recognition, quality,
performance and price have a significant influence on consumers' choices among
competing products and brands. Advertising, promotion, merchandising, the pace
and timing of new product introductions, line extensions and the quality of
in-store sales staff also have a significant impact on consumer buying
decisions. We compete against a number of manufacturers and marketers of skin
care, makeup, fragrance and hair care products, some of which have substantially
greater resources than we do.

Our principal competitors among manufacturers and marketers of skincare, makeup,
fragrance and hair care products include L'Oreal S.A. (which markets Lancome,
Ralph Lauren, L'Oreal, Maybelline, Plenitude, Biotherm, Helena Rubinstein,
Matrix, Biolage, Kiehl's and other products), Unilever N.V. (which markets
Calvin Klein, Elizabeth Arden, Pond's and other products), The Procter & Gamble
Company (which markets Cover Girl, Oil of Olay, Giorgio fragrances, Max Factor,
Vidal Sassoon, Pantene and other products), LVMH Moet Hennessey Louis Vuitton
("LVMH") (which markets Christian Dior, Givenchy, Guerlain, Hard Candy, Bliss
World, Benefit, Make Up For Ever and other products), Shiseido Company, Ltd.
(which markets Shiseido, 5S and other products), Avon Products Inc., Wella Group
(which markets Wella, Gucci fragrance, Sebastian, Yardley, Anna Sui and other
products), Gucci N.V. (which markets Gucci, Yves St. Laurent, Van Cleef &
Arpels, Fendi and Krizia products), Revlon, Inc. (which markets Revlon, Almay
and Ultima products), Joh. A. Benckiser GmbH (which markets Coty, Lancaster,
Davidoff, Issabella Rosselini Manifesto Cosmetics, Jil Sander, Rimmel, Jovan,
and other products), Bristol-Myers Squibb Co. (which markets Clairol, Keri,
Aussi and other products), Chanel, Inc. (which markets Chanel and Bourjois
products) and Clarins (U.S.A.) Inc. (which markets Clarins products and Thierry
Mugler fragrances). We also face competition from retailers that have developed
their own brands, such as Gap Inc. (which markets The Gap and Banana Republic
products) and Sephora, or have acquired brands, such as Neiman Marcus Group
(which acquired Laura Mercier). Some of our competitors also have interests in
retailers that are customers of ours. For example, LVMH has interests in Duty
Free Shoppers, Sephora, and Parfumeries Douglas.

Trademarks, Patents and Copyrights

We own all of the material trademark rights used in connection with the
manufacturing, marketing and distribution of our major products both in the
United States and in the other countries where such products are principally
sold, except for the trademark rights relating to Tommy Hilfiger (including
"tommy" and "tommy girl") and Donna Karan New York and DKNY, as to which we are
the exclusive worldwide licensee for fragrances, cosmetics and related products.
Trademarks for our principal products are registered in the United States and in
each of the countries in which such products are sold. The major trademarks used
in our business include the brand names Estee Lauder, Clinique, Aramis,
Prescriptives, Origins, Tommy Hilfiger, Donna Karan New York, M.A.C, Bobbi Brown
essentials, La Mer, jane, Aveda, Stila, Jo Malone and Bumble and bumble and the
names of many of the products sold under each of these brands. We consider the
protection of our trademarks to be important to our business.

A number of our products incorporate patented or patent-pending formulations. In
addition, several products are covered by design patents, patent applications or
copyrights. While we consider these patents and copyrights, and the protection
thereof, to be important, no single patent or copyright is considered material
to the conduct of our business.

Employees

At June 30, 2000, we had approximately 18,000 full-time employees worldwide
(including sales representatives at points of sale who are employed by the
Company), of whom approximately 9,700 are employed in the United States and
Canada. None of our U.S. employees is covered by a collective bargaining
agreement. In certain foreign regions a limited number of employees are covered
by a Works Council agreement or other labor contract. We believe that relations
with our employees are good. We have never encountered a material strike or work
stoppage in the United States or in any other country where we have a
significant number of employees.


                                      -7-
<PAGE>


Government Regulation

We and our products are subject to regulation by the Food and Drug
Administration and the Federal Trade Commission in the United States, as well as
various other federal, state and local and foreign regulatory authorities. Such
regulations relate principally to the ingredients, labeling, packaging and
marketing of our products. We believe that we are in substantial compliance with
such regulations, as well as applicable federal, state, local and foreign rules
and regulations governing the discharge of materials hazardous to the
environment. There are no significant capital expenditures for environmental
control matters either planned in the current year or expected in the near
future.

Seasonality

Our results of operations in total, by region, and by product category are
subject to seasonal fluctuations, with net sales in the first and second fiscal
quarters typically being slightly higher than in the third and fourth fiscal
quarters. The higher net sales in the first two fiscal quarters are attributable
to the increased levels of purchasing by retailers for the Christmas selling
season and for fall fashion makeup introductions. Greater variation exists in
quarterly operating income and margin, which typically are lower in the second
half of the fiscal year than in the first half. In addition to the effect of
lower net sales on operating income in the third and fourth fiscal quarters, as
compared to the first and second fiscal quarters, operating income and operating
margin in the third and fourth fiscal quarters are negatively affected by the
relatively consistent dollar amount of advertising and promotional spending in
each fiscal quarter. In addition, fluctuations in net sales, operating income
and product category results in any fiscal quarter may be attributable to the
level and scope of new product introductions.

Executive Officers

The following table sets forth certain information with respect to our executive
officers.

<TABLE>
<CAPTION>
Name                       Age                 Position(s) Held
- ----                       ---                 ----------------
<S>                         <C>   <C>
Leonard A. Lauder           67    Chairman of the Board of Directors
Ronald S. Lauder            56    Chairman of Clinique Laboratories, Inc. and
                                    Estee Lauder International, Inc. and a Director
Fred H. Langhammer          56    President and Chief Executive Officer and a Director
Robert J. Bigler            52    Senior Vice President and Chief Financial Officer
Patrick Bousquet-Chavanne   42    President of Estee Lauder International, Inc.
Daniel J. Brestle           55    President of Estee Lauder (U.S.A. & Canada)
Andrew J. Cavanaugh         53    Senior Vice President - Global Human Resources
Paul E. Konney              56    Senior Vice President, General Counsel and Secretary
Evelyn H. Lauder            64    Senior Corporate Vice President
William P. Lauder           40    President of Clinique Laboratories, Inc.
Edward M. Straw             61    President of Operations
</TABLE>


         Leonard A. Lauder has been Chairman of the Board of Directors since
1995. He was Chief Executive Officer of the Company from 1982 through 1999 and
President from 1972 until 1995. Mr. Lauder formally joined the Company in 1958
after serving as an officer in the United States Navy. Since joining the
Company, he has served in various positions, including executive officer
positions other than those described above. He is Chairman of the Board of
Trustees of the Whitney Museum of American Art, a Charter Trustee of the
University of Pennsylvania, a Trustee of The Aspen Institute and a Director of
RSL Communications, Ltd. He also served as a member of the White House Advisory
Committee on Trade Policy and Negotiations under President Reagan.

         Ronald S. Lauder has served as Chairman of Clinique Laboratories, Inc.
and Chairman of Estee Lauder International, Inc. since returning from government
service in 1987. Mr. Lauder joined the Company in 1964 and has held various
positions, including those described above, since then. From 1983 to 1986, Mr.
Lauder was Deputy Assistant Secretary of Defense for European and NATO Affairs.
From 1986 to 1987, he served as U.S. Ambassador to Austria. He is non-executive
Chairman of the Board of Directors of Central European Media Enterprises Ltd.
and is the co-founder, controlling investor and Chairman of the Board of
Directors of RSL Communications, Ltd. He is Chairman of the Board of Trustees of
the Museum of Modern Art.


                                      -8-
<PAGE>


         Fred H. Langhammer has been Chief Executive Officer since January 2000
and President of the Company since 1995. He was Chief Operating Officer from
1985 through 1999. Mr. Langhammer joined the Company in 1975 as President of its
operations in Japan. In 1982, he was appointed Managing Director of the
Company's operations in Germany. He is a member of the Board of Directors of
Nabisco Holdings Corp., RSL Communications, Ltd., the Cosmetics, Toiletries and
Fragrance Association, the German American Chamber of Commerce, Inc., and the
American Institute for Contemporary German Studies at Johns Hopkins University.
He is also a Senior Fellow of the Foreign Policy Association.

         Robert J. Bigler is Senior Vice President and Chief Financial Officer
of the Company, a position he assumed in 1992. Before that, he had served as
Senior Vice President - Controller of Estee Lauder International, Inc. from
1986. He is a certified public accountant. Mr. Bigler is retiring from his
position, effective October 1, 2000. Richard W. Kunes has been named to succeed
him in this role.

         Patrick Bousquet-Chavanne rejoined the Company in September 1998 as
President of Estee Lauder International, Inc. ("ELII"). From June 1992 through
December 1996, Mr. Bousquet-Chavanne was Senior Vice President - General
Manager/Travel Retailing of ELII. From September 1989 through June 1992, he was
Vice President and General Manager of Aramis International, a division of ELII.
From December 1996 through March 1998, he was Executive Vice President/General
Manager International Operations of Parfums Christian Dior S.A., based in Paris.

         Daniel J. Brestle is President of Estee Lauder (USA & Canada). Prior to
July 1998, he was President of Clinique Laboratories, Inc. and the senior
officer of that division since 1992. Prior thereto, he was President of
Prescriptives U.S.A. since 1988. Mr. Brestle joined the Company in 1978.

         Andrew J. Cavanaugh has been Senior Vice President - Global Human
Resources since 1999. He was Senior Vice President - Corporate Human Resources
from 1994 through 1999. Mr. Cavanaugh joined the Company in 1988 as Executive
Director - Human Resources.

         Paul E. Konney is Senior Vice President, General Counsel and Secretary.
Prior to joining the Company in August 1999, Mr. Konney was Senior Vice
President, General Counsel and Secretary of Quaker State Corporation from 1994.
Prior to that, he was Senior Vice President, General Counsel and Secretary of
Tambrands Inc.

         Evelyn H. Lauder has been Senior Corporate Vice President of the
Company since 1989, and previously served as Vice President and in other
executive capacities since first joining the Company in 1959 as Education
Director. She is a member of the Board of Overseers, Memorial Sloan-Kettering
Cancer Center, a member of the Boards of Trustees of Central Park Conservancy,
Inc. and The Trinity School in New York City, a member of the Board of Directors
of The Parks Council and the Founder and President of The Breast Cancer Research
Foundation.

         William P. Lauder is President of Clinique Laboratories, Inc. Prior to
July 1998, he was President of Origins Natural Resources Inc., and he had been
the senior officer of that division since its inception in 1990. Prior thereto,
he served in various positions since joining the Company in 1986. He is a member
of the Board of Trustees of The Trinity School in New York City and the Boards
of Directors of The Fragrance Foundation and the Educational Foundation for the
Fashion Industries.

         Edward M. Straw is President of Operations responsible for Research and
Development, Procurement, Manufacturing, Packaging, Distribution, Quality
Assurance and Information Systems. Prior to joining the Company in March 2000,
Mr. Straw was Senior Vice President, Global Supply Chain and Manufacturing for
the Compaq Computer Corporation. From July 1997 to November 1998, he was
President of Ryder Global Logistics, Inc., and prior to joining Ryder, he served
35 years in the United States Navy, retiring in November 1996 as a Vice Admiral
and Director of the Defense Logistics Agency.

Each executive officer serves for a one-year term ending at the next annual
meeting of the Board of Directors, subject to his or her applicable employment
agreement and his or her earlier death, resignation or removal.

         Richard W. Kunes will become Senior Vice President and Chief Financial
Officer on October 1, 2000. Since January 1998, Mr. Kunes has been Vice
President - Financial Administration and Corporate Controller. He joined the
Company in 1986 and served in various finance-related positions until November
1993, when he was named Vice President - Operations Finance Worldwide. Prior to
joining the Company, he held finance and controller positions at the
Colgate-Palmolive Company.


                                      -9-
<PAGE>


Item 2. Properties.

The following table sets forth the principal owned and leased manufacturing and
research and development facilities as of September 15, 2000. The leases expire
at various times through 2015, subject to certain renewal options.

                                                                   Approximate
   Location                                      Use              Square Footage
   --------                                      ---              --------------

The Americas
Melville, New York (owned)                  Manufacturing             300,000
Melville, New York (owned)                       R&D                   78,000
Blaine, Minnesota (owned)               Manufacturing and R&D         275,000
Oakland, New Jersey (leased)                Manufacturing             148,000
Bristol, Pennsylvania (leased)              Manufacturing              67,000
Agincourt, Ontario, Canada (owned)          Manufacturing              96,000
Markham, Ontario, Canada (leased)           Manufacturing              58,000
Markham, Ontario, Canada (leased)                R&D                   26,000

Europe, the Middle East & Africa
Oevel, Belgium (owned)                      Manufacturing             113,000
Oevel, Belgium (owned)                           R&D                    2,000
Petersfield, England (owned)                Manufacturing             225,000
Lachen, Switzerland (owned)                 Manufacturing              53,000

Asia/Pacific
Rosebery, NSW, Australia (leased)           Manufacturing              71,000
Tokyo, Japan (leased)                            R&D                    4,000

We occupy numerous offices, assembly and distribution facilities and warehouses
in the United States and abroad. We consider our properties to be generally in
good condition and believe that our facilities are adequate for our operations
and provide sufficient capacity to meet anticipated requirements. We lease
approximately 300,000 square feet of rentable space for our principal offices in
New York, New York and own an office building of approximately 57,000 square
feet in Melville, New York. We operate free-standing retail stores, including 7
for the Estee Lauder brand, 4 for Clinique, 105 for Origins, 62 for M.A.C, 65
for Aveda, 1 for Bobbi Brown, 2 for Jo Malone and 1 for Bumble and bumble.

Item 3. Legal Proceedings.

We are involved in various routine legal proceedings incident to the ordinary
course of business. In management's opinion, the outcome of pending legal
proceedings, separately or in the aggregate, will not have a material adverse
effect on our business or financial condition.

In February 2000, the Company and eight other manufacturers of cosmetics (the
"Manufacturer Defendants") were added as defendants in a consolidated class
action lawsuit that had been pending in the Superior Court of the State of
California in Marin County. The plaintiffs purport to represent a class of all
California residents who purchased prestige cosmetic products at retail for
personal use from a number of department stores that sold such products in
California (the "Department Store Defendants"). Plaintiffs filed their initial
actions against the Department Store Defendants in May 1998. In May 2000,
plaintiffs filed an amended complaint alleging that the Department Store
Defendants and the Manufacturer Defendants conspired to fix and maintain retail
prices and to limit the supply of prestige cosmetic products sold by the
Department Store Defendants in violation of California state law. The plaintiffs
are seeking, among other things, treble damages, equitable relief, attorneys'
fees, interest and costs. Pretrial motions and discovery are underway. The
Company intends to defend itself vigorously. While no assurance can be given as
to the ultimate outcome of this lawsuit, based on preliminary investigation,
management believes that the case will not have a material adverse effect on the
Company's financial position.


                                      -10-
<PAGE>


In August 2000, an affiliate of Revlon, Inc. sued the Company and two of its
subsidiaries in the U.S. District Court, Southern District of New York, for
alleged patent infringement and related claims. Revlon claims that four Estee
Lauder foundations and one Origins foundation infringe its patent, and is
seeking, among other things, treble damages, punitive damages, equitable relief,
and attorneys' fees. At this time, no discovery has commenced. The Company and
its subsidiaries will vigorously defend themselves. Although the final outcome
of the lawsuit cannot be predicted with certainty, based on preliminary
investigation, management believes that the case will not have a material
adverse effect on the Company's financial position.

Item 4.  Submission of Matters to a Vote of Security Holders.

No matters were submitted to a vote of security holders during the quarter ended
June 30, 2000.

                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

Our Class A Common Stock is publicly traded on the New York Stock Exchange under
the symbol "EL". The following table shows the high and low sales prices as
reported on the New York Stock Exchange Composite Tape and the cash dividends
per share declared in fiscal 2000 and fiscal 1999.

<TABLE>
<CAPTION>
                                         Fiscal 2000                           Fiscal 1999
                              ----------------------------------     -----------------------------------
                                                         Cash                                    Cash
                                High         Low       Dividends       High         Low        Dividends
                              --------     --------    ---------     -------     ----------   ----------
<S>                           <C>          <C>           <C>         <C>         <C>          <C>
First Quarter                 $56 1/2      $ 38 1/4      $  .05      $35 1/8     $ 24 3/4     $  .0425
Second Quarter                 51 7/16       37 1/4         .05       43 1/4       23 11/32      .0425
Third Quarter                  55 7/8        38 1/8         .05       47 3/4       38 3/8        .0425
Fourth Quarter                 54 5/16       41 1/8         .05       51 1/2       41 7/8        .0500
                                                         ------                               --------

Year                           56 1/2        37 1/4      $  .20       51 1/2       23 11/32   $  .1775
                                                         ======                               ========
</TABLE>


On April 26, 1999, the Board of Directors approved a two-for-one stock split in
the form of a 100% stock dividend on all of our outstanding Class A and Class B
Common Stock. The stock dividend was paid on June 2, 1999 to all holders of
record of shares of our Common Stock at the close of business on May 10, 1999.
All share and per-share data in this report and the consolidated financial
statements have been restated to reflect the effect of the two-for-one stock
split.

We expect to continue the payment of cash dividends in the future, but there can
be no assurance that the Board of Directors will continue to declare dividends.

As of September 15, 2000, there were approximately 3,905 record holders of Class
A Common Stock and 13 record holders of Class B Common Stock.


                                      -11-
<PAGE>


Item 6.  Selected Financial Data.

The table below summarizes selected financial information. For further
information, refer to the audited consolidated financial statements and the
notes thereto beginning on page F-1 of this report.

<TABLE>
<CAPTION>
                                                                                Year Ended or at June 30
                                                         -----------------------------------------------------------------------
                                                           2000           1999             1998            1997           1996
                                                         ---------      ---------        ---------      ---------      ---------
                                                                            (In millions, except per share data)
<S>                                                      <C>            <C>              <C>            <C>            <C>
Statement of Earnings Data:
Net sales .........................................      $ 4,366.8      $ 3,961.5        $ 3,618.0      $ 3,381.6      $ 3,194.5
Gross profit ......................................        3,394.7        3,061.6          2,798.5        2,616.5        2,463.5
Operating income ..................................          515.8          456.9            409.1          359.1          310.3
Earnings before income taxes and minority interest           498.7          440.2            402.8          362.9          313.0
Net earnings ......................................          314.1          272.9            236.8          197.6          160.4
Preferred stock dividends .........................           23.4           23.4             23.4           23.4           57.5
Net earnings attributable to common stock .........          290.7          249.5            213.4          174.2          102.9

Other Data:
Earnings before interest, taxes, depreciation
   and amortization (EBITDA)(a) ...................      $   662.6      $   574.2        $   506.6      $   435.1      $   369.1

Per Share Data:
Net earnings per common share (b)(d):
  Basic ...........................................      $    1.22      $    1.05        $     .90      $     .74      $     .59(c)
  Diluted .........................................      $    1.20      $    1.03        $     .89      $     .73      $     .59(c)

Weighted average common shares outstanding (b)(d):
  Basic ...........................................          237.7          237.0            236.8          235.4          232.6(c)
  Diluted .........................................          242.5          241.2            239.5          237.1          233.2(c)

Cash dividends declared per common share (d) ......      $     .20      $   .1775        $     .17      $     .17      $    .085

Balance Sheet Data:
Working capital ...................................      $   716.7      $   708.0        $   617.2      $   551.6      $   467.5
Total assets ......................................        3,043.3        2,746.7          2,512.8        1,873.1        1,779.4
Total debt ........................................          425.4          429.1            436.5           31.1          127.5
Redeemable preferred stock ........................          360.0          360.0            360.0          360.0          360.0
Stockholders' equity ..............................        1,160.3          924.5            696.4          547.7          394.2
</TABLE>

- ----------------
(a) EBITDA is an additional measure of operating performance used by management.
EBITDA, like operating income, does not include the effects of interest and
taxes and additionally excludes the "non-cash" effects of depreciation and
amortization on current earnings. While the components of EBITDA may vary from
company to company, we exclude our minority interest adjustment, all
depreciation charges related to property, plant and equipment and all
amortization charges including amortization of goodwill, purchased royalty
rights, leasehold improvements and other intangible assets. We consider EBITDA
useful in analyzing our results; however, it is not intended to replace, or act
as a substitute for, any presentation included in the consolidated financial
statements prepared in conformity with generally accepted accounting principles.

(b) In December 1997, we adopted the provisions of Statement of Financial
Accounting Standards ("SFAS") No. 128, "Earnings per Share", which requires the
presentation of both basic and diluted earnings per common share. Consistent
with the requirements of SFAS No. 128, net earnings per common share and
weighted average common shares outstanding for all prior years presented have
been restated for purposes of comparability.

(c) Due to the change in the capital structure effected by our recapitalization
in connection with our initial public offering in fiscal 1996, net earnings per
common share and weighted average common shares outstanding for the year ended
June 30, 1996 are reflected on a pro forma basis as if the recapitalization had
been effected at the beginning of the fiscal year.

(d) On April 26, 1999, the Board of Directors approved a two-for-one stock split
in the form of a 100% stock dividend on all of our outstanding Class A and Class
B Common Stock. The stock dividend was paid on June 2, 1999 to all holders of
record of shares of our Common Stock at the close of business on May 10, 1999.
All share and per share data has been restated to reflect the stock split.


                                      -12-
<PAGE>


Item 7. Management's Discussion and Analysis of Financial Condition and Results
of Operations.

RESULTS OF OPERATIONS

We manufacture, market and sell skin care, makeup, fragrance and hair care
products which are distributed in over 120 countries and territories. The
following is a comparative summary of operating results for fiscal 2000, 1999
and 1998 and reflects the basis of presentation described in Note 2 to the
consolidated financial statements for all periods presented. Sales of products
and services that do not meet our definition of skin care, makeup, fragrance and
hair care have been included in the "other" category. Prior-year information has
been restated to include the results of operations related to those products and
services.

<TABLE>
<CAPTION>
                                                                                      Year Ended June 30
                                                                    --------------------------------------------------------
                                                                       2000                   1999                   1998
                                                                    ----------             ----------             ----------
                                                                                         (In millions)
<S>                                                                 <C>                    <C>                    <C>
NET SALES
   By Region:
       The Americas ..........................................      $  2,658.8             $  2,397.9             $  2,204.7
       Europe, the Middle East & Africa ......................         1,131.0                1,082.4                  960.8
       Asia/Pacific ..........................................           577.0                  481.2                  452.5
                                                                    ----------             ----------             ----------
                                                                    $  4,366.8             $  3,961.5             $  3,618.0
                                                                    ==========             ==========             ==========

   By Product Category:
       Skin Care .............................................      $  1,552.4             $  1,398.8             $  1,248.3
       Makeup ................................................         1,579.5                1,412.8                1,317.7
       Fragrance .............................................         1,092.3                1,048.6                  987.6
       Hair Care .............................................           113.9                   82.4                   52.4
       Other .................................................            28.7                   18.9                   12.0
                                                                    ----------             ----------             ----------
                                                                    $  4,366.8             $  3,961.5             $  3,618.0
                                                                    ==========             ==========             ==========

OPERATING INCOME
   By Region:
       The Americas ..........................................      $    287.9             $    265.0             $    248.0
       Europe, the Middle East & Africa ......................           168.9                  145.5                  131.3
       Asia/Pacific ..........................................            59.0                   46.4                   29.8
                                                                    ----------             ----------             ----------
                                                                    $    515.8             $    456.9             $    409.1
                                                                    ==========             ==========             ==========

   By Product Category:
       Skin Care .............................................      $    240.5             $    205.9             $    174.3
       Makeup ................................................           181.8                  158.2                  151.8
       Fragrance .............................................            80.6                   79.7                   75.5
       Hair Care .............................................            12.4                   11.4                    8.0
       Other .................................................             0.5                    1.7                   (0.5)
                                                                    ----------             ----------             ----------
                                                                    $    515.8             $    456.9             $    409.1
                                                                    ==========             ==========             ==========
</TABLE>


                                      -13-
<PAGE>


The following table presents certain consolidated earnings data as a percentage
of net sales:

<TABLE>
<CAPTION>
                                                                                      Year Ended June 30
                                                                           -----------------------------------------
                                                                           2000              1999              1998
                                                                           -----             -----             -----
<S>                                                                        <C>               <C>               <C>
Net sales ............................................................     100.0%            100.0%            100.0%
Cost of sales ........................................................      22.3              22.7              22.7
                                                                           -----             -----             -----
Gross profit .........................................................      77.7              77.3              77.3
                                                                           -----             -----             -----
Operating expenses before depreciation and amortization:
    Selling, general and administrative ..............................      61.7              62.0              62.4
    Related party royalties ..........................................       0.8               0.8               0.9
                                                                           -----             -----             -----
                                                                            62.5              62.8              63.3
                                                                           -----             -----             -----

Earnings before interest, taxes, depreciation
    and amortization ("EBITDA") ......................................      15.2              14.5              14.0
Depreciation and amortization ........................................       3.4               3.0               2.7
                                                                           -----             -----             -----
Operating income .....................................................      11.8              11.5              11.3
Interest expense, net ................................................       0.4               0.4               0.2
                                                                           -----             -----             -----
Earnings before income taxes and minority interest ...................      11.4              11.1              11.1
Provision for income taxes ...........................................       4.2               4.2               4.5
Minority interest ....................................................       --                --               (0.1)
                                                                           -----             -----             -----
Net earnings .........................................................       7.2%              6.9%              6.5%
                                                                           =====             =====             =====
</TABLE>

Fiscal 2000 as compared with Fiscal 1999

NET SALES

Net sales increased 10% or $405.3 million to $4,366.8 million, reflecting
improvements in each product category and each geographic region. We achieved
double-digit growth in net sales of our makeup products, both domestically and
abroad, on the strength of new and existing products, expanded distribution of
M.A.C products and the addition of Stila. Improvements in sales of skin care
products primarily relate to new products targeting diverse groups of consumers.
Growth of hair care sales was fueled by new product introductions and changes in
our lines of distribution. Before considering the effect of converting foreign
currencies, total net sales grew 11%, with double-digit contributions from each
region.

Product Categories

Skin Care

Skin care product sales increased 11% or $153.6 million to $1,552.4 million,
partially reflecting our ability to capitalize on the success of Resilience Lift
by rolling it out internationally and our introduction of a complementary
product, Resilience Lift Eye Creme. Initial shipments of Idealist Skin
Refinisher as well as sales of other new products, such as Body Clinique,
Clinique Acne Solutions and Spotlight Skin Tone Perfector, contributed to
improvements in the category, as did a line of Origins brand ginger-based
products, including Ginger Souffle and Ginger Body Wash. Sales of certain
existing products, such as those in the Clinique 3-Step Skin Care System, were
consistently strong, while others such as Diminish and Turnaround Cream were
lower.

Makeup

Our net sales of makeup products increased 12% or $166.7 million to $1,579.5
million supported by new and existing products, the addition of Stila and
increased sales of M.A.C products. Sales growth of our M.A.C lines has been
achieved through growth in existing business and expansion of both traditional
and retail distribution. New products such as the recently launched *magic by
Prescriptives, City Stick and Longstemmed Lashes contributed to improvements in
the category, as did existing products such as Long Last Lipstick and Liquid
Lipstick. Our makeup business also benefited from the domestic launch of Go Pout
Lipstick and the rollout of Superfit Makeup and Pure Color Lipstick
internationally. Improvements were partially offset by lower sales of Indelible
Lipstick and Smudgesicles.


                                      -14-
<PAGE>


Fragrance

Net sales of fragrance products increased 4% or $43.7 million to $1,092.3
million. For the year, sales of Tommy Hilfiger licensed products improved. Sales
of the recently launched Freedom for him and Freedom for her outpaced decreased
sales of existing Tommy Hilfiger fragrances. DKNY for women was launched
domestically and Donna Karan Cashmere Mist was rolled out internationally. Both
of these products have added to growth in the category. In its second full
fiscal year, sales of Clinique Happy continued to improve and during fiscal 2000
we completed the master brand with the launch of Clinique Happy for Men.
Dazzling Gold and Dazzling Silver, which were rolled out in the prior year,
caused difficult comparisons for the fragrance category this year.

Hair Care

Sales of hair care products increased 38% or $31.5 million to $113.9 million
primarily due to Aveda, driven by an increase in the number of company-owned
retail stores, the successful introduction of new products and the effect of the
acquisitions of third-party distributors. In June 2000, we acquired a majority
interest in Bumble and bumble. Bumble and bumble offers an array of prestige
styling and other hair care products, which are sold to exclusive salons and
spas.

The introduction of new products may have some cannibalizing effect on sales of
existing products, which we take into account in our business planning.

Geographic Regions

Sales in the Americas increased 11% or $260.9 million to $2,658.8 million. This
increase was driven by sales of new and existing products across all categories
and growth in our newer brands. In Europe, the Middle East & Africa, net sales
increased 4% or $48.6 million to $1,131.0 million. The increase was primarily
the result of higher net sales in Spain, Italy, France and the travel retail
business, partially offset by lower sales in Germany. Also contributing to
regional sales growth were sales by Jo Malone, which was acquired in October
1999. Excluding the impact of foreign currency translation, sales in Europe, the
Middle East & Africa increased 12%. Net sales in Asia/Pacific increased 20% or
$95.8 million to $577.0 million, reflecting increases in all regions,
particularly Japan, Korea, Taiwan and Australia. Excluding the impact of foreign
currency translation, Asia/Pacific sales grew 10% over the prior-year period.

We strategically stagger our new product launches by geographic market, which
may account for differences in regional sales growth.

COST OF SALES

Cost of sales increased $72.2 million or 8% to $972.1 million from $899.9
million last year. Cost of sales as a percentage of total net sales decreased 40
basis points to 22.3% from 22.7%, reflecting changes in product distribution, as
well as the impact of our production and sourcing initiatives. Changes in
product distribution include the rollout of our own retail stores and the
acquisition of certain distributor operations both of which contributed to
higher gross margins. In addition, our cost of sales reduction program had a
favorable impact on gross margins of products offered by our newer acquisitions.

OPERATING EXPENSES

Total operating expenses increased to 65.9% of net sales as compared with 65.8%
of net sales in the prior year. This change primarily relates to increased costs
of new/modified channels of distribution, which have higher operating cost
structures than our traditional channels, as well as higher depreciation and
amortization. Operating expenses are subject to the timing of advertising and
promotional spending due to product launches and rollouts as well as incremental
advertising in select markets.

OPERATING INCOME

Operating income increased 13% or $58.9 million to $515.8 million as compared
with 12% growth to $456.9 million last year. Operating margins were 11.8% of net
sales in the current period as compared to 11.5%. The increase in operating
income and margins was due to higher net sales coupled with production
efficiencies achieved and changes in distribution, partially offset by planned
increases in selling, general and administrative spending related to businesses
acquired and new/modified channels of distribution.


                                      -15-
<PAGE>


Product Categories

Operating income increased in the skin care, makeup and hair care categories by
17%, 15% and 9%, respectively, primarily due to sales growth. Fragrance
operating income increased 1% as strong sales increases in the early portion of
the year gave way to softer sales in the latter half, while planned advertising
and promotional spending was relatively constant throughout the year. The
advertising and promotion for fragrance indirectly supports other categories by
generating increased traffic at points of sale.

Geographic Regions

Operating income in the Americas increased 9% or $22.9 million to $287.9 million
primarily due to increases in skin care product sales, as well as the inclusion
of operating results from recent acquisitions. In Europe, the Middle East &
Africa, operating income increased 16% or $23.4 million to $168.9 million
reflecting improved operating results in Spain, Italy and the travel retail
business. In Asia/Pacific, operating income increased 27% or $12.6 million to
$59.0 million due to improved results in Taiwan, Japan, Korea and Australia.

EBITDA

Earnings before interest, taxes, depreciation and amortization ("EBITDA") is an
additional measure of operating performance used by management. EBITDA, like
operating income, does not include the effects of interest and taxes and
additionally excludes the "non-cash" effects of depreciation and amortization on
current earnings. While the components of EBITDA may vary from company to
company, we exclude minority interest adjustments, all depreciation charges
related to property, plant and equipment and all amortization charges including
amortization of goodwill, purchased royalty rights, leasehold improvements and
other intangible assets. These components of operating income do not necessarily
result in a capital requirement in the current period, and, in the opinion of
management, many of the underlying assets, both tangible and intangible, create
value by supporting the global recognition of brand names and product innovation
and by consistently producing quality products for our customers and consumers.
While we consider EBITDA useful in analyzing our results, it is not intended to
replace, or act as a substitute for, any presentation included in the
consolidated financial statements prepared in conformity with generally accepted
accounting principles.

EBITDA increased 15% to $662.6 million or 15.2% of net sales as compared to
$574.2 million or 14.5% of net sales last year. The improvement in EBITDA is
primarily attributable to improvements in gross profit related to sales growth
and production efficiencies achieved.

INTEREST EXPENSE, NET

Net interest expense was $17.1 million and $16.7 million for the years ended
June 30, 2000 and 1999, respectively. This net increase reflects lower interest
income from investments, related to lower average cash balances, partially
offset by lower interest expense resulting from our management of interest rates
and short-term borrowings.

PROVISION FOR INCOME TAXES

The provision for income taxes represents federal, foreign, state and local
income taxes. The effective rate for income taxes for fiscal 2000 was 37%
compared with 38% in the prior year. These rates are higher than the statutory
federal tax rate due to the effect of state and local taxes, higher tax rates in
certain foreign jurisdictions and certain nondeductible expenses. The decrease
in the effective income tax rate is principally attributable to tax planning
initiatives and reduction of certain local market statutory tax rates.


                                      -16-
<PAGE>


Fiscal 1999 as compared with Fiscal 1998

NET SALES

Net sales increased in all product categories and all geographic segments
resulting in an increase in fiscal 1999 net sales of 9% to $3,961.5 million.
Hair care and makeup benefited from a full year of sales of Aveda and jane
products. New skin care products were well received driving growth in that
category. Internationally, the Europe, Middle East & Africa region contributed a
13% increase in net sales over the prior year. Foreign currency translation did
not significantly impact net sales.

Product Categories

Skin Care

Skin care sales increased 12% to $1,398.8 million, reflecting the launch of Stop
Signs and Resilience Lift and a full year of sales of Diminish internationally.
In addition to these increases, Clinique All About Eyes contributed to the
category's year over year improvement. The overall increase was partially offset
by lower net sales of Fruition Extra.

Makeup

Net sales of makeup products increased 7% to $1,412.8 million due in part to the
inclusion of a full year of sales of Aveda and jane products. The current year
launch of Quickliner for Eyes, Superfit Makeup and Sheer Powder Blusher
increased sales, and Two-In-One Eyeshadow, DoubleWear and Photochrome
experienced continued success. These increases were partially offset by the
anniversary of the fiscal 1998 launch of Superlast Cream Lipstick.

Fragrance

Fragrance sales increased 6% to $1,048.6 million. The increase was primarily
attributable to the worldwide success of Clinique Happy and the fiscal 1999
introduction of Dazzling Gold and Dazzling Silver. The rollout of Hilfiger
Athletics and "tommy girl" into remaining international markets contributed to
higher fragrance sales, offset in part by lower sales of "tommy".

Hair Care

Net sales of hair care products increased $30.0 million or 57% to $82.4 million.
This increase primarily reflected the inclusion of Aveda products for a full
year.

Geographic Regions

Sales in the Americas were $2,397.9 million representing a 9% increase. The
region benefited from the inclusion of a full year of sales of Aveda and jane
products as well as strong sales from new skin care products. Net sales in
Europe, the Middle East & Africa increased 13% to $1,082.4 million with
double-digit sales increases in the skin care and fragrance categories. Net
sales in Spain, the United Kingdom, Italy, Germany, France, Belgium and the
distributor and travel retail businesses all increased as we introduced new
products and rolled out products that were previously not available in the
region. In Asia/Pacific, net sales increased 6% to $481.2 million, primarily due
to higher net sales in Japan, Korea and Thailand, offset by slightly lower sales
in Australia and Hong Kong. Currency translation did not have a material impact
on any of these geographic segments.

COST OF SALES

Cost of sales as a percent of net sales was 22.7% in fiscal 1999 and 1998,
reflecting the integration of Aveda and jane products, which have higher product
cost structures than our other brands, offset by continued cost reduction
efforts and a shift in product mix for our core brands.

OPERATING EXPENSES

Operating expenses as a percent of net sales decreased to 65.8% in fiscal 1999
from 66.0% in fiscal 1998. The decrease was the result of productivity gains in
advertising and promotional spending and other cost controls, partially offset
by a full year of goodwill amortization and incremental spending related to our
Year 2000 remediation program. Shifts in product mix and the timing and type of
new product introductions affect our level of selling, advertising and
promotional spending. In addition to these market influences, our ratio of
operating expenses to net sales benefited from the integration of favorable
operating cost structures of acquired companies.


                                      -17-
<PAGE>


OPERATING INCOME

Operating income increased 12% to $456.9 million and operating margins increased
to 11.5% in fiscal 1999 from 11.3% in fiscal 1998. These increases were achieved
by maintaining our gross profit margins and controlling certain operating
expenses so they increased at a lower rate than net sales.

Product Categories

Operating income in the skin care category increased 18% to $205.9 million due
primarily to the launches of Stop Signs and Resilience Lift. Skin care products,
which are primarily marketed under our core brand names, typically have lower
cost of goods than our other products. Operating income for makeup increased 4%
to $158.2 million as a result of higher sales from new product introductions
including Quickliner for Eyes, Superfit Makeup and Sheer Powder Blusher.
Operating income for fragrance products was $79.7 million, an increase of $4.2
million or 6%. This increase was primarily attributable to increased sales from
the introduction of Dazzling Gold and Dazzling Silver and the continued success
of Clinique Happy. Operating income from fragrances as a percent of net sales is
typically lower than other product segments as fragrance products generally have
a higher cost of goods and are often supported by higher advertising and
promotional spending. The higher advertising and promotion for fragrance
indirectly supports other categories by generating increased traffic at points
of sale. Operating income from the hair care category increased 43% to $11.4
million primarily due to the inclusion of Aveda products for a full year.

Geographic Regions

Operating income in the Americas increased 7% to $265.0 million primarily due to
increased sales in the skin care and makeup segments, as well as a full year of
operating profits from Aveda. In Europe, the Middle East & Africa, operating
income increased 11% to $145.5 million as a result of a strong travel retail
business and better operating results in Spain, Germany, Italy and Belgium,
partially offset by lower results in the United Kingdom. In Asia/Pacific,
operating income increased $16.6 million or 56% to $46.4 million due to
increased sales and the implementation of planned operating expense efficiencies
in Japan, Australia, Taiwan and Thailand.

EBITDA

EBITDA increased by $67.6 million to $574.2 million or 14.5% of net sales as
compared to $506.6 million or 14.0% of net sales in fiscal 1998. Such
improvement was primarily attributable to higher net sales and operating expense
efficiencies achieved.

INTEREST EXPENSE, NET

Net interest expense increased $10.4 million to $16.7 million as borrowings
related to fiscal 1998 business acquisitions were outstanding for the full year.

PROVISION FOR INCOME TAXES

The provision for income taxes represents federal, foreign, state and local
income taxes. The effective rate for income taxes for fiscal 1999 was 38%
compared to 40% in the prior year. These rates are higher than the statutory
federal tax rate due to the effect of state and local taxes, higher tax rates in
certain foreign jurisdictions and certain nondeductible expenses. The decrease
in the effective income tax rate was principally attributable to tax planning
initiatives and the tax effect of foreign operations.


                                      -18-
<PAGE>


FINANCIAL CONDITION

LIQUIDITY AND CAPITAL RESOURCES

Our principal sources of funds historically have been cash flows from operations
and borrowings under commercial paper and committed and uncommitted credit lines
provided by banks in the United States and abroad. At June 30, 2000, we had cash
and cash equivalents of $320.3 million compared with $347.5 million at June 30,
1999.

The Board of Directors has authorized a $750.0 million commercial paper program,
under which we have issued, and intend to issue, commercial paper in the United
States. Our commercial paper is currently rated A-1 by Standard & Poor's and P-1
by Moody's. Our long-term credit ratings are A+ by Standard & Poor's and A1 by
Moody's. In May 1999, we issued $205.2 million of commercial paper and used the
proceeds to prepay a like amount of our $405.0 million term loan, due February
2005. There remains $200.0 million of the original term loan outstanding with an
effective interest rate of 6.28%. We also have an effective shelf registration
statement covering the potential issuance of up to $400.0 million in debt
securities. Commercial paper is classified as long-term debt in our balance
sheet based upon our intent and ability to refinance maturing commercial paper
on a long-term basis. It is our policy to maintain backup facilities to support
our commercial paper program, and its classification as long-term debt. As of
June 30, 2000, we had an unused $400.0 million revolving credit facility,
expiring July 1, 2001.

Our business is seasonal in nature and, accordingly, our working capital needs
vary. To meet these needs, we could issue up to an additional $545.0 million of
commercial paper under our program. We also have $58.7 million in uncommitted
facilities. No borrowings were outstanding under these facilities as of June 30,
2000.

Total debt as a percent of total capitalization was 22% at June 30, 2000 as
compared to 25% at June 30, 1999, primarily as a result of higher total capital.

Net cash provided by operating activities was $442.5 million in fiscal 2000 as
compared to $352.3 million in fiscal 1999 and $258.2 million in fiscal 1998.
These increases primarily relate to increased earnings, particularly before
depreciation and amortization, as well as higher accrual balances, partially due
to business acquisitions. The increase in other noncurrent liabilities is
partially due to deferred compensation arrangements and pension obligations.

Net cash used for investing activities was $374.3 million in fiscal 2000,
compared with $200.3 million in fiscal 1999 and $577.2 million in fiscal 1998.
Investment spending in fiscal 2000 reflects capital expenditures and business
acquisitions including the purchase of the Stila, Jo Malone, gloss.com and
Bumble and bumble businesses, as well as certain Aveda distributors in the
United States and United Kingdom, and certain Aveda retail stores. Lower cash
used for investing activities in fiscal 1999 related primarily to lower spending
on acquisitions as compared to fiscal 1998, when we acquired Aveda, jane and the
remaining interest in M.A.C.

Cash used for financing activities was $87.9 million and $73.2 million in fiscal
2000 and 1999, respectively, as compared to $345.2 million provided in fiscal
1998. The increase in cash used in the most recent year primarily relates to
common stock repurchases and higher common stock dividends, primarily as a
result of a higher dividend per share. A significant portion of the funds
provided in fiscal 1998 pertained to the issuance of debt related to business
acquisitions.

In September 1998, our Board of Directors authorized a share repurchase program.
We have purchased, and may continue to purchase, over an unspecified period of
time, a total of up to eight million shares of Class A Common Stock in the open
market or in privately negotiated transactions, depending on market conditions
and other factors. To date, we have purchased approximately 1.1 million shares
under this program.

Capital expenditures amounted to $180.9 million, $117.9 million and $120.6
million in fiscal 2000, 1999 and 1998, respectively. Spending in all three years
primarily reflects the continued upgrade of manufacturing equipment, dies and
molds, new store openings, store improvements, counter construction and
information technology enhancements, as well as incremental capital spending by
acquired companies.


                                      -19-
<PAGE>


Dividends declared were $70.9 million, $65.4 million and $63.6 million in fiscal
2000, 1999 and 1998, respectively. In fiscal 1998 and the first three quarters
of fiscal 1999, the Board of Directors declared, and we paid, quarterly
dividends on our Class A and Class B Common Stock at the rate of $.0425 per
share. The Board of Directors approved a dividend of $.05 per share in the
fourth quarter of fiscal 1999 and in each quarter of fiscal 2000, thus
accounting for the difference in dividends declared. In fiscal 2000, 1999 and
1998, dividends declared on such common stock totaled $47.5 million, $42.0
million and $40.2 million, respectively.

The effects of inflation have not been significant to our overall operating
results in recent years. Generally, we have been able to increase selling prices
sufficiently to offset cost increases, which have been moderate.

We believe that cash on hand, cash generated from operations, available credit
lines and access to credit markets will be adequate to support currently planned
business operations and capital expenditures on both a near-term and long-term
basis.

Derivative Financial Instruments

We address certain financial exposures through a controlled program of risk
management that includes the use of derivative financial instruments. We
primarily enter into foreign currency forward exchange contracts and foreign
currency options to reduce the effects of fluctuating foreign currency exchange
rates. We enter into interest rate swaps and options to manage the effects of
interest rate movements on our aggregate liability portfolio. We categorize
these instruments as entered into for purposes other than trading.

Foreign Exchange Risk Management

We enter into forward exchange contracts to hedge purchases, receivables and
payables denominated in foreign currencies for periods consistent with our
identified exposures. The purpose of the hedging activities is to minimize the
effect of foreign exchange rate movements on our costs and on the cash flows
which we receive from foreign subsidiaries. Almost all foreign currency
contracts are denominated in currencies of major industrial countries and are
with large financial institutions rated as strong investment grade by a major
rating agency. Gains and losses related to qualifying hedges of these exposures
are deferred and recognized in operating income when the underlying hedged
transaction occurs. We also enter into foreign currency options to hedge
anticipated transactions where there is a high probability that anticipated
exposures will materialize. Any gains realized on such options that qualify as
hedges are deferred and recognized in operating income when the underlying
hedged transaction occurs. Premiums on foreign currency options are amortized
over the period being hedged. Foreign currency transactions which do not qualify
as hedges are marked to market on a current basis with gains and losses
recognized through income and reflected in operating expenses. In addition, any
previously deferred gains and losses on hedges which are terminated prior to the
transaction date are recognized in current income when the hedge is terminated.

As a matter of policy, we only enter into contracts with counterparties that
have at least an "A" (or equivalent) credit rating. The counterparties to these
contracts are major financial institutions. We do not have significant exposure
to any one counterparty. Our exposure to credit loss in the event of
nonperformance by any of the counterparties is limited to only the recognized,
but not realized, gains attributable to the contracts. Management believes risk
of loss is remote and in any event would not be material. The contracts have
varying maturities with none exceeding 24 months. Costs associated with entering
into such contracts have not been material to our financial results. We do not
utilize derivative financial instruments for trading or speculative purposes. At
June 30, 2000, we had foreign currency contracts in the form of forward exchange
contracts in the amount of $219.6 million. The foreign currencies included in
these contracts are principally the Euro, Japanese yen, Swiss franc and U.K.
pound.

Interest Rate Risk Management

We have entered into interest rate swaps to convert floating interest rate debt
to fixed rate debt. These swap agreements are contracts to exchange floating
rate for fixed rate interest payments periodically over the life of the
agreements. Amounts currently due to or from interest swap counterparties are
recorded in interest expense in the period in which they accrue. The related
amounts payable to, or receivable from, the counterparties are included in other
accrued liabilities. At June 30, 2000 we had interest rate swap agreements
outstanding with a notional principal amount of $67.0 million. In February 2000
and April 2000, we terminated interest rate swaps at a gain under contracts with
notional values of $66.0 million and $67.0 million, respectively. In order to
maintain interest rate protection, we used a portion of the proceeds to purchase
interest rate options set at the same rate, and at the same aggregate notional
value, as the previously terminated interest rate swaps.


                                      -20-
<PAGE>


Market Risk

We use a value-at-risk model to assess the market risk of our derivative
financial instruments. Value-at-risk represents the potential losses for an
instrument or portfolio from adverse changes in market factors, for a specified
time period and confidence level. We estimate value-at-risk across all of our
derivative financial instruments using a model with historical volatilities and
correlations calculated over the past 250 day period. The measured value-at-risk
from holding such derivative instruments, using a variance/co-variance model
with a 95 percent confidence level, assuming normal market conditions at June
30, 2000, was not material.

Our calculated value-at-risk exposure represents an estimate of reasonably
possible net losses that would be recognized on our portfolio of derivative
financial instruments assuming hypothetical movements in future market rates and
is not necessarily indicative of actual results which may or may not occur. It
does not represent the maximum possible loss nor any expected loss that may
occur, since actual future gains and losses will differ from those estimated,
based upon actual fluctuations in market rates, operating exposures, and the
timing thereof, and changes in the portfolio of derivative financial instruments
during the year.

We believe, however, that any loss incurred would be offset by the effects of
market rate movements on the respective underlying transactions for which the
hedge is intended.

ACCOUNTING STANDARDS

In June 1998, the Financial Accounting Standards Board ("FASB") issued SFAS No.
133 "Accounting for Derivative Instruments and Hedging Activities". This
statement establishes accounting and reporting standards for derivative
instruments, including certain derivative instruments embedded in other
contracts, and for hedging activities. SFAS No. 133 is effective for our fiscal
quarter beginning July 1, 2000 (date of transition) and will not require
retroactive restatement of prior period financial statements. This statement
requires the recognition of all derivative instruments as either assets or
liabilities in the statement of financial position measured at fair value.
Generally, increases or decreases in the fair value of derivative instruments
will be recognized as gains or losses in earnings in the period of change. If
certain conditions are met, where the derivative instrument has been designated
as a fair value hedge, the hedged item may also be marked to market through
earnings thus creating an offset. If the derivative is designated and qualifies
as a cash flow hedge, the changes in fair value of the derivative instrument may
be recorded on the balance sheet as other comprehensive income.

The new accounting standard has not significantly changed our approach to
managing foreign currency or interest rate risks, as discussed in the preceding
paragraphs. We principally hedge against these exposures using forward exchange
contracts, foreign currency options and interest rate swaps and options. These
contracts have been designated as hedges of anticipated future cash flows and,
accordingly, will be marked to market through other comprehensive income
(balance sheet adjustments) until such time as the related forecasted
transactions affect earnings.

Although we expect future gains and losses to be effectively matched, there is a
change associated with SFAS No. 133 that may accelerate certain other charges to
earnings. Under this new guidance, the time-value component of a derivative's
fair value is charged to earnings based upon the change in its relative
proportion to the contract's total value. To reflect the change in time-value
from the date of the contracts' inception through the date of transition we will
record an earnings charge of $2.2 million, after tax, in our fiscal 2001 first
quarter consolidated statement of earnings. This charge will be reflected as the
cumulative effect of a change in accounting principle. Additionally, on the date
of transition, a comparable amount of deferred unrealized gains on these
instruments will be recorded in accumulated other comprehensive income that we
expect to accrete into earnings over the remaining life of the derivatives
(through February 2005).

In May 2000, the Emerging Issues Task Force (the "EITF") reached a consensus on
Issue No. 00-14 "Accounting for Certain Sales Incentives". This consensus
addresses when sales incentives and discounts should be recognized, as well as
where the related revenues and expenses should be classified in a registrant's
financial statements. If the EITF's consensus is unchanged, Issue No. 00-14 will
become effective in the fourth quarter of the fiscal year beginning after
December 15, 1999, and would be applied retroactively for purposes of
comparability. Therefore, beginning in the fourth quarter of fiscal 2001, we may
be required to reclassify certain revenues and expenses related to our
promotional programs out of operating expenses and into sales and cost of sales.
We have not yet fully quantified the reclassification; however, by its nature, a
reclassification will not affect our operating income or net earnings.


                                      -21-
<PAGE>


INTERNET

Our strategic goals for the Internet are to enhance our brand equities, to reach
new consumers, to forge deeper relationships with existing consumers and to
strengthen our business through our traditional retailers. The strategy includes
a planned launch of a multi-brand website offering products from our portfolio,
specially designed sites which will be available through the e-commerce sites of
retailers who meet specific requirements and individual sites for our brands. We
currently have nine individual brand websites that educate and inform consumers
about specific brands, with more in development. Four of the existing sites -
clinique.com, origins.com, bobbibrown.com and maccosmetics.com - have e-commerce
capabilities. We are currently re-developing the gloss.com multi-brand site we
acquired in May 2000 and expect to re-launch it in the third quarter of fiscal
2001. The site initially will feature Estee Lauder, Clinique, Origins, Bobbi
Brown essentials, and M.A.C products. The site also will feature products
from Chanel, Inc. and Clarins (U.S.A.) Inc. which became co-venturers in
gloss.com in August 2000. Our Internet sales, which were not significant during
fiscal 2000, are currently limited to consumers in the United States and Canada.
The initial impact of our overall Internet strategy on earnings is expected to
be immaterially dilutive, particularly as we re-develop the multi-brand site,
and accretive some time after the re-launch.

EURO CONVERSION

Under the direction of the European Economic and Monetary Union (EMU), a single
currency (the "Euro") will replace the national currencies of most of the
European countries in which we conduct business. The conversion rates between
the Euro and the participating nations' currencies were fixed irrevocably as of
January 1, 1999, with the participating national currencies to be removed from
circulation between January 1 and June 30, 2002 and replaced by Euro notes and
coinage. During the "transition period" from January 1, 1999 through December
31, 2001, public and private entities, as well as individuals, may pay for goods
and services using either checks, drafts, or wire transfers denominated in Euros
or the participating country's national currency.

Under the regulations governing the transition to a single currency, there is a
"no compulsion, no prohibition" rule which states that no one is obliged to use
the Euro until the notes and coinage have been introduced on January 1, 2002. In
keeping with this rule, we were Euro "compliant" (able to receive Euro
denominated payments and able to invoice in Euros as requested) as of January 1,
1999 in the affected countries. Full conversion of all affected country
operations to the Euro is expected to be completed by the time national
currencies are removed from circulation. Phased conversion to the Euro is
currently underway and the effects on revenues, costs and various business
strategies continue to be assessed. The cost of software and business process
conversion is not expected to be material.

FORWARD-LOOKING INFORMATION

We and our representatives from time to time make written or oral
forward-looking statements, including statements contained in this and other
filings with the Securities and Exchange Commission, in our press releases and
in our reports to stockholders. The words and phrases "will likely result,"
"expects," "believes," "planned, " "will, " "will continue," "is anticipated,"
"estimates," "projects" or similar expressions are intended to identify
"forward-looking statements" within the meaning of the Private Securities
Litigation Reform Act of 1995. These statements include, without limitation, our
expectations regarding sales, earnings or other future financial performance and
liquidity, product introductions, entry into new geographic regions, new methods
of sale and future operations or operating results. Although we believe that our
expectations are based on reasonable assumptions within the bounds of our
knowledge of our business and operations, we cannot assure that actual results
will not differ materially from our expectations. Factors that could cause
actual results to differ from expectations include, without limitation:

         (i) increased competitive activity from companies in the skin care,
         makeup, fragrance and hair care businesses, some of which have greater
         resources than we do;

         (ii) our ability to develop, produce and market new products on which
         future operating results may depend;

         (iii) consolidations and restructurings in the retail industry causing
         a decrease in the number of stores that sell our products, an increase
         in the ownership concentration within the retail industry, ownership of
         retailers by our competitors or ownership of competitors by our
         customers that are retailers;

         (iv) shifts in the preferences of consumers as to where and how they
         shop for the types of products and services we sell;


                                      -22-
<PAGE>


         (v) social, political and economic risks to our foreign manufacturing,
         distribution and retail operations, including changes in foreign
         investment and trade policies and regulations of the host countries and
         of the United States;

         (vi) changes in the laws, regulations and policies, including changes
         in accounting standards, that affect, or will affect, us in the United
         States and abroad;

         (vii) foreign currency fluctuations affecting our results of operations
         and the value of our foreign assets, the relative prices at which we
         sell our products and our foreign competitors sell their products in
         the same market and our operating and manufacturing costs outside of
         the United States;

         (viii) changes in global economic conditions that could affect the cost
         and availability of capital to the Company, which may be needed for new
         equipment, facilities or acquisitions;

         (ix) shipment delays, depletion of inventory and increased production
         costs resulting from disruptions of operations at any of the facilities
         which, due to consolidations in our manufacturing operations, now
         manufacture nearly all of our supply of a particular type of product
         (i.e., focus factories);

         (x) real estate rates and availability, which may affect our ability to
         increase the number of retail locations at which we sell our products;

         (xi) changes in product mix to products which are less profitable;

         (xii) our ability to develop e-commerce capabilities, and other new
         information technologies, timely and within our cost estimates; and,

         (xiii) our ability to integrate acquired businesses and realize value
         therefrom.

We assume no responsibility to update forward-looking statements made herein or
otherwise.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk.

The information required by this item is set forth in Item 7 of this Annual
Report on Form 10-K under the captions "Liquidity and Capital Resources-Market
Risk" and is incorporated herein by reference.

Item 8. Financial Statements and Supplementary Data.

The information required by this item appears beginning on page F-1 of this
Annual Report on Form 10-K and is incorporated herein by reference.

Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure.

Not applicable.

                                    PART III

The information required by Item 10 (Directors and Executive Officers of the
Registrant), Item 11 (Executive Compensation), Item 12 (Security Ownership of
Certain Beneficial Owners and Management) and Item 13 (Certain Relationships and
Related Transactions) of Form 10-K, and not already provided herein under "Item
1. Business - Executive Officers", will be included in our Proxy Statement for
the 2000 Annual Meeting of Stockholders, which will be filed within 120 days
after the close of the fiscal year ended June 30, 2000, and such information is
incorporated herein by reference.


                                      -23-
<PAGE>


                                     PART IV

Item 14.  Exhibits, Financial Statement Schedules, and Reports of Form 8-K.
    (a)   1, 2. Financial Statements and Schedules - See index on Page F-1.
          3. Exhibits -

Exhibit
Number                                Description
- ------                                -----------
 3.1     Form of Restated Certificate of Incorporation (filed as Exhibit 3.1 to
         Amendment No. 3 to our Registration Statement on Form S-1 (No.
         33-97180) on November 13, 1995 (the "S-1")).*

 3.2     Certificate of Amendment to Restated Certificate of Incorporation
         (filed as Exhibit 3.1 to our Quarterly Report on Form 10-Q for the
         quarter ended December 31, 1999).*

 3.3     Amended and Restated By-laws (filed as Exhibit 3.2 to our Quarterly
         Report on Form 10-Q for the quarter ended December 31, 1999).*

10.1     Form of Stockholders' Agreement (filed as Exhibit 10.1 to the S-1).*

10.1a    Amendment No. 1 to Stockholders' Agreement (filed as Exhibit 10.1 to
         our Quarterly Report on Form 10-Q for the quarter ended September 30,
         1996).*

10.1b    Amendment No. 2 to Stockholders' Agreement (filed as Exhibit 10.2 to
         our Quarterly Report on Form 10-Q for the quarter ended December 31,
         1996 (the "FY 1997 Q2 10-Q")).*

10.1c    Amendment No. 3 to Stockholder's Agreement (filed as Exhibit 10.2 to
         our Quarterly Report on Form 10-Q for the quarter ended March 31, 1997
         (the "FY 1997 Q3 10-Q")).*

10.1d    Amendment No. 4 to Stockholders' Agreement.

10.2     Form of Registration Rights Agreement (filed as Exhibit 10.2 to the
         S-1).*

10.2a    First Amendment to Registration Rights Agreement (filed as Exhibit 10.3
         to our Annual Report on Form 10-K for the fiscal year ended June 30,
         1996).*

10.2b    Second Amendment to Registration Rights Agreement (filed as Exhibit
         10.1 to the FY 1997 Q3 10-Q).*

10.3     Fiscal 1996 Share Incentive Plan (filed as Exhibit 10.3 to the S-1).* +

10.4     Fiscal 1999 Share Incentive Plan (filed as Exhibit 4(c) our
         Registration Statement on Form S-8 (No. 333-66851) on November 5,
         1998). * +

10.5     The Estee Lauder Inc. Retirement Growth Account Plan (filed as Exhibit
         10.5 to our Annual Report on Form 10-K for the fiscal year ended June
         30, 1999 (the "FY 1999 10-K")).*+

10.6     The Estee Lauder Inc. Retirement Benefits Restoration Plan (filed as
         Exhibit 10.6 to the FY1999 10-K).*+

10.7     Executive Annual Incentive Plan (filed as Exhibit 10.2 to our Quarterly
         Report on Form 10-Q for the quarter ended December 31, 1998).* +

10.8     Employment Agreement with Leonard A. Lauder. +


10.9     Employment Agreement with Ronald S. Lauder (filed as Exhibit 10.8 to
         the S-1).* +

10.10    Employment Agreement with Fred H. Langhammer.+

10.11    Employment Agreement with Daniel J. Brestle (filed as Exhibit 10.1 to
         our Quarterly Report on Form 10-Q for the quarter ended September 30,
         1998).* +

10.12    Employment Agreement with William P. Lauder (filed as Exhibit 10.1 to
         Amendment No. 2 to our Registration Statement on Form S-3 (No.
         333-77977) on May 19, 1999).* +

10.13    Employment Agreement with Patrick Bousquet-Chavanne (filed as Exhibit
         10.13 to the FY 1999 10-K). * +

10.14    Form of Deferred Compensation Agreement (interest-based) with Outside
         Directors (filed as Exhibit 10.1 to the FY 1997 Q2 10-Q).* +

10.15    Form of Deferred Compensation Agreement (stock-based) with Outside
         Directors. +

21.1     List of significant subsidiaries.

23.1     Consent of Arthur Andersen LLP.

24.1     Power of Attorney.

27.1     Financial Data Schedule.

(b) Registrant filed no reports on Form 8-K during the last quarter of the
period covered by this report.

- ----------
* Incorporated herein by reference.
+ Exhibit is a management contract or compensatory plan or arrangement.


                                      -24-
<PAGE>


                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                     THE ESTEE LAUDER COMPANIES INC.



                                     By         /s/ ROBERT J. BIGLER
                                         --------------------------------------
                                                   Robert J. Bigler
                                                 Senior Vice President
                                              and Chief Financial Officer


Date:  September 18, 2000

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant and
in the capacities and on the date indicated.

<TABLE>
<CAPTION>
        Signature                        Title(s)                       Date
        ---------                        --------                       ----
<S>                          <C>                                  <C>
    LEONARD A. LAUDER*           Chairman of the Board of         September 18, 2000
- --------------------------               Directors
    Leonard A. Lauder

    RONALD S. LAUDER*                    Director                 September 18, 2000
- --------------------------
    Ronald S. Lauder

    WILLIAM P. LAUDER*                   Director                 September 18, 2000
- --------------------------
    William P. Lauder

    FRED H. LANGHAMMER*           Chief Executive Officer         September 18, 2000
- --------------------------            and a Director
    Fred H. Langhammer         (Principal Executive Officer)


    RICHARD D. PARSONS*                  Director                 September 18, 2000
- --------------------------
    Richard D. Parsons

    MARSHALL ROSE*                       Director                 September 18, 2000
- --------------------------
    Marshall Rose

    P. ROY VAGELOS*                      Director                 September 18, 2000
- --------------------------
    P. Roy Vagelos

    FAYE WATTLETON*                      Director                 September 18, 2000
- --------------------------
    Faye Wattleton

/s/ ROBERT J. BIGLER              Senior Vice President and       September 18, 2000
- --------------------------         Chief Financial Officer
    Robert J. Bigler              (Principal Financial and
                                     Accounting Officer)
</TABLE>

- ----------
* By signing his name hereto, Robert J. Bigler signs this document in the
capacities indicated above and on behalf of the persons indicated above pursuant
to powers of attorney duly executed by such persons and filed herewith.


                                          By   /s/ ROBERT J. BIGLER
                                               ---------------------------
                                                   Robert J. Bigler
                                                   (Attorney-in-Fact)


                                      -25-
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

             INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE

                                                                            Page
                                                                            ----
Financial Statements:

Report of Independent Public Accountants..................................   F-2

Consolidated Statements of Earnings.......................................   F-3

Consolidated Balance Sheets...............................................   F-4

Consolidated Statements of Stockholders' Equity and Comprehensive Income..   F-5

Consolidated Statements of Cash Flows.....................................   F-6

Notes to Consolidated Financial Statements................................   F-7

Financial Statement Schedule:

Report of Independent Public Accountants on Schedule......................   S-1

Schedule II - Valuation and Qualifying Accounts...........................   S-2


All other schedules are omitted because they are not applicable or the required
information is included in the consolidated financial statements or notes
thereto.


                                       F-1
<PAGE>


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To The Estee Lauder Companies Inc.:

We have audited the accompanying consolidated balance sheets of The Estee Lauder
Companies Inc. (a Delaware corporation) and subsidiaries as of June 30, 2000 and
1999, and the related consolidated statements of earnings, stockholders' equity
and comprehensive income and cash flows for each of the three years in the
period ended June 30, 2000. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of The Estee Lauder Companies Inc.
and subsidiaries as of June 30, 2000 and 1999, and the results of their
operations and their cash flows for each of the three years in the period ended
June 30, 2000 in conformity with accounting principles generally accepted in the
United States.


                                                      ARTHUR ANDERSEN LLP


New York, New York
August 10, 2000


                                      F-2
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                       CONSOLIDATED STATEMENTS OF EARNINGS

<TABLE>
<CAPTION>
                                                                    Year Ended June 30
                                                         -----------------------------------------
                                                            2000            1999           1998
                                                         -----------    -----------    -----------
                                                            (In millions, except per share data)
<S>                                                      <C>            <C>            <C>
Net Sales .........................................      $   4,366.8    $   3,961.5    $   3,618.0
Cost of sales .....................................            972.1          899.9          819.5
                                                         -----------    -----------    -----------

Gross Profit ......................................          3,394.7        3,061.6        2,798.5
                                                         -----------    -----------    -----------

Operating expenses:
    Selling, general and administrative ...........          2,845.7        2,572.1        2,357.6
    Related party royalties .......................             33.2           32.6           31.8
                                                         -----------    -----------    -----------
                                                             2,878.9        2,604.7        2,389.4
                                                         -----------    -----------    -----------

Operating Income ..................................            515.8          456.9          409.1

Interest expense, net .............................             17.1           16.7            6.3
                                                         -----------    -----------    -----------
Earnings before Income Taxes and Minority Interest             498.7          440.2          402.8

Provision for income taxes ........................            184.6          167.3          161.1
Minority interest .................................           --             --               (4.9)
                                                         -----------    -----------    -----------
Net Earnings ......................................            314.1          272.9          236.8

Preferred stock dividends .........................             23.4           23.4           23.4
                                                         -----------    -----------    -----------
Net Earnings Attributable to Common Stock .........      $     290.7    $     249.5    $     213.4
                                                         ===========    ===========    ===========

Net earnings per common share:

    Basic .........................................      $      1.22    $      1.05    $       .90
    Diluted .......................................      $      1.20    $      1.03    $       .89

Weighted average common shares outstanding:

    Basic .........................................            237.7          237.0          236.8
    Diluted .......................................            242.5          241.2          239.5
</TABLE>


                 See notes to consolidated financial statements.


                                      F-3
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                             June 30
                                                                                      ----------------------
                                                                                         2000         1999
                                                                                      ----------  ----------
                                                                                          (In millions)
                                          ASSETS
<S>                                                                                   <C>         <C>
Current Assets
Cash and cash equivalents .........................................................   $    320.3  $    347.5
Accounts receivable, net ..........................................................        550.2       533.7
Inventory and promotional merchandise, net ........................................        546.3       513.0
Prepaid expenses and other current assets .........................................        201.7       176.0
                                                                                      ----------  ----------
    Total current assets ..........................................................      1,618.5     1,570.2
                                                                                      ----------  ----------

Property, Plant and Equipment, net ................................................        480.3       383.6
                                                                                      ----------  ----------

Other Assets
Investments, at cost or market value ..............................................         61.4        35.5
Deferred taxes ....................................................................         48.9        63.6
Goodwill, net .....................................................................        708.1       557.9
Other intangible assets, net ......................................................         31.1        50.6
Other assets, net .................................................................         95.0        85.3
                                                                                      ----------  ----------
    Total other assets ............................................................        944.5       792.9
                                                                                      ----------  ----------
           Total assets ...........................................................   $  3,043.3  $  2,746.7
                                                                                      ==========  ==========

<CAPTION>
                       LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                                                                                   <C>         <C>
Current Liabilities
Short-term debt ...................................................................   $      7.0  $      6.6
Accounts payable ..................................................................        236.5       223.1
Accrued income taxes ..............................................................         84.2        87.6
Other accrued liabilities .........................................................        574.1       544.9
                                                                                      ----------  ----------
    Total current liabilities .....................................................        901.8       862.2
                                                                                      ----------  ----------

Noncurrent Liabilities
Long-term debt ....................................................................        418.4       422.5
Other noncurrent liabilities ......................................................        202.8       177.5
                                                                                      ----------  ----------
    Total noncurrent liabilities ..................................................        621.2       600.0
                                                                                      ----------  ----------

Commitments and contingencies (Note 15)

$6.50 Cumulative Redeemable Preferred Stock, at redemption value ..................        360.0       360.0
                                                                                      ----------  ----------

Stockholders' Equity
Common stock, $.01 par value; 650,000,000 shares Class A authorized; shares
    issued: 125,058,658 in 2000 and 123,936,464 in 1999; 240,000,000 shares
    Class B authorized; shares issued and outstanding: 113,679,334 in 2000 and 1999          2.4         2.4
Paid-in capital ...................................................................        237.1       211.6
Retained earnings .................................................................      1,008.6       766.2
Accumulated other comprehensive income ............................................        (57.1)      (44.3)
                                                                                      ----------  ----------
                                                                                         1,191.0       935.9
Less: Treasury stock, at cost; 876,980 Class A shares at June 30, 2000 and
    455,306 at June 30, 1999 ......................................................        (30.7)      (11.4)
                                                                                      ----------  ----------
    Total stockholders' equity ....................................................      1,160.3       924.5
                                                                                      ----------  ----------
           Total liabilities and stockholders' equity .............................   $  3,043.3  $  2,746.7
                                                                                      ==========  ==========
</TABLE>


                 See notes to consolidated financial statements.


                                      F-4
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                            AND COMPREHENSIVE INCOME

<TABLE>
<CAPTION>
                                                                           Year Ended June 30
                                                               -------------------------------------------
                                                                  2000            1999             1998
                                                               -----------     -----------     -----------
                                                                             (In millions)
                 STOCKHOLDERS' EQUITY
<S>                                                            <C>             <C>             <C>
Common stock, beginning of year .........................      $       2.4     $       2.4     $       2.4
                                                               -----------     -----------     -----------
Common stock, end of year ...............................              2.4             2.4             2.4
                                                               -----------     -----------     -----------

Paid-in capital, beginning of year ......................            211.6           168.6           164.1
Stock compensation programs .............................             25.5            43.0             4.5
                                                               -----------     -----------     -----------
Paid-in capital, end of year ............................            237.1           211.6           168.6
                                                               -----------     -----------     -----------

Retained earnings, beginning of year ....................            766.2           559.6           386.4
Preferred stock dividends ...............................            (23.4)          (23.4)          (23.4)
Common stock dividends ..................................            (47.5)          (42.0)          (40.2)
Issuance of treasury stock ..............................             (0.8)           (0.9)         --
Net earnings for the year ...............................            314.1           272.9           236.8
                                                               -----------     -----------     -----------
Retained earnings, end of year ..........................          1,008.6           766.2           559.6
                                                               -----------     -----------     -----------

Accumulated other comprehensive income, beginning of year            (44.3)          (34.2)           (5.2)
Other comprehensive income ..............................            (12.8)          (10.1)          (29.0)
                                                               -----------     -----------     -----------
Accumulated other comprehensive income, end of year .....            (57.1)          (44.3)          (34.2)
                                                               -----------     -----------     -----------

Treasury stock, beginning of year .......................            (11.4)         --              --
Acquisition of treasury stock ...........................            (23.6)          (12.7)         --
Issuance of treasury stock ..............................              4.3             1.3          --
                                                               -----------     -----------     -----------
Treasury stock, end of year .............................            (30.7)          (11.4)         --
                                                               -----------     -----------     -----------

    Total stockholders' equity ..........................      $   1,160.3     $     924.5     $     696.4
                                                               ===========     ===========     ===========

<CAPTION>
                   COMPREHENSIVE INCOME
<S>                                                            <C>             <C>             <C>
Net earnings ............................................      $     314.1     $     272.9     $     236.8
                                                               -----------     -----------     -----------
Other comprehensive income:
    Net unrealized investment gains .....................              7.8             0.3             2.9
    Translation adjustments .............................            (20.6)          (10.4)          (31.9)
                                                               -----------     -----------     -----------

    Other comprehensive income ..........................            (12.8)          (10.1)          (29.0)
                                                               -----------     -----------     -----------

    Total comprehensive income ..........................      $     301.3     $     262.8     $     207.8
                                                               ===========     ===========     ===========
</TABLE>


                 See notes to consolidated financial statements.


                                      F-5
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                      Year Ended June 30
                                                                             ----------------------------------
                                                                               2000         1999         1998
                                                                             --------     --------     --------
                                                                                       (In millions)
<S>                                                                          <C>          <C>          <C>
Cash Flows from Operating Activities
    Net earnings ......................................................      $  314.1     $  272.9     $  236.8
    Adjustments to reconcile net earnings to net cash flows provided by
     operating activities:
           Depreciation and amortization ..............................         129.1         99.6         79.8
           Amortization of purchased royalty rights ...................          17.7         17.7         17.7
           Deferred income taxes ......................................          (5.5)        (4.2)       (12.2)
           Minority interest ..........................................           --           --           4.9
           Non-cash stock compensation ................................           1.7          8.3          --

    Changes in operating assets and liabilities:
           Increase in accounts receivable, net .......................         (24.4)       (38.0)       (31.9)
           Increase in inventory and promotional merchandise, net .....         (31.3)        --          (71.8)
           Increase in other assets ...................................         (39.8)       (39.9)       (72.4)
           Increase in accounts payable ...............................          12.2         14.0         40.7
           Increase in accrued income taxes ...........................          10.9         21.2         25.0
           Increase in other accrued liabilities ......................          35.1          7.8         17.6
           Increase (decrease) in other noncurrent liabilities ........          22.7         (7.1)        24.0
                                                                             --------     --------     --------
             Net cash flows provided by operating activities ..........         442.5        352.3        258.2
                                                                             --------     --------     --------

Cash Flows from Investing Activities
    Capital expenditures ..............................................        (180.9)      (117.9)      (120.6)
    Acquisition of businesses, net of acquired cash ...................        (180.5)       (75.0)      (459.9)
    Purchases of long-term investments ................................         (15.9)        (8.4)        (1.8)
    Proceeds from disposition of long-term investments ................           3.0          1.0          5.1
                                                                             --------     --------     --------
             Net cash flows used for investing activities .............        (374.3)      (200.3)      (577.2)
                                                                             --------     --------     --------

Cash Flows from Financing Activities
    Decrease in short-term debt, net ..................................          (0.6)        (5.8)       (10.7)
    Proceeds from long-term debt ......................................           --         205.2        431.2
    Repayments of long-term debt ......................................          (6.8)      (210.9)       (21.9)
    Net proceeds from employee stock transactions .....................          14.0         14.6          0.2
    Payments to acquire treasury stock ................................         (23.6)       (12.7)         --
    Dividends paid ....................................................         (70.9)       (63.6)       (53.6)
                                                                             --------     --------     --------
             Net cash flows (used for) provided by
                financing activities ..................................         (87.9)       (73.2)       345.2
                                                                             --------     --------     --------

Effect of Exchange Rate Changes on Cash and Cash Equivalents ..........          (7.5)        (8.8)        (4.3)
                                                                             --------     --------     --------
    Net (Decrease) Increase in Cash and Cash Equivalents ..............         (27.2)        70.0         21.9
    Cash and Cash Equivalents at Beginning of Year ....................         347.5        277.5        255.6
                                                                             --------     --------     --------
    Cash and Cash Equivalents at End of Year ..........................      $  320.3     $  347.5     $  277.5
                                                                             ========     ========     ========

Supplemental disclosures of cash flow information (see also Note 17)
    Cash paid during the year for:
           Interest ...................................................      $   29.2     $   31.2     $   13.0
                                                                             ========     ========     ========
           Income Taxes ...............................................      $  163.8     $  157.3     $  145.5
                                                                             ========     ========     ========
</TABLE>


                 See notes to consolidated financial statements.


                                      F-6
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 -- DESCRIPTION OF BUSINESS

The Estee Lauder Companies Inc. manufactures, markets and sells skin care,
makeup, fragrance and hair care products around the world. Products are marketed
under the following brand names: Estee Lauder, Clinique, Aramis, Prescriptives,
Origins, M.A.C, Bobbi Brown essentials, La Mer, jane, Aveda, Stila, Jo
Malone and Bumble and bumble. The Estee Lauder Companies Inc. is also the global
licensee of the Tommy Hilfiger and Donna Karan brands for fragrances and
cosmetics.

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of The
Estee Lauder Companies Inc. and its subsidiaries (collectively, the "Company").
All significant intercompany balances and transactions have been eliminated.

Net Earnings Per Common Share

Net earnings per common share ("basic EPS") is computed by dividing net
earnings, after deducting preferred stock dividends on the Company's $6.50
Cumulative Redeemable Preferred Stock, by the weighted average number of common
shares outstanding and contingently issuable shares (which satisfy certain
conditions). Net earnings per common share assuming dilution ("diluted EPS") is
computed by reflecting potential dilution from the exercise of stock options.

A reconciliation between the numerators and denominators of the basic and
diluted EPS computations is as follows:

<TABLE>
<CAPTION>
                                                                   Year Ended June 30
                                                          -------------------------------------
                                                            2000           1999          1998
                                                          ---------     ---------     ---------
                                                           (In millions, except per share data)
<S>                                                       <C>           <C>           <C>
Numerator:
Net earnings .......................................      $   314.1     $   272.9     $   236.8
Preferred stock dividends ..........................          (23.4)        (23.4)        (23.4)
                                                          ---------     ---------     ---------
Net earnings attributable to common stock ..........      $   290.7     $   249.5     $   213.4
                                                          =========     =========     =========

Denominator:
Weighted average common shares outstanding - Basic .          237.7         237.0         236.8
Effect of dilutive securities: Stock options .......            4.8           4.2           2.7
                                                          ---------     ---------     ---------
Weighted average common shares outstanding - Diluted          242.5         241.2         239.5
                                                          =========     =========     =========

Net earnings per common share:
Basic ..............................................      $    1.22     $    1.05     $     .90
                                                          =========     =========     =========
Diluted ............................................      $    1.20     $    1.03     $     .89
                                                          =========     =========     =========
</TABLE>


                                      F-7
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Stock Split

These consolidated financial statements have been restated to reflect the
effects of a two-for-one common stock split declared April 26, 1999 and
distributed on June 2, 1999 to stockholders of record on May 10, 1999.

Cash and Cash Equivalents

Cash and cash equivalents include $169.8 million and $208.5 million of
short-term time deposits at June 30, 2000 and 1999, respectively. The Company
considers all highly liquid investments with original maturities of three months
or less to be cash equivalents.

Accounts Receivable

Accounts Receivable is stated net of the allowance for doubtful accounts and
retail customer deductions of $31.7 million and $36.0 million as of June 30,
2000 and 1999, respectively.

Currency Translation and Transactions

All assets and liabilities of foreign subsidiaries and affiliates are translated
at year-end rates of exchange, while revenue and expenses are translated at
weighted average rates of exchange for the year. Unrealized translation gains or
losses are reported as cumulative translation adjustments through other
comprehensive income. Such adjustments amounted to $20.6 million and $10.4
million of unrealized translation losses in fiscal 2000 and 1999, respectively.

The Company enters into forward foreign exchange contracts and foreign currency
options to hedge foreign currency transactions for periods consistent with its
identified exposures. Accordingly, the Company categorizes these instruments as
entered into for purposes other than trading. Premiums on foreign currency
options are amortized on a straight-line basis over the option period being
hedged.

The accompanying consolidated statements of earnings include net exchange losses
of $4.3 million and $1.8 million in fiscal 2000 and 1999, respectively and gains
of $9.1 million in fiscal 1998, see Note 9.

Inventory and Promotional Merchandise

Inventory and promotional merchandise only include inventory considered saleable
or usable in future periods, and are stated at the lower of cost or market, with
cost being determined on the first-in, first-out method. Promotional merchandise
is charged to expense at the time the merchandise is shipped to the Company's
customers.

<TABLE>
<CAPTION>
                                                                         June 30
                                                                  ---------------------
                                                                    2000         1999
                                                                  --------     --------
                                                                     (In millions)
<S>                                                               <C>          <C>
     Inventory and promotional merchandise consists of:
         Raw materials ....................................       $  140.9     $  128.3
         Work in process ..................................           21.5         22.6
         Finished goods ...................................          271.2        238.7
         Promotional merchandise ..........................          112.7        123.4
                                                                  --------     --------
                                                                  $  546.3     $  513.0
                                                                  ========     ========
</TABLE>


                                       F-8
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Property, Plant and Equipment

Property, plant and equipment are carried at cost less accumulated depreciation
and amortization. For financial statement purposes, depreciation is provided
principally on the straight-line method over the estimated useful lives of the
assets ranging from 3 to 40 years. Leasehold improvements are amortized on a
straight-line basis over the shorter of the lives of the respective leases or
the expected useful lives of those improvements.

<TABLE>
<CAPTION>
                                                                        June 30
                                                                 ----------------------
                                                                   2000          1999
                                                                 --------      --------
                                                                      (In millions)
<S>                                                              <C>           <C>
     Land ...............................................        $   13.0      $   13.0
     Buildings and improvements .........................           134.9         129.9
     Machinery and equipment ............................           490.1         432.0
     Furniture and fixtures .............................            95.8          71.7
     Leasehold improvements .............................           240.4         153.2
                                                                 --------      --------
                                                                    974.2         799.8
     Less accumulated depreciation and amortization .....           493.9         416.2
                                                                 --------      --------
                                                                 $  480.3      $  383.6
                                                                 ========      ========
</TABLE>


Depreciation and amortization of property, plant and equipment was $90.3
million, $68.5 million and $56.8 million in fiscal 2000, 1999 and 1998,
respectively.

Goodwill

Goodwill is calculated as the excess of the cost of purchased businesses over
the value of their underlying net assets and is amortized on a straight-line
basis over the estimated period of benefit, currently between 20 and 40 years.
Goodwill is reported net of accumulated amortization of $42.8 million and $25.2
million at June 30, 2000 and 1999, respectively.

Other Intangible Assets

Other intangible assets principally consist of purchased royalty rights and
trademarks. The cost of other intangible assets is amortized on a straight-line
basis over their estimated useful lives. Other intangible assets are reported
net of accumulated amortization of $90.8 million and $70.1 million at June 30,
2000 and 1999, respectively.

Long-Lived Assets

In accordance with Statement of Financial Accounting Standards ("SFAS") No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of," long-lived assets are reviewed for impairment whenever events
or changes in circumstances indicate that the carrying amount of the assets in
question may not be recoverable. An impairment would be recorded in
circumstances where undiscounted cash flows expected to be generated by an asset
are less than the carrying value of that asset.


                                       F-9
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Accumulated Other Comprehensive Income

The components of accumulated other comprehensive income included in the
accompanying consolidated balance sheets consist of the following:

<TABLE>
<CAPTION>
                                                                  Year Ended June 30
                                                           -------------------------------
                                                            2000        1999        1998
                                                           -------     -------     -------
                                                                    (In millions)
<S>                                                        <C>         <C>         <C>
Net unrealized investment gains, beginning of year ..      $   6.1     $   5.8     $   2.9
Unrealized investment gains .........................         13.0         0.5         4.8
Deferred tax expense ................................         (5.2)       (0.2)       (1.9)
                                                           -------     -------     -------
Net unrealized investment gains, end of year ........         13.9         6.1         5.8
                                                           -------     -------     -------

Cumulative translation adjustments, beginning of year        (50.4)      (40.0)       (8.1)
Translation adjustments .............................        (20.6)      (10.4)      (31.9)
                                                           -------     -------     -------
Cumulative translation adjustments, end of year .....        (71.0)      (50.4)      (40.0)
                                                           -------     -------     -------

Accumulated other comprehensive income ..............      ($ 57.1)    ($ 44.3)    ($ 34.2)
                                                           =======     =======     =======
</TABLE>

Revenue Recognition

Revenues from merchandise sales are recorded at the time the product is shipped
to the customer. The Company reports its sales levels on a net sales basis,
which is computed by deducting from gross sales the amount of actual returns
received and an amount established for anticipated returns.

Advertising and Promotion

Costs associated with advertising are expensed during the year as incurred.
Global advertising expenses, which primarily include television, radio and print
media, and promotional expenses, such as products used as sales incentives, were
$1,195.8 million, $1,100.8 million and $1,027.8 million in fiscal 2000, 1999 and
1998, respectively.

Research and Development

Research and development costs, which amounted to $53.8 million, $48.0 million
and $43.5 million in fiscal 2000, 1999 and 1998, respectively, are expensed as
incurred.

Related Party Royalties and Trademarks

Under agreements covering the Company's purchase of trademarks for a percentage
of related sales, royalty payments totaling $15.5 million, $14.9 million and
$14.1 million in fiscal 2000, 1999 and 1998, respectively, have been charged to
income. Such payments are made to Mrs. Estee Lauder. During fiscal 1996, the
Company purchased a stockholder's rights to receive certain U.S. royalty
payments for $88.5 million, which amount is being amortized over a five-year
period. In fiscal 2000, 1999 and 1998, $17.7 million was amortized as a charge
against income.

Stock Compensation

The Company observes the provisions of SFAS No. 123, "Accounting for Stock-Based
Compensation," by continuing to apply the provisions of Accounting Principles
Board ("APB") Opinion No. 25, "Accounting for Stock Issued to Employees," while
providing the required pro forma disclosures as if the fair value method had
been applied, see Note 14.


                                      F-10
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Concentration of Credit Risk

The Company is a worldwide manufacturer, marketer and distributor of skin care,
makeup, fragrance and hair care products. Domestic and international sales are
made primarily to department stores, specialty retailers, perfumeries and
pharmacies. The Company grants credit to all qualified customers, and does not
believe it is exposed significantly to any undue concentration of credit risk.

In fiscal 2000, 1999 and 1998, a department store group accounted for 11%, 11%
and 12% of the Company's net sales, respectively. In those same years, another
department store group accounted for 10%, 11% and 10%, respectively.

Management Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets, liabilities, revenues and expenses
reported in those financial statements. Actual results could differ from those
estimates and assumptions.

Recently Issued Accounting Standards

In June 1998, the Financial Accounting Standards Board ("FASB") issued SFAS No.
133 "Accounting for Derivative Instruments and Hedging Activities". This
statement establishes accounting and reporting standards for derivative
instruments, including certain derivative instruments embedded in other
contracts, and for hedging activities. SFAS No. 133 is effective for the
Company's fiscal quarter beginning July 1, 2000 (date of transition) and will
not require retroactive restatement of prior period financial statements. This
statement requires the recognition of all derivative instruments as either
assets or liabilities in the statement of financial position measured at fair
value. Generally, increases or decreases in the fair value of derivative
instruments will be recognized as gains or losses in earnings in the period of
change. If certain conditions are met, where the derivative instrument has been
designated as a fair value hedge, the hedged item may also be marked to market
through earnings thus creating an offset. If the derivative is designated and
qualifies as a cash flow hedge, the changes in fair value of the derivative
instrument may be recorded on the balance sheet as other comprehensive income.

The Company principally hedges against these exposures using forward exchange
contracts, foreign currency options and interest rate swaps and options. These
contracts have been designated as hedges of anticipated future cash flows and,
accordingly, will be marked to market through other comprehensive income
(balance sheet adjustments) until such time as the related forecasted
transactions affect earnings.

In accordance with SFAS No. 133, certain costs may be accelerated and charged to
earnings. Under this new guidance, the time-value component of a derivative's
fair value is charged to earnings based upon the change in its relative
proportion to the contract's total value. To reflect the change in time-value
from the date of the contracts' inception through the date of transition the
Company will record an earnings charge of $2.2 million, after tax, in the fiscal
2001 first quarter consolidated statement of earnings. This charge will be
reflected as the cumulative effect of a change in accounting principle.
Additionally, on the date of transition, a comparable amount of deferred
unrealized gains on these instruments will be recorded in accumulated other
comprehensive income.


                                      F-11
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


In May 2000, the Emerging Issues Task Force (the "EITF") reached a consensus on
Issue No. 00-14 "Accounting for Certain Sales Incentives". This consensus
addresses when sales incentives and discounts should be recognized, as well as
where the related revenues and expenses should be classified in a registrant's
financial statements. If the EITF's consensus is unchanged, Issue No. 00-14 will
become effective in the fourth quarter of the fiscal year beginning after
December 15, 1999, and would be applied retroactively for purposes of
comparability. Therefore, beginning in the fourth quarter of fiscal 2001, the
Company may be required to reclassify certain revenues and expenses related to
the Company's promotional programs out of operating expenses and into sales and
cost of sales. The Company has not yet fully quantified the reclassification,
although, by its nature a reclassification will not affect operating income or
net earnings.

NOTE 3 -- PUBLIC OFFERINGS

During May and June 2000, members of the Lauder family sold 8,482,000 shares of
Class A Common Stock. The Company did not receive any proceeds from the sale of
these shares.

During May and June 1999, members of the Lauder family sold 7,386,000 shares of
Class A Common Stock. The Company did not receive any proceeds from the sale of
these shares.

During June 1998, members of the Lauder family sold 9,271,300 shares of Class A
Common Stock. The Company did not receive any proceeds from the sale of these
shares.

NOTE 4 -- ACQUISITION OF BUSINESSES

At various times during fiscal 2000, the Company acquired businesses engaged in
the distribution and retail sale of Aveda products in the United States and the
United Kingdom.

In June 2000, the Company acquired, for cash, a majority equity interest in
Bumble and Bumble Products, LLC a marketer and distributor of hair care
products, and Bumble and Bumble, LLC, which operates a salon in New York City.

In April 2000, the Company acquired, for cash, the business of gloss.com, Inc. a
multi-brand Internet beauty site. The gloss.com website has been taken down, and
will be re-launched as a multi-brand e-commerce site carrying five of the
Company's brands and two brands of other companies.

In October 1999, the Company acquired Jo Malone Limited, a London-based marketer
of prestige skin care and fragrance products, for cash.

In August 1999, the Company acquired the business of Stila Cosmetics, Inc., a
manufacturer and marketer of makeup products, for cash.

The aggregate purchase price for these transactions, which includes acquisition
costs, was approximately $186.6 million and each transaction was accounted for
using the purchase method of accounting. Accordingly, the results of operations
are included in the accompanying consolidated financial statements since the
dates of original acquisition. Pro forma results of operations as if the
acquired businesses had been completed as of the beginning of the year of
acquisition have not been presented, as the impact on the Company's results of
operations would not have been material.

In February 1998, the Company exercised its right to acquire the remaining
equity interest in M.A.C for cash.

In December 1997, the Company acquired, for cash, the business of Aveda and
certain of its affiliates ("Aveda"), a manufacturer and marketer of plant-based
hair, skin, makeup and body care products. The purchase of Aveda was financed
with proceeds received from borrowings.


                                      F-12
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


In October 1997, the Company acquired Sassaby, Inc. ("Sassaby"), the marketer
and distributor of jane cosmetics for young consumers, for cash and the
assumption of employee stock options. The stock options were valued as of the
date of acquisition and accounted for as part of the consideration given.

NOTE 5 -- SHORT-TERM DEBT

Short-term debt consists of the following:


                                                              June 30
                                                       ----------------------
                                                        2000            1999
                                                       ------          ------
                                                           (In millions)
         Current portion of long-term debt .......     $  6.7          $  5.8
         Other notes payable .....................        0.3             0.8
                                                       ------          ------
                                                       $  7.0          $  6.6
                                                       ======          ======


The Company uses commercial paper and uncommitted lines of credit for short-term
financing requirements. As of June 30, 2000 and 1999, the Company had $603.7
million and $764.1 million, respectively, available under these facilities, of
which $603.7 million and $763.3 million was unused, respectively. The Company
maintains credit facilities in various regions throughout the world. Interest
rate terms for these facilities vary by region and reflect prevailing market
rates for companies with strong credit ratings. During fiscal 2000 and 1999, the
monthly average amount outstanding was approximately $32.3 million and $12.4
million, respectively, and the annualized monthly weighted average interest rate
incurred was approximately 5.4% and 7.5%, respectively. The lower interest rate
in fiscal 2000 represents borrowings primarily in the United States.

In July 1996, the Company entered into a five-year $400.0 million committed
revolving credit facility, which includes an annual fee of .06% on the total
commitment. At June 30, 2000 and 1999, the Company was in compliance with all
related financial and other restrictive covenants, including limitations on
indebtedness and liens.

NOTE 6 -- INCOME TAXES

The provision for income taxes is comprised of the following:

<TABLE>
<CAPTION>
                                                         Year Ended June 30
                                              ----------------------------------------
                                                2000            1999            1998
                                              --------        --------        --------
                                                           (In millions)
<S>                                           <C>             <C>             <C>
     Current:
          Federal ...................         $   93.9        $   88.6        $   97.7
          Foreign ...................             82.4            68.8            60.3
          State and local ...........             13.8            14.1            15.3
                                              --------        --------        --------

                                                 190.1           171.5           173.3
                                              --------        --------        --------

     Deferred:
          Federal ...................             (0.2)           (4.3)          (12.9)
          Foreign ...................             (4.1)            0.9             1.8
          State and local ...........             (1.2)           (0.8)           (1.1)
                                              --------        --------        --------
                                                  (5.5)           (4.2)          (12.2)
                                              --------        --------        --------
                                              $  184.6        $  167.3        $  161.1
                                              ========        ========        ========
</TABLE>


                                      F-13
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


A reconciliation between the provision for income taxes computed by applying the
statutory federal income tax rate to earnings before income taxes and minority
interest and the actual provision for income taxes is as follows:


<TABLE>
<CAPTION>
                                                                Year Ended June 30
                                                       ------------------------------------
                                                        2000           1999          1998
                                                       --------      --------      --------
                                                                   (In millions)

<S>                                                    <C>           <C>           <C>
     Provision for income taxes at
       statutory rate ...........................      $  174.5      $  154.1      $  141.0
     Increase (decrease) due to:
          State and local income taxes, net of
            federal tax benefit .................           8.2           8.6           9.2
          Effect of foreign operations ..........         (11.7)         (4.1)         (2.7)
          Domestic royalty expense not
            deductible for U.S. tax purposes ....           4.0           4.0           4.0
          Other nondeductible expenses ..........           3.8           2.0           5.9
          Other, net ............................           5.8           2.7           3.7
                                                       --------      --------      --------
     Provision for income taxes .................      $  184.6      $  167.3      $  161.1
                                                       ========      ========      ========

     Effective tax rate .........................          37.0%         38.0%         40.0%
                                                       ========      ========      ========
</TABLE>


Significant components of the Company's deferred income tax assets and
liabilities as of June 30, 2000 and 1999 were as follows:

<TABLE>
<CAPTION>
                                                                          2000         1999
                                                                        --------     --------
                                                                            (In millions)
<S>                                                                     <C>          <C>
Deferred tax assets:
      Deferred compensation and other payroll related expenses ...      $   44.2     $   45.0
      Inventory obsolescence and other inventory related reserves           54.8         46.5
      Pension plan reserves ......................................          13.1         20.5
      Postretirement benefit obligations .........................          19.7         17.9
      Various accruals not currently deductible ..................          50.1         40.3
      Net operating loss carryforwards ...........................           5.6          6.9
      Other differences between tax and financial statement values           7.2          7.4
                                                                        --------     --------
                                                                           194.7        184.5
      Valuation allowance for deferred tax assets ................          (5.6)        (6.9)
                                                                        --------     --------
         Total deferred tax assets ...............................         189.1        177.6
                                                                        --------     --------

Deferred tax liabilities:
      Depreciation ...............................................         (36.4)       (27.2)
      Domestic royalty expense ...................................          (1.1)        (4.3)
      Other differences between tax and financial statement values          (9.2)        (4.0)
                                                                        --------     --------
         Total deferred tax liabilities ..........................         (46.7)       (35.5)
                                                                        --------     --------
             Total net deferred tax assets .......................      $  142.4     $  142.1
                                                                        ========     ========
</TABLE>


                                      F-14
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


As of June 30, 2000 and 1999, the Company had current net deferred tax assets of
$93.5 million and $78.5 million, which are included in prepaid expenses and
other current assets in the accompanying consolidated balance sheets, and
noncurrent net deferred tax assets of $48.9 million and $63.6 million,
respectively.

Federal income and foreign withholding taxes have not been provided on $442.2
million, $412.0 million and $398.0 million of undistributed earnings of
international subsidiaries at June 30, 2000, 1999 and 1998, respectively. The
Company intends to permanently reinvest these earnings in its foreign
operations, except where it is able to repatriate these earnings to the United
States without any material incremental tax provision.

As of June 30, 2000 and 1999, certain international subsidiaries had tax loss
carryforwards for local tax purposes of approximately $26.4 million and $24.3
million, respectively. With the exception of $8.9 million of losses with an
indefinite carryforward period as of June 30, 2000, these losses expire at
various dates through fiscal 2009. The gross deferred tax assets recognized in
connection with these tax loss carryforwards have been reduced to the extent to
which benefit has been taken. A full valuation allowance has been provided
against the remaining deferred tax assets relating to tax loss carryforwards.

Earnings before income taxes and minority interest include amounts contributed
by the Company's international operations of $281.2 million, $277.2 million and
$250.8 million for fiscal 2000, 1999 and 1998, respectively.

NOTE 7 -- OTHER ACCRUED LIABILITIES

Other accrued liabilities consist of the following:

<TABLE>
<CAPTION>
                                                                               June 30
                                                                        --------------------
                                                                          2000        1999
                                                                        --------    --------
                                                                            (In millions)
<S>                                                                     <C>         <C>
         Advertising and promotional accruals ....................      $  190.5    $  186.9
         Employee compensation ...................................         178.4       175.9
         Other ...................................................         205.2       182.1
                                                                        --------    --------
                                                                        $  574.1    $  544.9
                                                                        ========    ========
</TABLE>


NOTE 8 -- LONG-TERM DEBT

Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                                               June 30
                                                                        --------------------
                                                                          2000        1999
                                                                        --------    --------
                                                                            (In millions)
<S>                                                                     <C>         <C>
         Commercial paper with an average interest rate of
          6.68% and 5.17%, respectively ..........................      $  205.0    $  205.2
         Unsecured notes payable, due February 1, 2005, with
          an effective interest rate of 6.28% and 6.69%,
          respectively ...........................................         200.0       200.0
         2% loan payable, due in installments through 2003 .......          20.1        23.1
                                                                        --------    --------
                                                                           425.1       428.3
         Less current maturities .................................           6.7         5.8
                                                                        --------    --------
                                                                        $  418.4    $  422.5
                                                                        ========    ========
</TABLE>


                                      F-15
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Commercial paper is classified as long-term debt based upon the Company's intent
and ability to refinance on a long-term basis.

During fiscal 1998, the Company entered into a 2% loan payable in Japan.
Principal repayments of 350 million yen, approximately $3.3 million at current
rates, will be made semi-annually through 2003.

NOTE 9 -- FINANCIAL INSTRUMENTS

Derivative Financial Instrument Risk

The Company selectively uses a combination of derivative financial instruments
to maintain the value-at-risk inherent in its foreign currency and interest rate
exposures within acceptable parameters, as determined by senior management. The
purpose of this approach is to reduce the Company's exposure to market risk
resulting from fluctuations in market rates. Derivative financial instruments
utilized by the Company include forward exchange contracts, foreign currency
options and interest rate swaps and options. Currency hedges are executed
centrally to facilitate the netting of offsetting exposures, to improve control
over the use of derivative financial instruments and to minimize transaction
costs. The Company does not hold or enter into derivative financial instruments
for trading or speculative purposes.

The Company has a policy of only entering into contracts with counterparties
that have at least an "A" (or equivalent) credit rating. The counterparties to
these contracts are major financial institutions and the Company does not have
significant exposure to any one counterparty. Management believes that risk of
loss is remote and in any event would be immaterial.

Foreign Exchange Risk Management

The Company enters into forward exchange contracts to hedge purchases,
receivables and payables denominated in foreign currencies for periods
consistent with its identified exposures. Gains and losses related to qualifying
hedges of these exposures are deferred and recognized in operating income when
the underlying hedged transaction occurs. The Company has previously entered
into foreign currency options to hedge anticipated transactions where there is a
high probability that anticipated exposures will materialize. Any gains realized
on such options that qualify as hedges were deferred and recognized in operating
income when the underlying hedged transaction occurs. Foreign currency
transactions which do not qualify as hedges are marked to market on a current
basis with associated gains and losses reflected in operating income. In
addition, any previously deferred gains and losses on hedges which are
terminated prior to the transaction date are recognized in current income when
the hedge is terminated. The contracts have varying maturities with none
exceeding 24 months. Foreign currencies exchanged under these contracts are
principally the Euro, Japanese yen, Swiss franc and U.K. pound.

Deferred unrealized gains and losses from derivative financial instruments are
presented in the following table:

<TABLE>
<CAPTION>
                                                                       June 30
                                  -----------------------------------------------------------------------------------
                                                  2000                                         1999
                                  --------------------------------------      ---------------------------------------
                                  Notional                                     Notional
(In millions)                     Amounts         Gains           Losses       Amounts         Gains           Losses
- -------------------------------------------------------------------------     ---------------------------------------
<S>                               <C>             <C>             <C>          <C>             <C>             <C>
Forward exchange contracts        $  219.6        $  1.3          $ 1.4        $  191.5        $ 4.4           $  2.3
Foreign currency options               --            --             --             57.2          0.1              --
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      F-16
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Interest Rate Risk Management

The Company has entered into interest rate swaps to convert floating interest
rate debt to fixed rate debt. These swap agreements are contracts to exchange
floating rate for fixed rate interest payments periodically over the life of the
agreements. Amounts currently due to or from interest swap counterparties are
recorded in interest expense in the period in which they accrue. The related
amounts payable to, or receivable from, the counterparties are included in other
accrued liabilities. In February 2000 and April 2000, the Company terminated
$66.0 million and $67.0 million, respectively, of notional value of interest
rate swaps at a gain. In order to maintain interest rate protection, the Company
used a portion of the proceeds to purchase interest rate options set at the same
rate, and at the same aggregate notional value, as the previously terminated
interest rate swaps.

Deferred unrealized gains and losses from derivative financial instruments are
presented in the following table:

<TABLE>
<CAPTION>
                                                                       June 30
                                  -----------------------------------------------------------------------------------
                                                  2000                                         1999
                                  --------------------------------------      ---------------------------------------
                                  Notional                                     Notional
(In millions)                     Amounts         Gains           Losses       Amounts         Gains           Losses
- -------------------------------------------------------------------------     ---------------------------------------
<S>                               <C>             <C>             <C>          <C>             <C>             <C>
Interest rate swaps               $   67.0        $  2.4          $ --         $  200.0        $ --            $  0.6
Interest rate options                133.0           2.6            --               --          --               --
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


Fair Value of Financial Instruments

The following methods and assumptions were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value:

     Cash and cash equivalents:
          The carrying amount approximates fair value, primarily because of the
          short maturity of cash equivalent instruments.

     Long-term debt:
          The fair value of the Company's long-term debt was estimated based on
          the current rates offered to the Company for debt with the same
          remaining maturities. Included in such amount is the fair value of the
          Company's commercial paper and interest rate swap and option
          agreements. Such fair value has been determined based upon estimated
          termination costs.

     Cumulative redeemable preferred stock:
          The fair value of the cumulative redeemable preferred stock is
          estimated utilizing a cash flow analysis at a discount rate equal to
          rates available for debt with terms similar to the preferred stock.

     Foreign currency options and forward exchange contracts:
          The fair value of foreign currency options and forward exchange
          contracts is the estimated amount the Company would receive or pay to
          terminate the agreements.


                                      F-17
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The estimated fair values of the Company's financial instruments are as follows:

<TABLE>
<CAPTION>
                                                                                        June 30
                                                                     ---------------------------------------------
                                                                             2000                     1999
                                                                     --------------------     --------------------
                                                                     Carrying      Fair       Carrying      Fair
(In millions)                                                         Amount       Value       Amount       Value
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>         <C>          <C>         <C>
Nonderivatives
Cash and cash equivalents .....................................      $  320.3    $  320.3     $  347.5    $  347.5
Long-term debt, including current portion .....................         425.1       421.0        428.3       427.3
Cumulative redeemable preferred stock .........................         360.0       345.0        360.0       353.0

Derivatives
Foreign currency options ......................................            --          --          1.5         1.6
Forward exchange contracts ....................................            --        (0.1)          --         2.1
</TABLE>


NOTE 10 -- PENSION, DEFERRED COMPENSATION AND POSTRETIREMENT BENEFIT PLANS

The Company maintains pension plans covering substantially all of its full-time
employees for its U.S. operations and a majority of its international
operations. Most plans provide pension benefits based primarily on years of
service and employees' earnings.

Retirement Growth Account Plan (U.S.)

The Retirement Growth Account Plan is a trust-based, noncontributory defined
benefit pension plan. The Company's funding policy consists of an annual
contribution at a rate that matches pension costs accrued, if any, but is not
less than the minimum required by the Employee Retirement Income Security Act of
1974, as amended, and subsequent pension legislation ("ERISA") and is not more
than the maximum amount deductible for income tax purposes.

Restoration Plan (U.S.)

The Company also has an unfunded, nonqualified domestic benefit Restoration Plan
to provide benefits in excess of Internal Revenue Code limitations.

International Pension Plans

The Company maintains International Pension Plans, the most significant of which
are defined benefit pension plans. The Company's funding policies for these
plans are determined by local tax laws and regulations.

Postretirement Benefits

The Company maintains a contributory postretirement benefit plan, which provides
certain medical and dental benefits to eligible employees. Retired employees who
are receiving monthly pension benefits are eligible for participation in the
plan. Contributions required and benefits received by retirees and eligible
family members are dependent on the age of the retiree. It is the Company's
practice to fund these benefits as incurred. Certain of the Company's
international subsidiaries and affiliates have postretirement plans, although
most participants are covered by government-sponsored or administered programs.
The cost of the Company-sponsored programs is not significant.


                                      F-18
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The significant components of the above mentioned plans as of and for the year
ended June 30 are summarized as follows:

<TABLE>
<CAPTION>
                                                                                                                  Other than
                                                                       Pension Plans                             Pension Plans
                                                    ---------------------------------------------------      ----------------------
                                                              U.S.                  International                Postretirement
                                                    -----------------------     -----------------------      ----------------------
(In millions)                                          2000          1999          2000          1999          2000          1999
                                                    ---------     ---------     ---------    ----------      --------      --------
<S>                                                   <C>           <C>           <C>           <C>           <C>           <C>
Change in benefit obligation:
Benefit obligation at beginning of year ........      $ 229.6       $ 212.6       $ 125.3       $  97.3       $  36.9       $  39.0
   Service cost ................................         10.8           9.4           8.6           7.0           1.9           1.8
   Interest cost ...............................         16.9          14.6           6.3           5.5           2.8           2.3
   Plan participant contributions ..............         --            --             1.0           2.2           0.1           0.2
   Actuarial loss/(gain) .......................         10.5           9.2          (0.8)         19.3          --            (5.2)
   Foreign currency exchange rate impact .......         --            --            (1.8)         --            --            --
   Benefits paid ...............................        (12.4)        (17.0)         (6.0)         (7.7)         (1.3)         (1.2)
   Plan amendments .............................         --             0.8          --             2.3           0.5          --
   Other .......................................          0.8          --            --            (0.6)          0.3          --
                                                     --------     ---------      --------     ---------       -------      --------
Benefit obligation at end of year ..............        256.2         229.6         132.6         125.3          41.2          36.9
                                                     --------     ---------      --------     ---------       -------      --------

Change in plan assets:
Fair value of plan assets at beginning of year .        153.7         128.2         102.0          98.9          --            --
   Actual return on plan assets ................         35.1          10.8          12.9           1.9          --            --
   Foreign currency exchange rate impact .......         --            --            (1.2)          0.1          --            --
   Employer contributions ......................         15.7          31.7           9.0           6.9           1.3           1.0
   Plan participant contributions ..............         --            --             1.0           2.2           0.1           0.2
   Benefits paid from plan assets ..............        (12.4)        (17.0)         (6.0)         (7.7)         (1.4)         (1.2)
   Other .......................................         --            --            --            (0.3)         --            --
                                                     --------      --------      --------     ---------       -------      --------
Fair value of plan assets at end of year .......        192.1         153.7         117.7         102.0          --            --
                                                     --------     ---------      --------     ---------       -------      --------

Funded status ..................................        (64.1)        (75.9)        (14.9)        (23.3)        (41.2)        (36.9)
Unrecognized net actuarial loss/(gain) .........         32.2          44.7           9.0          16.8          (5.9)         (5.9)
Unrecognized prior service cost ................          4.6           4.9           3.0           3.4           0.3          (0.2)
Unrecognized net transition (asset)/obligation .         (4.4)         (5.8)          1.2           1.3          --            --
                                                     --------     ---------      --------      --------       -------      --------
Accrued benefit cost ...........................      ($ 31.7)      ($ 32.1)      ($  1.7)      ($  1.8)      ($ 46.8)      ($ 43.0)
                                                     ========     =========      ========     =========        ======        ======

Amounts recognized in the Balance
  Sheets consist of:

   Prepaid benefit cost ........................         --            --         $  21.1       $  19.8          --            --
   Accrued benefit liability ...................      ($ 43.0)      ($ 39.1)        (23.1)        (22.3)      ($ 46.8)      ($ 43.0)
   Intangible asset ............................          4.2           5.1           0.3           0.7          --            --
   Other .......................................          7.1           1.9          --            --            --            --
                                                     --------     ---------      --------     ---------       -------      --------
   Net amount recognized .......................      ($ 31.7)      ($ 32.1)      ($  1.7)      ($  1.8)      ($ 46.8)      ($ 43.0)
                                                     ========     =========      ========     =========       =======      ========
</TABLE>


                                      F-19
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                                         Other than
                                                         Pension Plans                                  Pension Plans
                                  -----------------------------------------------------------     ------------------------
                                              U.S.                        International                 Postretirement
                                  ----------------------------     --------------------------     ------------------------
                                   2000       1999       1998       2000       1999      1998      2000     1999     1998
                                  ------     ------     ------     ------     ------    ------    ------   ------   ------
<S>                               <C>        <C>        <C>        <C>        <C>       <C>       <C>      <C>      <C>
Weighted-average assumptions
Pre-retirement discount rate        7.85%      7.50%      6.75%     3.0 -      3.0 -     3.0 -      7.85%    7.50%    6.75%
                                                                    7.50%      7.50%     12.0%

Post-retirement discount rate       6.25%      6.50%      6.75%      --         --        --        --       --       --

Expected return on assets           9.00%      9.00%      9.00%    5.00 -     3.75 -    3.75 -       N/A      N/A      N/A
                                                                    8.25%      8.25%     12.0%

Rate of compensation                5.50 -     5.50 -     4.75 -    2.0 -      2.0 -     2.0 -       N/A      N/A      N/A
 increase                          12.00%     11.50%     10.75%      6.5%       6.5%      9.5%

Components of net periodic
 benefit cost (In millions)
Service cost, net .............   $ 10.8     $  9.4     $  8.6     $  8.6     $  7.0    $  5.6    $  1.9   $  1.8   $  1.8
Interest cost .................     16.9       14.6       13.6        6.3        5.5       5.2       2.8      2.3      2.7
Expected return on assets .....    (13.5)     (11.6)      (9.8)      (6.6)      (6.1)     (5.3)     --       --       --
Amortization of:
 Transition (asset)/obligation      (1.4)      (1.4)      (1.4)       0.3        0.3       0.2      --       --       --
 Prior service cost ...........      0.4        0.3        0.3        0.3        0.1       0.1      --       --       --
 Actuarial loss ...............      1.3        1.0        0.1        1.2        0.5      --        --       --       --
 Other ........................      0.8       --         --         --         --        --        --       --       --
                                  ------     ------     ------     ------     ------    ------    ------   ------   ------
Net periodic benefit cost .....   $ 15.3     $ 12.3     $ 11.4     $ 10.1     $  7.3    $  5.8    $  4.7   $  4.1   $  4.5
                                  ======     ======     ======     ======     ======    ======    ======   ======   ======
</TABLE>


Assumed health care cost trend rates have a significant effect on the amounts
reported for the health care plans. A one-percentage-point change in assumed
health care cost trend rates for fiscal 2000 would have the following effects:

<TABLE>
<CAPTION>
                                                    One-Percentage-Point    One-Percentage-Point
(In millions)                                             Increase               Decrease
                                                    --------------------    --------------------

<S>                                                         <C>                   <C>
Effect on total service and interest cost comparison        $0.5                  ($0.5)
                                                            ----                  -----
Effect on postretirement benefit obligation                 $3.9                  ($3.9)
                                                            ----                  -----
</TABLE>


                                      F-20
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The projected benefit obligation, accumulated benefit obligation and fair value
of plan assets for certain U.S. and international pension plans with accumulated
benefit obligations in excess of the plans' assets at June 30 are as follows:

<TABLE>
<CAPTION>
                                                                             Other than
                                              Pension Plans                Pension Plans
                                 -------------------------------------   -----------------
                                        U.S.           International       Postretirement
                                 -----------------   -----------------   -----------------
(In millions)                      2000      1999      2000      1999      2000      1999
                                 -------   -------   -------   -------   -------   -------
<S>                              <C>       <C>       <C>       <C>       <C>       <C>
Projected benefit obligation .   $  58.3   $  46.2   $  20.0   $  23.8      --       --
Accumulated benefit obligation      42.2      33.6      16.0      19.4      --       --
Fair value of plan assets ....      --        --        --        --        --       --
</TABLE>


The unfunded Restoration Plan's accumulated benefit obligation was $42.2 million
and $33.6 million as of June 30, 2000 and 1999, respectively.

Incentive Thrift Plan (U.S.)

The Company's Incentive Thrift Plan ("Thrift Plan") is a contributory defined
contribution plan covering substantially all regular full-time U.S. employees
who have completed one year of service, as defined by the plan document. The
Thrift Plan is subject to the applicable provisions of ERISA. The Company
matches a portion of the participant's contributions under a predetermined
formula based on the participant's contribution level and years of service. The
Company's contributions were approximately $5.8 million for the fiscal year
ended June 30, 2000 and $4.8 million and $4.6 million in fiscal 1999 and 1998,
respectively.

Deferred Compensation

The Company accrues for deferred compensation and interest thereon and for the
increase in the value of share units pursuant to agreements with certain key
executives. The amounts included in the accompanying consolidated balance sheets
under these plans were $79.4 million and $77.0 million as of June 30, 2000 and
1999, respectively. The expense for fiscal 2000, 1999 and 1998 was $12.3
million, $15.3 million and $11.6 million, respectively.

NOTE 11 -- POSTEMPLOYMENT BENEFITS OTHER THAN TO RETIREES

The Company provides certain postemployment benefits to eligible former or
inactive employees and their dependents during the period subsequent to
employment but prior to retirement. These benefits include certain disability
and health care coverage and severance benefits. The cost of providing these
benefits was not material to the Company's consolidated financial position or
results of operations.

NOTE 12 -- $6.50 CUMULATIVE REDEEMABLE PREFERRED STOCK, AT REDEMPTION VALUE

As of June 30, 2000, the Company's authorized capital stock included 23.6
million shares of preferred stock, par value $.01 per share, of which 3.6
million shares are outstanding and designated as $6.50 Cumulative Redeemable
Preferred Stock. The outstanding preferred stock was issued in June 1995 in
exchange for nonvoting common stock of the Company owned by The Estee Lauder
1994 Trust.

Holders of the $6.50 Cumulative Redeemable Preferred Stock are entitled to
receive cumulative cash dividends at a rate of $6.50 per annum per share payable
in quarterly installments. Such dividends have preference over all other
dividends of stock issued by the Company. Shares are subject to mandatory
redemption on June 30, 2005 at a redemption price of $100 per share. Following
such date and so long as such mandatory redemption obligations have not been
discharged in full, no dividends may be paid or declared upon the Class A or
Class B Common Stock, or on any other capital stock ranking junior to or in



                                      F-21
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


parity with such $6.50 Cumulative Redeemable Preferred Stock and no shares of
Class A or Class B Common Stock or such junior or parity stock may be redeemed
or acquired for any consideration by the Company. Under certain circumstances,
the Company may redeem the stock, in whole or in part, prior to the mandatory
redemption date. Holders of such stock may put such shares to the Company at a
price of $100 per share upon the occurrence of certain circumstances.

The Company recorded the $6.50 Cumulative Redeemable Preferred Stock at its
redemption value of $360.0 million and charged this amount, net of the par value
of the shares of nonvoting common stock exchanged, to stockholders' equity in
fiscal 1995.

NOTE 13 -- COMMON STOCK

As of June 30, 2000, the Company's authorized common stock consists of 650
million shares of Class A Common Stock, par value $.01 per share, and 240
million shares of Class B Common Stock, par value $.01 per share. Class B Common
Stock is convertible into Class A Common Stock, in whole or in part, at any time
and from time to time at the option of the holder, on the basis of one share of
Class A Common Stock for each share of Class B Common Stock converted. Holders
of the Company's Class A Common Stock are entitled to one vote per share and
holders of the Company's Class B Common Stock are entitled to ten votes per
share.

Information about the Company's common stock outstanding is as follows:

<TABLE>
<CAPTION>
                                                        Class A           Class B
                                                       ---------         ---------
                                                          (Shares in thousands)
<S>                                                    <C>               <C>
Balance at June 30, 1997 ....................          122,873.4         113,679.3
Share grants ................................                1.3            --
Stock option programs .......................               61.2            --
                                                       ---------         ---------
Balance at June 30, 1998 ....................          122,935.9         113,679.3
Acquisition of treasury stock ...............             (504.8)           --
Share grants ................................                1.0            --
Stock option programs .......................            1,049.1            --
                                                       ---------         ---------
Balance at June 30, 1999 ....................          123,481.2         113,679.3
Acquisition of treasury stock ...............             (589.5)           --
Share grants ................................                2.9            --
Share units converted .......................              100.0            --
Stock option programs .......................            1,187.1            --
                                                       ---------         ---------
Balance at June 30, 2000 ....................          124,181.7         113,679.3
                                                       =========         =========
</TABLE>


On September 18, 1998, the Company's Board of Directors authorized a share
repurchase program. The Company has purchased, and may continue to purchase,
over an unspecified period of time, a total of up to eight million shares of
Class A Common Stock in the open market or in privately negotiated transactions,
depending on market conditions and other factors.

NOTE 14 -- STOCK PROGRAMS

The Company has established the Fiscal 1999 Share Incentive Plan and the Fiscal
1996 Share Incentive Plan (collectively, the "Plans") and, additionally, has
made available stock options and share units that were, or will be, granted
pursuant to certain employment agreements. These stock-based compensation
programs are described below.

Total compensation expense attributable to the granting of share units and the
increase in value of existing share units was $1.6 million, $8.9 million and
$5.5 million in fiscal 2000, 1999 and 1998, respectively.





                                      F-22
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Share Incentive Plans

The Plans provide for the issuance of 18,450,000 shares to be awarded in the
form of stock options, stock appreciation rights and other stock awards to key
employees and non-employee directors of the Company. As of June 30, 2000,
4,204,300 shares of Class A Common Stock were reserved and are available to be
granted pursuant to the Plans. The exercise period for all stock options
generally may not exceed ten years from the date of grant. Pursuant to the
Plans, stock option awards in respect of 6,252,300, 2,303,000 and 1,375,000
shares were granted in fiscal 2000, 1999 and 1998, respectively, and share units
in respect of 40,000 shares were granted in fiscal 1999. Generally, these awards
become exercisable at various times through January 2004.

In addition to awards made by the Company, certain outstanding stock options
were assumed as part of the October 1997 acquisition of Sassaby. These options
were converted into options to acquire an aggregate of approximately 221,200
shares of the Company's Class A Common Stock carrying an exercise price
corresponding to the value that existed in the Sassaby options. As of June 30,
2000, 31,700 of these options were outstanding, all of which were exercisable
and will expire through May 2007.

Executive Employment Agreements

The executive employment agreements provide for the issuance of 11,400,000
shares to be awarded in the form of stock options and other stock awards to
certain key executives. The Company has reserved 624,000 shares of its Class A
Common Stock pursuant to such agreements as of June 30, 2000. In accordance with
such employment agreements, stock option awards in respect of 1,650,000,
1,650,000 and 1,975,000 shares were granted in fiscal 2000, 1999 and 1998, and
approximately 33,700, 48,000 and 61,000 share units were granted in fiscal 2000,
1999 and 1998, respectively. The stock options may be exercised in installments
at various times through July 2009, while the share units will be paid out in
shares of Class A Common Stock at a time to be determined by the Company, but no
later than 90 days subsequent to the termination of employment of the executive.

A summary of the Company's stock option programs as of June 30, 2000, 1999 and
1998 and changes during the years then ended, is presented below:

<TABLE>
<CAPTION>
                                                         2000                          1999                        1998
                                            -----------------------------  ---------------------------  ---------------------------
                                                             Weighted-                    Weighted-                     Weighted-
                                                              Average                      Average                       Average
                                                             Exercise                     Exercise                      Exercise
(Shares in thousands)                           Shares         Price          Shares       Price            Shares       Price
- -------------------------------------------------------------------------  ---------------------------   --------------------------
<S>                                           <C>          <C>             <C>           <C>            <C>          <C>
Outstanding at beginning of year.........      15,439.1     $ 22.80          12,977.0    $ 18.20          9,467.0     $  15.99
   Granted at fair value.................       7,902.2       50.88           3,953.0      35.34          3,350.0        25.17
   Assumed...............................           -          -                  -         -               221.2         2.91
   Exercised.............................      (1,188.5)      15.28          (1,049.1)     13.94            (61.2)        3.51
   Cancelled or Expired..................        (238.7)      41.06            (441.8)     20.83              -           -
                                              ---------                     ---------                    --------
Outstanding at end of year...............      21,914.1       33.14          15,439.1      22.80         12,977.0        18.20
                                              =========                     =========                    ========

Options exercisable at year-end..........       4,252.4       18.86           1,191.8      13.24             61.8         3.84
                                              =========                     =========                   =========
Weighted-average fair value of
   options granted during the year.......     $   20.14                     $   12.21                   $    8.81
                                              =========                     =========                   =========
Weighted-average fair value of
   options assumed during the year.......     $    -                        $    -                      $   18.94
                                              =========                     =========                   =========
</TABLE>



                                      F-23

<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The Company applies APB Opinion No. 25, "Accounting for Stock Issued to
Employees," and related Interpretations in accounting for stock options and
share units granted under these programs. Under APB Opinion No. 25, no
compensation expense is recognized if the exercise price of the Company's
employee stock options equals the market price of the underlying stock on the
date of the grant. Accordingly, no compensation cost has been recognized. SFAS
No. 123, "Accounting for Stock-Based Compensation," requires the Company to
provide pro forma information regarding net earnings and net earnings per common
share as if compensation cost for the Company's stock option programs had been
determined in accordance with the fair value method prescribed therein.

Had compensation cost for these programs been determined based upon the fair
value at the grant dates consistent with SFAS No. 123, the Company's pro forma
net earnings and net earnings per common share would have been as follows:

<TABLE>
<CAPTION>
                                                                                                 Year Ended June 30
                                                                                    ---------------------------------------------
                                                                                      2000             1999              1998
                                                                                    ----------       ----------        ----------
                                                                                         (In millions, except per share data)
<S>                                                             <C>                  <C>             <C>               <C>
Net earnings.............................................       As reported          $ 314.1         $ 272.9           $  236.8
                                                                  Pro forma            216.5           246.2              219.1

Net earnings per common share - Basic....................       As reported          $  1.22         $  1.05           $   .90
                                                                  Pro forma              .81             .94               .83

Net earnings per common share - Diluted..................       As reported          $  1.20         $  1.03           $   .89
                                                                  Pro forma              .79             .92               .81
</TABLE>


The fair value of each option grant was estimated on the date of grant using the
Black-Scholes option-pricing model with the following assumptions:

<TABLE>
<CAPTION>
                                                                                Year Ended June 30
                                                                   ----------------------------------------------
                                                                     2000               1999              1998
                                                                   ----------         --------          ---------
<S>                                                                <C>                <C>                <C>
Expected volatility..............................                      30%              27%                26%
Average expected option life.....................                    7 years          7 years           7 years
Average risk-free interest rate..................                     6.1%             5.3%               6.3%
Dividend yield...................................                     .50%             .75%               1.0%
</TABLE>

Summarized information about the Company's stock options outstanding and
exercisable at June 30, 2000 is as follows:

<TABLE>
<CAPTION>
                                                     Outstanding                                         Exercisable
                                    ------------------------------------------------       ---------------------------------------
Exercise                                                Average          Average                                   Average
Price Range                           Options(a)        Life(b)          Price(c)            Options(a)            Price(c)
- -------------------------------     ------------------------------------------------       ---------------------------------------
<S>                                 <C>              <C>            <C>                    <C>                 <C>
$2.065   to  $3.10                         31.7           6.9           $   3.04                  31.7             $  3.04
$13.00   to  $20.813                    4,308.7           5.4              13.06               2,399.6               13.04
$21.313  to  $29.813                    6,147.5           6.5              23.41               1,459.1               22.77
$31.875  to  $47.625                    4,547.2           8.5              37.13                 228.4               37.01
$49.75   to  $53.50                     6,879.0           9.2              51.89                 133.6               53.50
                                      ---------                                               --------
$2.065   to  $53.50                    21,914.1                            33.14               4,252.4               18.86
                                      =========                                               ========
</TABLE>

- ---------------------
(a)   Shares in thousands.
(b)   Weighted average contractual life remaining in years.
(c)   Weighted average exercise price.



                                      F-24
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Subsequent to June 30, 2000, the Company granted options under the terms of the
Plans described above to purchase an additional 2,097,500 of the Company's Class
A Common Stock with an exercise price equal to fair market value on the date of
grant. In addition, the Company granted approximately 43,000 share units to a
key executive pursuant to the terms of the Fiscal 1999 Share Incentive Plan
subsequent to June 30, 2000.

NOTE 15 -- COMMITMENTS AND CONTINGENCIES

Total rental expense included in the accompanying consolidated statements of
earnings was $100.7 million in fiscal 2000, $86.4 million in fiscal 1999 and
$79.6 million in fiscal 1998. At June 30, 2000, the future minimum rental
commitments under long-term operating leases are as follows:

       Year Ending June 30                           (In millions)
       -------------------

       2001...........................                  $  76.7
       2002...........................                     71.1
       2003...........................                     63.3
       2004...........................                     55.8
       2005...........................                     47.3
       Thereafter.....................                    138.0
                                                       --------
                                                        $ 452.2
                                                       ========


In February 2000, the Company and eight other manufacturers of cosmetics (the
"Manufacturer Defendants") were added as defendants in a consolidated class
action lawsuit that had been pending in the Superior Court of the State of
California in Marin County. The plaintiffs purport to represent a class of all
California residents who purchased prestige cosmetic products at retail for
personal use from a number of department stores that sold such products in
California (the "Department Store Defendants"). Plaintiffs filed their initial
actions against the Department Store Defendants in May 1998. In May 2000,
plaintiffs filed an amended complaint alleging that the Department Store
Defendants and the Manufacturer Defendants conspired to fix and maintain retail
prices and to limit the supply of prestige cosmetic products sold by the
Department Store Defendants in violation of California state law. The plaintiffs
are seeking, among other things, treble damages, equitable relief, attorneys'
fees, interest and costs. Pretrial motions and discovery are underway. The
Company intends to defend itself vigorously. While no assurance can be given as
to the ultimate outcome of this lawsuit, based on preliminary investigation,
management believes that the case will not have a material adverse effect on the
Company's financial position.

In August 2000, an affiliate of Revlon, Inc. sued the Company and two of its
subsidiaries in the U.S. District Court, Southern District of New York, for
alleged patent infringement and related claims. Revlon claims that four Estee
Lauder foundations and one Origins foundation infringe its patent, and is
seeking, among other things, treble damages, punitive damages, equitable relief,
and attorneys' fees. At this time, no discovery has commenced. The Company and
its subsidiaries will vigorously defend themselves. Although the final outcome
of the lawsuit cannot be predicted with certainty, based on preliminary
investigation, management believes that the case will not have a material
adverse effect on the Company's financial position.

The Company is involved in various routine legal proceedings incident to the
ordinary course of its business. In management's opinion the outcome of pending
legal proceedings, separately or in the aggregate, will not have a material
adverse effect on the Company's results of operations or financial condition.


                                      F-25
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 16 -- NET UNREALIZED INVESTMENT GAINS

Under SFAS No. 115, "Accounting for Certain Investments in Debt and Equity
Securities," available-for-sale securities are recorded at market value.
Unrealized holding gains and losses, net of the related tax effect, on
available-for-sale securities are excluded from earnings and are reported as a
component of stockholders' equity until realized. The Company's investments
subject to the provisions of SFAS No. 115 are treated as available-for-sale and,
accordingly, the applicable investments have been adjusted to market value with
a corresponding adjustment, net of tax, to net unrealized investment gains in
accumulated other comprehensive income. Unrealized investment gains (net of
deferred taxes) included in accumulated other comprehensive income amounted to
$13.9 million and $6.1 million at June 30, 2000 and 1999, respectively.

NOTE 17 -- STATEMENT OF CASH FLOWS

Supplemental disclosure of significant non-cash transactions

As a result of stock option exercises, the Company recorded a tax benefit of
$13.4 million and $11.8 million during fiscal 2000 and 1999, respectively.

Consideration for the October 1997 acquisition of Sassaby included $4.3 million
representing the value of stock options assumed. Such amount was calculated as
the aggregate difference between the exercise prices of the options and the fair
market value of the Sassaby stock on the date of acquisition.

NOTE 18 - SEGMENT DATA AND RELATED INFORMATION

Reportable operating segments, as defined by SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information," include components of an
enterprise about which separate financial information is available that is
evaluated regularly by the chief operating decision maker (the "Chief
Executive") in deciding how to allocate resources and in assessing performance.
As a result of the similarities in the manufacturing, marketing and distribution
processes for all of the Company's products, much of the information provided in
the consolidated financial statements is similar to, or the same as, that
reviewed on a regular basis by the Chief Executive.

While the Company's results of operations are also reviewed on a consolidated
basis, the Chief Executive reviews data segmented on a basis that facilitates
comparison to industry statistics. Accordingly, net sales, depreciation and
amortization, and operating income are available with respect to the manufacture
and distribution of skin care, makeup, fragrance, hair care and other products.
These product categories meet the FASB's definition of operating segments and
therefore, additional financial data are provided below. The "other" segment
includes the sales and related results of ancillary products and services that
do not fit the definition of skin care, makeup, fragrance and hair care.

The Company evaluates segment performance based upon operating income, which
represents earnings before income taxes, minority interest and net interest
income or expense. The accounting policies for each of the reportable segments
are the same as those described in the summary of significant accounting
policies, except for depreciation and amortization charges, which are allocated,
primarily, based upon net sales. The assets and liabilities of the Company are
managed centrally and are reported internally in the same manner as the
consolidated financial statements, thus no additional information is produced
for the Chief Executive or included herein.


                                      F-26
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                     Year Ended or at June 30
                                                                        ------------------------------------------------
                                                                           2000               1999                1998
                                                                        ----------         ----------          ---------
                                                                                         (In millions)

<S>                                                                     <C>                <C>                 <C>
SEGMENT DATA
Net Sales:
   Skin Care......................................................      $  1,552.4         $  1,398.8          $ 1,248.3
   Makeup.........................................................         1,579.5            1,412.8            1,317.7
   Fragrance......................................................         1,092.3            1,048.6              987.6
   Hair Care......................................................           113.9               82.4               52.4
   Other..........................................................            28.7               18.9               12.0
                                                                        ----------         ----------          ---------
                                                                        $  4,366.8         $  3,961.5          $ 3,618.0
                                                                        ==========         ==========          =========
Depreciation and Amortization:
   Skin Care......................................................      $     39.4         $     29.9          $    23.7
   Makeup.........................................................            52.7               39.2               32.4
   Fragrance......................................................            28.8               23.9               19.6
   Hair Care......................................................             6.9                5.6                3.4
   Other..........................................................             1.3                1.0                0.7
                                                                        ----------         ----------          ---------
                                                                        $    129.1         $     99.6          $    79.8
                                                                        ==========         ==========          =========
Operating Income:
   Skin Care......................................................      $    240.5         $    205.9          $   174.3
   Makeup.........................................................           181.8              158.2              151.8
   Fragrance......................................................            80.6               79.7               75.5
   Hair Care......................................................            12.4               11.4                8.0
   Other..........................................................             0.5                1.7               (0.5)
                                                                        ----------         ----------          ---------
                                                                             515.8              456.9              409.1
Reconciliation:
   Interest expense, net..........................................           (17.1)             (16.7)              (6.3)
                                                                        ----------         ----------          ---------
Earnings before Income Taxes and Minority Interest................      $    498.7         $    440.2          $   402.8
                                                                        ==========         ==========          =========

GEOGRAPHIC DATA
Net Sales:
   The Americas...................................................      $  2,658.8         $  2,397.9          $ 2,204.7
   Europe, the Middle East & Africa...............................         1,131.0            1,082.4              960.8
   Asia/Pacific...................................................           577.0              481.2              452.5
                                                                        ----------         ----------          ---------
                                                                        $  4,366.8         $  3,961.5          $ 3,618.0
                                                                        ==========         ==========          =========
Operating Income:
   The Americas...................................................      $    287.9         $    265.0          $   248.0
   Europe, the Middle East & Africa...............................           168.9              145.5              131.3
   Asia/Pacific...................................................            59.0               46.4               29.8
                                                                        ----------         ----------          ---------
                                                                        $    515.8         $    456.9          $   409.1
                                                                        ==========         ==========          =========
Total Assets:
   The Americas...................................................      $  2,187.8         $  1,954.1          $ 1,803.9
   Europe, the Middle East & Africa...............................           606.8              587.9              541.2
   Asia/Pacific...................................................           248.7              204.7              167.7
                                                                        ----------         ----------          ---------
                                                                        $  3,043.3         $  2,746.7          $ 2,512.8
                                                                        ==========         ==========          =========
Long-Lived Assets (property, plant and equipment):
   The Americas...................................................      $    393.6         $    304.4          $   256.2
   Europe, the Middle East & Africa...............................            72.6               69.5               71.0
   Asia/Pacific...................................................            14.1                9.7                8.6
                                                                        ----------         ----------          ---------
                                                                        $    480.3         $    383.6          $   335.8
                                                                        ==========         ==========          =========
</TABLE>


                                      F-27
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 19 -- UNAUDITED QUARTERLY FINANCIAL DATA

The following summarizes the unaudited quarterly operating results of the
Company for the years ended June 30, 2000 and 1999:

<TABLE>
<CAPTION>
                                                                 Quarter Ended
                                    -----------------------------------------------------------------------
                                    September 30         December 31           March 31             June 30          Total Year
                                    ------------         -----------           --------             -------          ----------
                                                      (In millions, except per share data)

<S>                                  <C>                 <C>                  <C>                  <C>                <C>
Fiscal 2000
Net sales.....................       $ 1,093.7           $  1,235.1           $  1,039.1           $  998.9           $ 4,366.8
Gross profit..................           841.9                952.0                808.4              792.4             3,394.7
Operating income..............           136.5                186.1                 99.4               93.8               515.8
Net earnings..................            82.6                113.9                 60.4               57.2               314.1
Basic EPS.....................             .32                  .46                  .23                .22                1.22
Diluted EPS...................             .32                  .45                  .22                .21                1.20

Fiscal 1999
Net sales.....................       $   997.0           $  1,091.0           $    964.8           $  908.7           $ 3,961.5
Gross profit..................           767.4                841.2                748.7              704.3             3,061.6
Operating income..............           121.6                161.8                 90.3               83.2               456.9
Net earnings..................            71.6                 97.3                 53.6               50.4               272.9
Basic EPS.....................             .28                  .39                  .20                .19                1.05
Diluted EPS...................             .27                  .38                  .20                .18                1.03
</TABLE>




                                      F-28
<PAGE>



              REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULE


To The Estee Lauder Companies Inc.:

We have audited, in accordance with auditing standards generally accepted in the
United States, the financial statements of The Estee Lauder Companies Inc. and
subsidiaries included in this Annual Report on Form 10-K and have issued our
report thereon dated August 10, 2000. Our audits were made for the purpose of
forming an opinion on the basic financial statements taken as a whole. This
schedule (Schedule II - Valuation and Qualifying Accounts) is presented for
purposes of complying with the Securities and Exchange Commission's rules and is
not part of the basic financial statements. This schedule has been subjected to
the auditing procedures applied in our audits of the basic financial statements
and, in our opinion, fairly states in all material respects the financial data
required to be set forth therein in relation to the basic financial statements
taken as a whole.



New York, New York                                           Arthur Andersen LLP
August 10, 2000







                                      S-1
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.

                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                         Three Years Ended June 30, 2000
                                  (In millions)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                      COL. A                             COL. B                 COL. C                 COL. D           COL. E
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                               Additions
                                                                       -------------------------
                                                                                        (2)
                                                                           (1)       Charged to
                                                         Balance       Charged to       Other                            Balance
                                                      at Beginning     Costs and      Accounts -     Deductions --      at End of
                Description                             of Period       Expenses       Describe         Describe          Period
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>              <C>           <C>             <C>                <C>
Reserves deducted in the balance sheet
From the assets to which they apply:

Allowance for doubtful accounts:

   Year ended June 30, 2000                               $ 36.0        $ 31.0          ---           $ 35.3(a)          $  31.7
                                                          ======        ======                        ======              =======

   Year ended June 30, 1999                               $ 43.6        $ 27.8          ---           $ 35.4(a)          $  36.0
                                                          ======        ======                        ======              =======

   Year ended June 30, 1998                               $ 36.4        $ 25.4          ---           $ 18.2(a)          $  43.6
                                                          ======        ======                        ======              =======
</TABLE>



- ----------------
(a) Includes amounts written-off, net of recoveries.








                                       S-2
<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.
                                INDEX TO EXHIBITS


 Exhibit
  Number                                       Description
 --------                                      -----------

     3.1          Form of Restated Certificate of Incorporation (filed as
                  Exhibit 3.1 to Amendment No. 3 to our Registration Statement
                  on Form S-1 (No. 33-97180) on November 13, 1995 (the "S-1")).*

     3.2          Certificate of Amendment to Restated Certificate of
                  Incorporation (filed as Exhibit 3.1 to our Quarterly Report on
                  Form 10-Q for the quarter ended December 31, 1999).*

     3.3          Amended and Restated By-laws (filed as Exhibit 3.2 to our
                  Quarterly Report on Form 10-Q for the quarter ended December
                  31, 1999).*

    10.1          Form of Stockholders' Agreement (filed as Exhibit 10.1 to the
                  S-1).*

    10.1a         Amendment No. 1 to Stockholders' Agreement (filed as Exhibit
                  10.1 to our Quarterly Report on Form 10-Q for the quarter
                  ended September 30, 1996).*

    10.1b         Amendment No. 2 to Stockholders' Agreement (filed as Exhibit
                  10.2 to our Quarterly Report on Form 10-Q for the quarter
                  ended December 31, 1996 (the "FY 1997 Q2 10-Q")).*

    10.1c         Amendment No. 3 to Stockholder's Agreement (filed as Exhibit
                  10.2 to our Quarterly Report on Form 10-Q for the quarter
                  ended March 31, 1997 (the "FY 1997 Q3 10-Q")).*

    10.1d         Amendment No. 4 to Stockholders' Agreement.

    10.2          Form of Registration Rights Agreement (filed as Exhibit 10.2
                  to the S-1).*

    10.2a         First Amendment to Registration Rights Agreement (filed as
                  Exhibit 10.3 to our Annual Report on Form 10-K for the fiscal
                  year ended June 30, 1996).*

    10.2b         Second Amendment to Registration Rights Agreement (filed as
                  Exhibit 10.1 to the FY 1997 Q3 10-Q).*

    10.3          Fiscal 1996 Share Incentive Plan (filed as Exhibit 10.3 to the
                  S-1).* +

    10.4          Fiscal 1999 Share Incentive Plan (filed as Exhibit 4(c) our
                  Registration Statement on Form S-8 (No. 333-66851) on November
                  5, 1998). * +

    10.5          The Estee Lauder Inc. Retirement Growth Account Plan (filed as
                  Exhibit 10.5 to our Annual Report on Form 10-K for the fiscal
                  year ended June 30, 1999 (the "FY 1999 10-K")).*+

    10.6          The Estee Lauder Inc. Retirement Benefits Restoration Plan
                  (filed as Exhibit 10.6 to the FY1999 10-K).*+

    10.7          Executive Annual Incentive Plan (filed as Exhibit 10.2 to our
                  Quarterly Report on Form 10-Q for the quarter ended December
                  31, 1998).* +

    10.8          Employment Agreement with Leonard A. Lauder. +

    10.9          Employment Agreement with Ronald S. Lauder (filed as Exhibit
                  10.8 to the S-1).* +

    10.10         Employment Agreement with Fred H. Langhammer. +

    10.11         Employment Agreement with Daniel J. Brestle (filed as Exhibit
                  10.1 to our Quarterly Report on Form 10-Q for the quarter
                  ended September 30, 1998).* +

    10.12         Employment Agreement with William P. Lauder (filed as Exhibit
                  10.1 to Amendment No. 2 to our Registration Statement on Form
                  S-3 (No. 333-77977) on May 19, 1999).* +

    10.13         Employment Agreement with Patrick Bousquet-Chavanne (filed as
                  Exhibit 10.13 to the FY 1999 10-K). * +

    10.14         Form of Deferred Compensation Agreement (interest-based) with
                  Outside Directors (filed as Exhibit 10.1 to the FY 1997 Q2
                  10-Q).* +

    10.15         Form of Deferred Compensation Agreement (stock-based) with
                  Outside Directors. +

    21.1          List of significant subsidiaries of the Company.

    23.1          Consent of Arthur Andersen LLP.

    24.1          Power of Attorney.

    27.1          Financial Data Schedule.


- ----------
* Incorporated herein by reference.

+ Exhibit is a management contract or compensatory plan or arrangement.


</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-10.1D
<SEQUENCE>2
<FILENAME>0002.txt
<DESCRIPTION>AMENDMENT NO. 4 TO STOCKHOLDERS' AGREEMENT
<TEXT>

<PAGE>


                   AMENDMENT NO. 4 TO STOCKHOLDERS' AGREEMENT


                  AMENDMENT NO. 4 (this "Amendment"), effective as of June 30,
2000, to that certain STOCKHOLDERS' AGREEMENT (the "Stockholders' Agreement"),
dated November 22, 1995, as amended by that First Amendment, effective September
11, 1996, and as amended by that Second Amendment, effective as of December 10,
1996, and as amended by that Third Amendment, effective as of February 4, 1997,
by and among Leonard A. Lauder, Ronald S. Lauder, William P. Lauder, Gary M.
Lauder, LAL Family Partners L.P. ("LAL Family Partners"), Lauder & Sons L.P.,
the Ronald S. Lauder Foundation and the trustees of the various trusts set forth
on the signature pages hereof (hereinafter collectively referred to as the
"Stockholders"), and THE ESTEE LAUDER COMPANIES INC., a corporation organized
under the laws of the State of Delaware (the "Corporation"). Capitalized terms
defined in the Stockholders' Agreement and not otherwise defined herein being
used herein as therein defined.


                              W I T N E S S E T H :

                  WHEREAS, the Stockholders and the Corporation desire to amend
Section 2.5 of the Stockholders' Agreement so as to further clarify what
constitutes a Family Member.

                  NOW THEREFORE, in consideration of the premises and the mutual
agreements herein contained, the parties hereto agree as follows:

                  Article 1. Amendment. The Stockholders' Agreement is hereby
amended by adding the following provision at the end of Section 2.5:

                           "(e)  For purposes of this Section 2.5:

                                     (i)    the relationship of any person that
         is derived by or through legal adoption shall be considered a natural
         relationship;

                                     (ii)   a minor who is a descendant of Mrs.
         Estee Lauder and for whom Shares are held pursuant to a Uniform Gifts
         to Minors Act or similar law shall be considered a Holder (as defined
         below) of such Shares and the custodian who is the record holder of
         such Shares shall not be considered a Holder;

                                     (iii)  an incompetent stockholder who is
         a Family Member but whose Shares are owned or held by a guardian or
         conservator shall be considered a Holder of such Shares and such
         guardian or conservator who is the holder of such Shares shall not be
         considered a Holder;

                                     (iv)   unless otherwise specified, the term
         "person" means and includes natural persons, corporations,
         partnerships, unincorporated associations, firms, joint ventures,
         trusts and all other entities; and

<PAGE>


                                     (v)    except as provided in clauses (ii)
         and (iii) above, the term "Holder" shall mean in respect of any Shares,
         the record holder of such Shares; provided, however, that if such
         record holder is a nominee, the Holder shall be the first person in the
         chain of ownership of such Shares who is not holding such Shares solely
         as a nominee."

                  Article 2. Conditions to Effectiveness. This Amendment shall
become effective as of the date hereof when, and only when, counterparts of this
Amendment shall have been executed by each of the Stockholders and the
Corporation.

                  Article 3. Miscellaneous. (a) Upon the effectiveness of this
Amendment, each reference in the Stockholders' Agreement to "this agreement,"
"hereunder," "hereof," "herein," or words of like import, shall mean and be a
reference to the Stockholders' Agreement as amended hereby.

                  (b) This Amendment shall be governed by, and construed and
enforced in accordance with, the laws of the State of New York, without giving
effect to the provisions, policies or principles thereof respecting conflict or
choice of laws.

                  (c) This Amendment shall be binding upon and inure to the
benefit of the Corporation, its successors and assigns and to the Stockholders
and their respective heirs, personal representatives, successors and assigns.

                  (d) This Amendment may not be changed orally, but only by an
agreement in writing as signed by the party against whom enforcement of any
waiver, change, modification or discharge is sought.

                  (e) With respect to obligations of trustees who are parties
hereto in their capacity as trustees of one or more trusts, this Amendment shall
be binding upon such trustees only in their capacities as trustees, not
individually and not with respect to any Shares, other than Shares held by them
in their capacity as trustees of such trusts.

                  (f) This Amendment may be executed in any number of
counterparts, each of which shall be deemed to be an original, but all of which
together shall constitute one instrument. Each counterpart may consist of a
number of copies each signed by less than all, but together signed by all, the
parties hereto.






                                       2
<PAGE>



                  IN WITNESS WHEREOF, the parties hereto have duly executed and
delivered this Amendment as of the date first above written.

                                      THE ESTEE LAUDER COMPANIES INC.





                                      By:  /s/ Fred H. Langhammer
                                           -------------------------------------
                                      Name:    Fred H. Langhammer
                                      Title:   President and Chief Executive
                                               Officer




                                      /s/ Leonard A. Lauder
                                      ------------------------------------------
                                      Leonard A. Lauder, (a) individually, (b)
                                      as Managing Partner of LAL Family Partners
                                      L.P., (c) as Trustee of The Estee Lauder
                                      1994 Trust, (d) as a Class B General
                                      Partner of Lauder & Sons L.P. and (e) as
                                      Trustee of The 1995 Estee Lauder LAL Trust
                                      (a Class B General Partner of Lauder &
                                      Sons L.P.)




                                      /s/ Ronald S. Lauder
                                      ------------------------------------------
                                      Ronald S. Lauder, (a) individually, (b) as
                                      Trustee of The Descendents of RSL 1966
                                      Trust, (c) as Trustee of The Estee Lauder
                                      1994 Trust, (d) as a Class B General
                                      Partner of Lauder & Sons L.P., (e) as
                                      Trustee of The 1995 Estee Lauder RSL Trust
                                      (a Class B General Partner of Lauder &
                                      Sons L.P.) and (f) as Chairman of the
                                      Ronald S. Lauder Foundation




                                       3
<PAGE>


                                      /s/ William P. Lauder
                                      ------------------------------------------
                                      William P. Lauder, (a) individually and
                                      (b) as Trustee of the 1992 Leonard A.
                                      Lauder Grantor Retained Annuity Trust




                                      /s/ Gary M. Lauder
                                      ------------------------------------------
                                      Gary M. Lauder, (a) individually and (b)
                                      as Trustee of the 1992 Leonard A. Lauder
                                      Grantor Retained Annuity Trust




                                      /s/ Joel S. Ehrenkranz
                                      ------------------------------------------
                                      Joel S. Ehrenkranz, (a) as Trustee of the
                                      1992 Leonard A. Lauder Grantor Retained
                                      Annuity Trust and (b) as Trustee of The
                                      1995 Estee Lauder LAL Trust (a Class B
                                      General Partner of Lauder & Sons L.P.)




                                      /s/Daniel J. Aaron
                                      ------------------------------------------
                                      Daniel J. Aaron, as Trustee of The
                                      Separate Share Trust f/b/o Gary M. Lauder
                                      u/a/d December 15, 1976, created by
                                      Leonard A. Lauder, as Grantor




                                      /s/ Anthony E. Malkin
                                      ------------------------------------------
                                      Anthony E. Malkin, as Trustee of The
                                      Separate Share Trust f/b/o William P.
                                      Lauder u/a/d December 15, 1976, created by
                                      Leonard A. Lauder, as Grantor




                                      /s/ Patrick J. Landers
                                      ------------------------------------------
                                      Patrick J. Landers, as Trustee of The
                                      Separate Share Trust f/b/o William P.
                                      Lauder u/a/d December 15, 1976, created by
                                      Leonard A. Lauder, as Grantor


                                       4
<PAGE>



                                      /s/ Richard D. Parsons
                                      ------------------------------------------
                                      Richard D. Parsons, (a) as Trustee of the
                                      Trust f/b/o Aerin Lauder and Jane Lauder
                                      u/a/d December 15, 1976, created by Estee
                                      Lauder and Joseph H. Lauder, as Grantors,
                                      (b) as Trustee of the Trust f/b/o Aerin
                                      Lauder and Jane Lauder u/a/d December 15,
                                      1976, created by Ronald S. Lauder, as
                                      Grantor and (c) as Trustee of The 1995
                                      Estee Lauder RSL Trust (a Class B General
                                      Partner of Lauder & Sons L.P.)




                                      /s/ Ira T. Wender
                                      ------------------------------------------
                                      Ira T. Wender, (a) as Trustee of The Estee
                                      Lauder 1994 Trust, (b) as Trustee of The
                                      1995 Estee Lauder LAL Trust (a Class B
                                      General Partner of Lauder & Sons L.P.) and
                                      (c) as Trustee of The 1995 Estee Lauder
                                      RSL Trust (a Class B General Partner of
                                      Lauder & Sons L.P.)




                                       5

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-10.8
<SEQUENCE>3
<FILENAME>0003.txt
<DESCRIPTION>EMPLOYMENT AGREEMENT WITH LEONARD A. LAUDER
<TEXT>

<PAGE>


                              EMPLOYMENT AGREEMENT


                    THIS AGREEMENT ("Agreement"), dated as of July 1, 2000,
between THE ESTEE LAUDER COMPANIES INC., a Delaware corporation (the "Company"),
and LEONARD A. LAUDER, a resident of New York, New York (the "Executive").

                               W I T N E S S E T H

                  WHEREAS, the Company and its subsidiaries are principally
engaged in the business of manufacturing, marketing and selling prestige skin
care, makeup, hair care and fragrance products and related services (the
"Business"); and

                  WHEREAS, the Company desires to continue to retain the
services of the Executive in the capacities of Director and Chairman of the
Board of Directors, and the Executive desires to provide such services in such
capacities to the Company, upon the terms and subject to the conditions
hereinafter set forth; and

                  WHEREAS, the Compensation Committee of the Board of Directors
of the Company (the Compensation Committee") has approved the terms of this
Agreement;

                  NOW, THEREFORE, in consideration of the foregoing and of the
mutual covenants and obligations hereinafter set forth, the parties hereto,
intending to be legally bound, hereby agree as follows:

1. Employment Term.

 The Company hereby agrees to employ the Executive as a senior executive, and
 the Executive hereby agrees to enter into such employment as a senior executive
 of the Company, and the Company shall use its best efforts and powers to
 sustain and continue the Executive's election as a Director and Chairman of the
 Board of Directors of the Company, for the period commencing on July 1, 2000
 and ending when terminated pursuant to Section 5 hereof (the "Term of
 Employment"). The twelve-month period commencing July 1, 2000 shall be the
 "First Contract Year" hereunder, and subsequent twelve-month periods shall be
 subsequent Contract Years.

2. Duties and Extent of Services.

(a) During the Term of Employment, the Executive shall serve as a senior
executive of the Corporation and, if elected, as a Director and the Chairman of
the Board of Directors and, in such capacities, shall render such, executive,
managerial, administrative and other services as customarily are associated with
and incident to such positions, and as the Company may, from time to time,
reasonably require of him consistent with such positions. The Executive shall be
obligated to report only to the Board of Directors in connection with the
performance of his duties and responsibilities hereunder.


<PAGE>


(b) The Executive shall serve as a Director of the Company if elected to such
position in accordance with law and hold such other positions and executive
offices of the Company and/or of any of the Company's subsidiaries or affiliates
as may from time to time be authorized by the Board of Directors of the Company,
provided that each such position shall be commensurate with the Executive's
standing in the business community as Chairman of the Board of Directors of the
Company. The Executive shall not be entitled to any compensation other than the
compensation provided for herein for serving during the Term of Employment as a
Director of the Company or in any other office or position of the Company, or
any of its subsidiaries or affiliates, unless the Board of Directors of the
Company shall have specifically approved such additional compensation.

(c) The Executive shall be an employee of the company and diligently perform to
the best of his ability all of the duties required of him as Chairman of the
Board of Directors, and in the other positions or offices of the Company or its
subsidiaries or affiliates required of him hereunder. Notwithstanding the
foregoing provisions of this section, the Executive may participate in
charitable, civic, political, social, trade, or other non-profit organizations
to the extent such participation does not materially interfere with the
performance of his duties hereunder, and may serve as a non-management director
of business corporations (or in a like capacity in other for-profit
organizations) so long as it does not materially interfere with the Executive's
obligations hereunder.

(d) In connection with his employment hereunder, the Executive shall continue to
be accorded such benefits and secretarial administrative support as heretofore
have been and currently are being accorded to the Executive, including, but not
limited to, the use at all times of office space and the furnishings currently
contained therein. Upon his retirement, the Executive shall be entitled for the
remainder of his life to continue to use his then existing office space and
conference rooms as well as to have continued secretarial administrative
support. If the Company's executive offices should relocate to new corporate
headquarters, the Executive shall be entitled to receive comparable support
services and office facilities, in terms of size and location, to those he then
possesses.

3.  Compensation.

(a) Base Salary. As compensation for all services to be rendered pursuant to
this Agreement and as payment for the rights and interests granted by the
Executive hereunder, the Company shall pay or cause any of its subsidiaries to
pay the Executive a base salary (the "Base Salary") of $ 1,800,000 which shall
be payable in accordance with the regular payroll policies of the Company in
effect from time to time.

(b) Incentive Bonus Compensation. During the Term of Employment, the Executive
shall participate in the Company's Annual Incentive Plan (the "Bonus Plan") or
in any successor incentive bonus plans or programs hereinafter adopted which
provide for the payment of incentive compensation to the Company's senior
officers. Any awards thereunder shall be at the discretion of the Compensation
Committee.


                                       2
<PAGE>


(c) Share Incentive Plan. The Executive shall be entitled to participate in the
Company's Fiscal 1999 Share Incentive Plan and any successor plan in which
senior executive officers of the Company are eligible to participate (the "Share
Incentive Plan"); provided that any such participation shall be at the
discretion of the Compensation Committee.

(d) Deferral. The Executive may elect to defer payment of all or any part of the
incentive bonus compensation amount payable in accordance with Section 3(b)
hereof with respect to any Contract Year during the Term of Employment, by
giving the Company written notice thereof not later than March 31 of such
Contract Year. Additionally, in the event that in respect of any fiscal year of
the Company any amount of Base Salary, any amount of incentive bonus
compensation or any other amount payable to the Executive hereunder or otherwise
shall, either alone or in combination with other amounts payable hereunder or
otherwise, result in a payment by the Company that shall not be currently
deductible by it pursuant to the provisions of Section 162 (m) of the Internal
Revenue Code, as amended (the "Code"), or like or successor provisions (a
"Non-Deductible Amount"), the Company may elect to defer the payment of the
Non-Deductible Amount. Any amounts, so deferred, either by election of the
Executive or by election of the Company, shall be credited to a bookkeeping
account in the name of the Executive as of the date scheduled for payment
hereunder. Such amounts shall be credited with interest as of each June 30
during the term of deferral, compounded annually, at a rate per annum equal to
the annual rate of interest announced by Citibank, N.A. in New York, New York as
its base rate in effect on such June 30, but in no event shall such rate exceed
9% (the "Base Rate"). The entire amount credited to such bookkeeping account
shall be paid to the Executive on a date to be chosen by the Company, but in no
event later than January 1 following the termination of the Executive from
employment with the Company.

(e) Prior Deferred Arrangement. In connection with the Executive's prior
employment agreement, dated as of July 1, 1995 (the "Prior Agreement"):

    (i)    amounts that accrued under the agreement, dated as of July 1, 1971,
           between the Executive and Estee Lauder Inc. ("ELI"), amended as of
           December 23, 1993 (the "Deferred Compensation Agreement"), were fixed
           at $9,201,200 (the "Balance");

    (ii)   the Executive relinquished any and all of his rights under the
           Deferred Compensation Agreement; and

    (iii)  the Company agreed to cause ELI to pay to the Executive in the form
           of a 10-year certain annuity the Balance increased from July 1, 1995
           by a rate per annum equal to the Base Rate compounded annually (the
           "Payout").

The Company hereby reconfirms the obligation of ELI in respect of the annuity as
follows:

    (A)    to continue to increase the Balance ($13,707,713 at July 1, 2000) by
           a rate per annum equal to the Base Rate compounded annually; and


                                       3
<PAGE>


    (B)    to begin to make the annuity payments related to the Payout on the
           earliest to occur of the Executive's retirement, death and March 19,
           2003 and monthly thereafter.

In connection with the Payout, (x) the annuity payments shall be made to the
Executive, and if he is not living, then to his wife, Evelyn Lauder, and if she
is not living, to the Executive's estate and (y) ELI shall be entitled to apply
any amounts then due and owing to the Executive (or the Executive's wife or
estate, as the case may be) under Section 3(e) hereof to the repayment of any
debts the Executive has to the Company or ELI; provided, however, that such
amounts shall be so applied only to the extent of such amounts then due and
owing to the Executive in accordance with Section 3(e) hereof.

4. Benefits.

(a) Standard Benefits. During the Term of Employment the Executive shall be
entitled to (i) participate in any and all benefit programs and arrangements now
in effect and hereinafter adopted and made generally available by the Company to
its senior officers, including but not limited to The Estee Lauder Inc Incentive
Thrift Plan (the "Thrift Plan"), the Estee Lauder Retirement Growth Account Plan
(the "Qualified Plan"), the related Estee Lauder Inc. Benefit Restoration Plan
(the "Non-Qualified Plan"), contributory and noncontributory Company welfare and
benefit plans, disability plans, and medical, death benefit and life insurance
plans for which the Executive shall be eligible, or may become eligible during
the Term of Employment; (ii) participate in the Company's automobile program now
in effect and hereinafter adopted and generally made available by the Company to
its executive officers; and (iii) paid vacation during each year of the Term of
Employment in accordance with the policies and procedures of the Company as in
effect from time to time for its senior officers. Reference to the Company's
benefit programs and arrangements or plans shall include applicable programs,
arrangements or plans of the Company or its subsidiaries.

(b) Expenses. The Company agrees to reimburse the Executive for all reasonable
and necessary travel (including first class air fare), business entertainment
and other business out-of-pocket expenses incurred or expended by him in
connection with the performance of his duties hereunder upon presentation of
proper expense statements or vouchers or such other supporting information as
the Company may reasonably require of the Executive.

5. Termination.

(a) Permanent Disability. In the event of the "permanent disability" (as
hereinafter defined) of the Executive during the Term of Employment, the Company
shall have the right, upon written notice to the Executive, to terminate the
Executive's employment hereunder, effective upon the giving of such notice (or
such later date as shall be specified in such notice). In the event of such
termination, the Company shall have no further obligations hereunder, except
that the Executive shall be entitled (i) to receive any amounts or benefits to
which the Executive may otherwise have been entitled to


                                       4
<PAGE>


hereunder prior to the effective date of termination; (ii) to be paid his Base
Salary under Section 3(a) hereof for a period of two (2) years from the
effective date of termination; provided, however, that the Company shall only be
required to pay that amount of the Executive's Base Salary which shall exceed
payments, if any, to the Executive under pension or long-term disability plans
of the Company; and (iii) to receive bonus compensation for the period during
which Base Salary shall continue to be paid at an annual rate equal to the
average of actual bonuses paid or payable to Executive during the Term of
Employment in accordance with Section 3(b) hereof, or, if no such bonus has been
paid or is payable as of the date of such termination, at an annual rate equal
to his Base Salary under Section 3(a) hereof (the "Calculated Bonus Rate"). In
addition, upon termination for permanent disability, the Executive shall
continue to participate in any and all pension, insurance and other benefit
plans and programs of the Company during the period the Executive is continuing
to receive his Base Salary. Thereafter, the Executive's rights to participate in
such programs and plans, or to receive similar coverage, if any, shall be as
determined under such programs. For purposes of this paragraph, "permanent
disability" means any disability as defined under the Company's applicable
disability insurance policy or, if no such policy is available, any physical or
mental disability or incapacity that renders the Executive incapable of
performing the services required of him in accordance with his obligations under
Section 2 hereof for a period of six (6) consecutive months or for shorter
periods aggregating six (6) months during any twelve-month period.

(b) Death. In the event of the death of the Executive during the Term of
Employment, the Company shall have no further obligations hereunder, except to
pay, for a period of one (1) year from the date on which the death occurs, the
Executive's beneficiary or legal representative (i) the Executive's Base Salary
under Section 3(a) hereof; (ii) bonus compensation at the Calculated Bonus Rate;
and (iii) any other amounts to which the Executive otherwise would have been
entitled hereunder prior to the date of his death or which become payable by
reason of his death. Any payments to be made pursuant to the Payout referred to
in Section 3(e) shall be made in accordance with that Section.

(c) Cause. The Company shall have the right, upon written notice to the
Executive, to terminate the Executive's employment under this Agreement for
"Cause" (as hereinafter defined), effective upon the giving of such notice (or
such later date as shall be specified in such notice), and the Company shall
have no further obligations hereunder, except to pay the Executive any amounts
otherwise payable pursuant to Section 3 hereof and provide the Executive any
benefits to which the Executive may otherwise have been entitled, in each case,
prior to the effective date of termination. The Executive's right to participate
in any of the Company's retirement, insurance and other benefit plans and
programs shall be as determined under such programs and plans.

For purposes of this Agreement, "Cause" means:

(i) fraud, embezzlement or gross insubordination on the part of the Executive or
material breach by the Executive of his obligations under Section 6 or 7 hereof;


                                       5
<PAGE>


(ii) conviction of or the entry of a plea of nolo contendere by the Executive
for any felony;

(iii) a material breach of, or the willful failure or refusal by the Executive
to perform and discharge, his duties, responsibilities or obligations under this
Agreement (other than under Sections 6 and 7 hereof, which shall be governed by
clause (i) above, and other than by reason of disability or death) that is not
corrected within thirty (30) days following written notice thereof to the
Executive by the Company, such notice to state with specificity the nature of
the breach, failure or refusal; provided that if such breach, failure or refusal
cannot reasonably be corrected within thirty (30) days of written notice
thereof, correction shall be commenced by the Executive within such period and
may be corrected within a reasonable period thereafter; or

(iv) any act of moral turpitude or willful misconduct by the Executive which (A)
is intended to result in substantial personal enrichment of the Executive at the
expense of the Company or any of its subsidiaries or affiliates or (B) has a
material adverse impact on the business or reputation of the Company, or any of
its subsidiaries or affiliates (such determination to be made by the Company's
Board of Directors in its reasonable judgment).

(d) Termination Without Cause. The Company shall have the right, upon sixty (60)
days' written notice given to the Executive, to terminate Executive's employment
for any reason whatsoever. In the event of such termination, for a period of
three (3) years from the effective date of termination, the Executive shall be
entitled as damages to (i) receive his Base Salary as established under Section
3(a) hereof; (ii) receive bonus compensation at the Calculated Bonus Rate; and
(iii) participate in all pension, insurance and other benefit plan programs or
arrangements on terms identical to those applicable to other senior officers of
the Company. In the event of termination pursuant to this Section 5(d), the
Executive shall have no obligation to mitigate his damages.

(e) Termination by Executive. The Executive shall have the right, exercisable at
any time, to terminate his employment for any reason whatsoever, upon six (6)
months written notice to the Company. In the event of such termination, for a
period of six (6) months from the effective date of such termination, the
Executive shall be entitled to receive his (i) Base Salary as established under
Section 3(a) hereof; and (ii) bonus compensation at the Calculated Bonus Rate.

(f) Change of Control.

    (i)    Definitions. For purposes of this Agreement,

           (A)   a "Change of Control" shall be deemed to have occurred upon any
of the following events:

                 (1) a change in control of the direction and administration of
the Company's business of a nature that would be required to be reported in
response to


                                       6
<PAGE>


Item 6(e) of Schedule 14A of Regulation 14(A) promulgated under the Securities
Exchange Act of 1934, as amended; or

                 (2) during any period of two (2) consecutive years, the
individuals who at the beginning of such period constitute the Company's Board
of Directors or any individuals who would be "Continuing Directors" (as defined
below) cease for any reason to constitute a majority thereof; or

                 (3) the Company's Class A Common Stock shall cease to be
publicly traded; or

                 (4) the Company's Board of Directors shall approve a sale of
all or substantially all of the assets of the Company, and such transaction
shall have been consummated; or

                 (5) the Company's Board of Directors shall approve any merger,
consolidation, or like business combination or reorganization of the Company,
the consummation of which would result in the occurrence of any event described
in Section 5(f)(i)(A)(2) or (3) above, and such transaction shall have been
consummated.

           Notwithstanding the foregoing, (X) changes in the relative beneficial
ownership among members of the Lauder family and family-controlled entities
shall not, without other changes that would constitute a Change in Control,
constitute a Change of Control of the Company, (Y) any spin-off of a division or
subsidiary of the Company to its stockholders shall not constitute a Change of
Control of the Company.

           (B)   "Continuing Directors" shall mean (1) the directors in office
on January 1, 2000 and (2) any successor to such directors and any additional
director who after January 1, 2000 was nominated or elected by a majority of the
Continuing Directors in office at the time of his or her nomination or election.

           (C)   "Good Reason" means the occurrence of any of the following,
without the express written consent of the Executive, after the occurrence of a
Change in Control:

                 (1) (a) the assignment to the Executive of any duties
inconsistent in any material adverse effect with the Executive's position,
authority or responsibilities as contemplated by Section 2 hereof, or (b) any
other material adverse change in such position, including title, authority or
responsibilities;

                 (2) any failure by the Company to comply with any provisions of
Sections 3 or 4 hereof, other than an insubstantial or inadvertent failure
remedied by the Company promptly after receipt of notice thereof given by the
Executive;

                 (3) the Company's requiring the Executive to be based at any
office or location more than 50 miles from that location at which he performed
his


                                       7
<PAGE>


services specified under the provisions of Section 2 immediately prior to the
Change in Control, except for travel reasonably required in the performance of
the Executive's responsibilities; or

                 (4) any failure by the Company to obtain the assumption and
agreement to perform this Agreement by a successor as contemplated by Section
13.

           (ii)  Termination for Good Reason. Following the occurrence of a
Change of Control, the Executive may terminate his employment for Good Reason.
Such termination shall be deemed to be a termination without cause and shall be
controlled by the provisions of Section 5(c) hereof.

(g) Certain Payments by the Company.

    (i)    In the event that any amount or benefit paid or distributed to the
Executive pursuant to this Agreement, taken together with any amounts or
benefits otherwise paid or distributed to the Executive by the Company or any
affiliated company (collectively, the "Covered Payments"), are or become subject
to the tax (the "Excise Tax") imposed under Section 4999 of the Code, or any
similar tax that may hereafter be imposed, the Company shall pay to the
Executive at the time specified in Section 5(g)(v) below an additional amount
(the "Tax Reimbursement Payment") such that the net amount retained by the
Executive with respect to such Covered Payments, after deduction of any Excise
Tax on the Covered Payments and any Federal, state and local income or
employment tax and Excise Tax on the Tax Reimbursement Payment provided for by
this Section 5(g), but before deduction for any Federal, state or local income
or employment tax withholding on such Covered Payments, shall be equal to the
amount of the Covered Payments.

    (ii)   For purposes of determining whether any of the Covered Payments will
be subject to the Excise Tax and the amount of such Excise Tax,

           (A)   such Covered Payments will be treated as "parachute payments"
within the meaning of Section 280G of the Code, and all "parachute payments" in
excess of the "base amount" (as defined under Section 28OG(b) (3) of the Code)
shall be treated as subject to the Excise Tax, unless, and except to the extent
that, in the good faith judgment of the Company's independent certified public
accountants appointed prior to the date of the Change in Control or tax counsel
selected by such Accountants (the "Accountants"), the Company has a reasonable
basis to conclude that such Covered Payments (in whole or in part) either do not
constitute "parachute payments" or represent reasonable compensation for
personal services actually rendered (within the meaning of Section 28OG(b)(4)(B)
of the Code) in excess of the allocable "base amount," or such "parachute
payments" are otherwise not subject to such Excise Tax, and


                                       8
<PAGE>


           (B)   the value of any non-cash benefits or any deferred payment or
benefit shall be determined by the Accountants in accordance with the principles
of Section 280G of the Code.

    (iii)  For purposes of determining the amount of the Tax Reimbursement
Payment, the Executive shall be deemed to pay:

           (A)   Federal income, social security, Medicare and other employment
taxes at the highest applicable marginal rate of Federal income taxation for the
calendar year in which the Tax Reimbursement Payment is to be made, and

           (B)   any applicable state and local income or other employment taxes
at the highest applicable marginal rate of taxation for the calendar year in
which the Tax Reimbursement Payment is to be made, net of the maximum reduction
in Federal income taxes which could be obtained by Executive from the deduction
of such state or local taxes if paid in such year.

    (iv)   In the event that the Excise Tax is subsequently determined by the
Accountants or pursuant to any proceeding or negotiations with the Internal
Revenue Service to be less than the amount taken into account hereunder in
calculating the Tax Reimbursement Payment made, the Executive shall repay to the
Company, at the time of such determination, the portion of such prior Tax
Reimbursement Payment that would not have been paid if such reduced Excise Tax
had been taken into account in initially calculating such Tax Reimbursement
Payment, plus interest on the amount of such repayment at the rate provided in
Section 1274(b)(2)(b) of the Code. Notwithstanding the foregoing, in the event
any portion of the Tax Reimbursement Payment to be refunded to the Company has
been paid to any Federal, state or local tax authority, repayment thereof shall
not be required until actual refund or credit of such portion has been made to
the Executive, and interest payable to the Company shall not exceed interest
received or credited to the Executive by such tax authority for the period it
held such portion. The Executive and the Company shall mutually agree upon the
course of action to be pursued (and the method of allocating the expenses
thereof) if the Executive's good faith claim for refund or credit is denied.

    In the event that the Excise Tax is later determined by the Accountants or
pursuant to any proceeding or negotiations with the Internal Revenue Service to
exceed the amount taken into account hereunder at the time the Tax Reimbursement
Payment is made (including, but not limited to, by reason of any payment the
existence or amount of which cannot be determined at the time of the Tax
Reimbursement Payment), the Company shall make an additional Tax Reimbursement
Payment in respect of such excess (plus any interest or penalty payable with
respect to such excess) at the time that the amount of such excess is finally
determined.

    (v)    The Tax Reimbursement Payment (or portion thereof) provided for in
Section 5(g)(i) above shall be paid to the Executive not later than 10 business
days following the payment of the Covered Payments; provided, however, that if
the amount


                                       9
<PAGE>


of such Tax Reimbursement Payment (or portion thereof) cannot be finally
determined on or before the date on which payment is due, the Company shall pay
to the Executive by such date an amount estimated in good faith by the
Accountants to be the minimum amount of such Tax Reimbursement Payment and shall
pay the remainder of such Tax Reimbursement Payment (together with interest at
the rate provided in Section 1274(b)(2)(B) of the Code) as soon as the amount
thereof can be determined, but in no event later than 45 calendar days after
payment of the related Cover Payment. In the event that the amount of the
estimated Tax Reimbursement Payment exceeds the amount subsequently determined
to have been due, such excess shall constitute a loan by the Company to the
Executive, payable on the fifth business day after written demand by the Company
for payment (together with interest at the rate provided in Section
1274(b)(2)(B) of the Code).

    (vi)   The Company shall pay directly or reimburse Executive for the cost
of hiring his own accounting and/or legal experts in connection with any
determinations to be made as to the amounts of the Covered Payments and/or the
Tax Reimbursement Payment; provided, however, that the Company shall not be
required to make any such payments in excess of $20,000. The provisions of this
Section 5(g) shall survive Executive's termination of employment hereunder.

(h) Effect of Termination. Upon the termination of the Executive's employment
hereunder for any reason, the Company shall have no further obligations
hereunder, except as otherwise provided herein. The Executive, however, shall
continue to have the obligations provided for in Sections 6 and 7 hereof.
Furthermore, upon such termination, the Executive shall be deemed to have
resigned immediately as a senior executive of the Company (but not as Chairman
of the Board of Directors of the Company or as a director) and from all offices
and directorships held by him in any subsidiaries of the Company; provided,
however, that the Executive's directorship of the Company shall be controlled by
that certain Stockholders' Agreement, dated as of November 22, 1995, as amended,
by and among the Company, the Executive, Ronald S. Lauder and the other persons
or entities party thereto, as it may be amended from time to time (the
"Stockholders' Agreement").

6. Confidentiality; Ownership.

(a) The Executive agrees that he shall forever keep secret and retain in
strictest confidence and not divulge, disclose, discuss, copy or otherwise use
or suffer to be used in any manner, except in connection with the Business of
the Company and the businesses of any of its subsidiaries or affiliates, any
"Protected Information" in any "Unauthorized" manner or for any Unauthorized
purpose (as such terms are hereinafter defined). Furthermore, the Executive
acknowledges that he has no right to use the "Lauder" name, or any variation,
combination or derivation thereof, in the fragrance, make-up, skin care or other
personal care products businesses, or in any such way that would likely cause
confusion with the Company's or any of its subsidiaries' products.


                                       10
<PAGE>


(i)"Protected Information" means trade secrets, confidential or proprietary
information and all other knowledge, know-how, information, documents or
materials owned, developed or possessed by the Company or any of its
subsidiaries or affiliates, whether in tangible or intangible form, pertaining
to the Business of the Company or the businesses of any of its subsidiaries or
affiliates, including, but not limited to, research and development operations,
systems, data bases, computer programs and software, designs, models, operating
procedures, knowledge of the organization, products (including prices, costs,
sales or content), processes, formulas, techniques, machinery, contracts,
financial information or measures, business methods, business plans, details of
consultant contracts, new personnel acquisition plans, business acquisition
plans, customer lists, business relationships and other information owned,
developed or possessed by the Company or its other subsidiaries or affiliates,
except as required in the course of performing duties hereunder; provided that
Protected Information shall not include information that becomes generally known
to the public or the trade without violation of this Section 6.

(ii) "Unauthorized" means: (A) in contravention of the policies or procedures of
the Company or any of its subsidiaries or affiliates; (B) otherwise inconsistent
with the measures taken by the Company or any of its subsidiaries or affiliates
to protect their interests in any Protected Information; or (C) in contravention
of any duty existing under law or contract. Notwithstanding anything to the
contrary contained in this Section 6, the Executive may disclose any Protected
Information to the extent required by court order or decree or by the rules and
regulations of a governmental agency or as otherwise required by law; provided
that the Executive shall provide the Company with prompt notice of such required
disclosure in advance thereof so that the Company may seek an appropriate
protective order in respect of such required disclosure.

(b) The Executive acknowledges that all developments, including, without
limitation, inventions (patentable or otherwise), discoveries, formulas,
improvements, patents, trade secrets, designs, reports, computer software, flow
charts and diagrams, procedures, data, documentation, ideas and writings and
applications thereof relating to the Business or planned business of the Company
or any of its subsidiaries or affiliates that, alone or jointly with others, the
Executive may conceive, create, make, develop, reduce to practice or acquire
during the Term of Employment (collectively, the "Developments") are works made
for hire and shall remain the sole and exclusive property of the Company and the
Executive hereby assigns to the Company, in consideration of the payments set
forth in Section 3(a) hereof, all of his right, title and interest in and to all
such Developments. The Executive shall promptly and fully disclose all future
material Developments to the Board of Directors of the Company and, at any time
upon request and at the expense of the Company, shall execute, acknowledge and
deliver to the Company all instruments that the Company shall prepare, give
evidence and take all other actions that are necessary or desirable in the
reasonable opinion of the Company to enable the Company to file and prosecute
applications for and to acquire, maintain and enforce all letters, patent and
trademark registrations or copyrights covering the Developments in all countries
in which the same are deemed necessary by the Company. All memoranda, notes,
lists, drawings, records, files,


                                       11
<PAGE>


computer tapes, programs, software, source and programming narratives and other
documentation (and all copies thereof) made or compiled by the Executive or made
available to the Executive concerning the Developments or otherwise concerning
the Business or planned business of the Company or any of its subsidiaries or
affiliates shall be the property of the Company or such subsidiaries or
affiliates and shall be delivered to the Company or such subsidiaries or
affiliates promptly upon the expiration or termination of the Term of
Employment.

(c) The provisions of this Section 6 shall, without any limitation as to time,
survive the expiration or termination of the Executive's employment hereunder,
irrespective of the reason for any termination.

7. Covenant Not to Compete. Subject to the last sentence of this Section 7, the
Executive agrees that during the Term of Employment and, for his lifetime
thereafter, the Executive shall not, directly or indirectly, without the prior
written consent of the Company:

(a) solicit, entice, persuade or induce any employee, consultant, agent or
independent contractor of the Company or of any of its subsidiaries or
affiliates to terminate his or her employment with the Company or such
subsidiary or affiliate, to become employed by any person, firm or corporation
other than the Company or such subsidiary or affiliate or approach any such
employee, consultant, agent or independent contractor for any of the foregoing
purposes, or authorize or assist in the taking of any such actions by any third
party (for purposes of this Section 7(a), the terms "employee," "consultant,"
"agent" and "independent contractor" shall include any persons with such status
at any time during the six (6) months preceding any solicitation in question);
or

(b) participate, or make any financial investment in, or become employed by or
render consulting, advisory or other services to or for any person, firm,
corporation or other business enterprise, wherever located, which is engaged,
directly or indirectly, in competition with the Company's Business or the
businesses of the Company's subsidiaries or affiliates as conducted or any
business proposed to be conducted at the time of the expiration or termination
of the Executive's employment hereunder; provided, however, that nothing in this
Section 7(b) shall be construed to preclude the Executive from making any
investments in the securities of any business enterprise whether or not engaged
in competition with the Company or any of its subsidiaries or affiliates, to the
extent that such securities are actively traded on a national securities
exchange or in the over-the-counter market in the United States or on any
foreign securities exchange and represent, at the time of acquisition, not more
than 30% of the aggregate voting power of such business enterprise.

Notwithstanding the foregoing, the Executive shall not be subject to the terms
and provisions of paragraph (b) of this Section 7 if the Term of Employment is
terminated pursuant to Section 5(d) hereof.



                                       12
<PAGE>


8. Specific Performance. The Executive acknowledges that the services to be
rendered by the Executive are of a special, unique and extraordinary character
and, in connection with such services, the Executive will have access to
confidential information vital to the Company's Business and the businesses of
the Company's subsidiaries and affiliates. By reason of this, the Executive
consents and agrees that if the Executive violates any of the provisions of
Sections 6 or 7 hereof, the Company and its subsidiaries and affiliates would
sustain irreparable injury and that monetary damages would not provide adequate
remedy to the Company and that the Company shall be entitled to have Section 6
or 7 hereof specifically enforced by any court having equity jurisdiction.
Nothing contained herein shall be construed as prohibiting the Company or any of
its other subsidiaries or affiliates from pursuing any other remedies available
to it for such breach or threatened breach, including the recovery of damages
from the Executive.

9. Deductions and Withholding. The Executive agrees that the Company or its
subsidiaries or affiliates, as applicable, shall withhold from any and all
compensation paid to and required to be paid to the Executive pursuant to this
Agreement, all Federal, state, local and/or other taxes which the Company
determines are required to be withheld in accordance with applicable statutes or
regulations from time to time in effect and all amounts required to be deducted
in respect of the Executive's coverage under applicable employee benefit plans.
For purposes of this Agreement and calculations hereunder, all such deductions
and withholdings shall be deemed to have been paid to and received by the
Executive.

10. Entire Agreement. Except for the Stockholders' Agreement, the Bonus Plan,
the Share Incentive Plan, outstanding stock option agreements, existing split
dollar life insurance and deferred compensation arrangements, existing
arrangements with Estee Lauder AG Lachen and the Thrift Plan, Qualified Plan,
Non-Qualified Plan and the other benefit plans referred to in Section 4 hereof,
this Agreement embodies the entire agreement of the parties with respect to the
Executive's employment, compensation, perquisites and related items and
supersedes any other prior oral or written agreements, arrangements or
understandings between the Executive and the Company or any of its subsidiaries
or affiliates, and any such prior agreements, arrangements or understandings are
hereby terminated and of no further effect. This Agreement may not be changed or
terminated orally but only by an agreement in writing signed by the parties
hereto.

11. Waiver. The waiver by the Company of a breach of any provision of this
Agreement by the Executive shall not operate or be construed as a waiver of any
subsequent breach by him. The waiver by the Executive of a breach of any
provision of this Agreement by the Company shall not operate or be construed as
a waiver of any subsequent breach by the Company.

12. Governing Law; Jurisdiction.

(a) This Agreement shall be subject to, and governed by, the laws of the State
of New York applicable to contracts made and to be performed therein.


                                       13
<PAGE>


(b) Any action to enforce any of the provisions of this Agreement shall be
brought in a court of the State of New York located in the Borough of Manhattan
of the City of New York or in a Federal court located within the Southern
District of New York. The parties consent to the jurisdiction of such courts and
to the service of process in any manner provided by New York law. Each party
irrevocably waives any objection which it may now or hereafter have to the
laying of the venue of any such suit, action or proceeding brought in such court
and any claim that such suit, action or proceeding brought in such court has
been brought in an inconvenient forum and agrees that service of process in
accordance with the foregoing sentences shall be deemed in every respect
effective and valid personal service of process upon such party.

13. Assignability. The obligations of the Executive may not be delegated and,
except with respect to the designation of beneficiaries in connection with any
of the benefits payable to the Executive hereunder, the Executive may not,
without the Company's written consent thereto, assign, transfer, convey, pledge,
encumber, hypothecate or otherwise dispose of this Agreement or any interest
herein. Any such attempted delegation or disposition shall be null and void and
without effect. The Company and the Executive agree that this Agreement and all
of the Company's rights and obligations hereunder may be assigned or transferred
by the Company to and shall be assumed by and be binding upon any successor to
the Company. The Company shall require any successor by an agreement in form and
substance satisfactory to the Executive, expressly to assume and agree to
perform this Agreement in the same manner and to the same extent as the Company
would be required to perform if no such succession had taken place. The term
"successor" means, with respect to the Company or any of its subsidiaries, any
corporation or other business entity which, by merger, consolidation, purchase
of the assets or otherwise acquires all or a majority of the operating assets or
business of the Company.

14. Severability. If any provision of this Agreement or any part thereof,
including, without limitation, Sections 6 and 7 hereof, as applied to either
party or to any circumstances shall be adjudged by a court of competent
jurisdiction to be void or unenforceable, the same shall in no way affect any
other provision of this Agreement or remaining part thereof, which shall be
given full effect without regard to the invalid or unenforceable part thereof,
or the validity or enforceability of this Agreement.

If any court construes any of the provisions of Section 6 or 7 hereof, or any
part thereof, to be unreasonable because of the duration of such provision or
the geographic scope thereof, such court may reduce the duration or restrict or
redefine the geographic scope of such provision and enforce such provision as so
reduced, restricted or redefined.

15. Notices. All notices to the Company or the Executive permitted or required
hereunder shall be in writing and shall be delivered personally, by telecopier
or by courier service providing for next-day delivery or sent by registered or
certified mail, return receipt requested, to the following addresses:




                                       14
<PAGE>


The Company:

The Estee Lauder Companies Inc.
767 Fifth Avenue
New York, New York 10153
Attn: Paul E. Konney
Tel:  (212) 572-4200
Fax:  (212) 572-3989

The Executive:

Leonard A. Lauder
The Estee Lauder Companies Inc.
767 Fifth Avenue
New York, NY 10153
Tel: (212) 572-2406
Fax: (212) 572-6745

Either party may change the address to which notices shall be sent by sending
written notice of such change of address to the other party. Any such notice
shall be deemed given, if delivered personally, upon receipt; if telecopied,
when telecopied; if sent by courier service providing for next day delivery, the
next business day following deposit with such courier service; and if sent by
certified or registered mail, three days after deposit (postage prepaid) with
the U.S. mail service.

16. No Conflicts. The Executive hereby represents and warrants to the Company
that his execution, delivery and performance of this Agreement and any other
agreement to be delivered pursuant to this Agreement will not (i) require the
consent, approval or action of any other person or (ii) violate, conflict with
or result in the breach of any of the terms of, or constitute (or with notice or
lapse of time or both, constitute) a default under, any agreement, arrangement
or understanding with respect to the Executive's employment to which the
Executive is a party or by which the Executive is bound or subject. The
Executive hereby agrees to indemnify and hold harmless the Company and its
directors, officers, employees, agents, representatives and affiliates (and such
affiliates' directors, officers, employees, agents and representatives) from and
against any and all losses, liabilities or claims (including, interest,
penalties and reasonable attorneys' fees, disbursements and related charges)
based upon or arising out of the Executive's breach of any of the foregoing
representations and warranties.

17. Effective Date. This Agreement shall be effective as of July 1, 2000.

18. Paragraph Headings. The paragraph headings contained in this Agreement are
for reference purposes only and shall not affect in any way the meaning or
interpretation of this Agreement.



                                       15
<PAGE>


19. Counterparts. This Agreement may be executed in one or more counterparts,
each of which shall be deemed to be an original, but all of which taken together
shall constitute one and the same instrument.


IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as of
the date first written above

                                 THE ESTEE LAUDER COMPANIES INC



                                 By:  /s/ Andrew J. Cavanaugh
                                     ---------------------------------
                                 Name:  Andrew J. Cavanaugh
                                 Title: Senior Vice President - Global Human
                                        Resources





                                   /s/ Leonard A. Lauder
                                   -----------------------------------
                                            LEONARD A. LAUDER






                                       16

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-10.10
<SEQUENCE>4
<FILENAME>0004.txt
<DESCRIPTION>EMPLOYMENT AGREEMENT WITH FRED H. LANGHAMMER
<TEXT>

<PAGE>

                              EMPLOYMENT AGREEMENT

         THIS AGREEMENT ("Agreement"), dated as of January 1, 2000, between THE
ESTEE LAUDER COMPANIES INC., a Delaware corporation (the "Company"), and FRED H.
LANGHAMMER, a resident of Scarsdale, New York (the "Executive" or "you"),

                              W I T N E S S E T H:

         WHEREAS, the Company and its subsidiaries are principally engaged in
the business of manufacturing, marketing and selling skin care, makeup,
fragrance and hair care products and related services (the "Business"); and

         WHEREAS, the Executive and the Company are parties to an employment
agreement dated as of July 1, 1995 (the "Previous Agreement"); and

         WHEREAS, the Company desires to continue to retain the services of the
Executive, and to appoint him as President and Chief Executive Officer, and the
Executive desires to provide services in such capacities to the Company, upon
the terms and subject to the conditions hereinafter set forth; and

         WHEREAS, the Compensation Committee of the Board of Directors of the
Company (the "Compensation Committee") has approved the terms of this Agreement;

         NOW, THEREFORE, in consideration of the foregoing and of the mutual
covenants and obligations hereinafter set forth, the parties hereto, intending
to be legally bound, hereby agree as follows:

         1. Employment Term.

         The Company hereby agrees to employ the Executive, and the Executive
hereby agrees to enter into employment, as President and Chief Executive Officer
of the Company for the period commencing on January 1, 2000 and ending on June
30, 2005 unless terminated sooner pursuant to Section 6 hereof (the "Term of
Employment"). The six-month period commencing January 1, 2000 and ending June
30, 2000 shall be the "Six-Month Period". The twelve-month period commencing on
July 1, 2000 shall be the "First Contract Year" hereunder, and subsequent
twelve-month periods shall be subsequent Contract Years.

         2. Duties and Extent of Services.

         (a) During the Term of Employment, the Executive shall serve as the
President and Chief Executive Officer of the Company, and, in such capacities,
shall render such executive, managerial, administrative and other services as
customarily are associated with and incident to such positions, and as the
Company may, from time to time, reasonably require of him consistent with such
positions. The Executive shall only be required to report (i) to the

<PAGE>

Company's Chairman so long as Leonard A. Lauder continues to serve in such
capacity, and (ii) directly to the Board of Directors.

         (b) The Executive shall serve as a Director of the Company if elected
to such position and shall also hold such other positions and executive offices
of the Company and/or of any of the Company's subsidiaries or affiliates as may
from time to time be agreed by the Executive or assigned by the Board of
Directors of the Company, provided that each such position shall be commensurate
with the Executive's standing in the business community as President and Chief
Executive Officer. The Executive shall not be entitled to any compensation other
than the compensation provided for herein for serving during the Term of
Employment in any other office or position of the Company or any of its
subsidiaries or affiliates, unless the Board of Directors of the Company shall
specifically approve such additional compensation.

         (c) The Executive shall be a full-time employee of the Company and
shall exclusively devote all his business time and efforts faithfully and
competently to the Company and shall diligently perform to the best of his
ability all of the duties required of him as President and Chief Executive
Officer, and in the other positions or offices of the Company or its
subsidiaries or affiliates assigned to him hereunder. Notwithstanding the
foregoing provisions of this section, the Executive may (i) serve as a
non-management director of such business corporations (or in a like capacity in
other for-profit or not-for-profit organizations) as the Board of Directors or
Chairman of the Board of the Company may approve, such approval not to be
unreasonably withheld, and (ii) devote such time to the management of his
personal investments that does not significantly or adversely impact the time
spent on his duties for the Company.

         3. (a) Base Salary. As compensation for all services to be rendered
pursuant to this Agreement and as payment for the rights and interests granted
by Executive hereunder, the Company shall pay or cause any of its subsidiaries
to pay the Executive a base salary of $2,000,000 per year (the "Base Salary").
All amounts of Base Salary provided for hereunder shall be payable in accordance
with the regular payroll policies of the Company in effect from time to time.

         (b) Incentive Bonus Compensation. (i) For the Six-Month Period, the
Compensation Committee shall, after consultation with the Executive, establish a
bonus opportunity for the Executive with a maximum payout of $600,000 based on
the Company's performance for the six months ending June 30, 2000. The bonus
opportunity established by the Compensation Committee in August 1999 shall
remain in full force and effect for the period ending June 30, 2000. (ii) For
each Contract Year hereunder through the Contract Year ending June 30, 2003, the
Compensation Committee has granted to the Executive annual aggregate
opportunities under the Company's Executive Annual Incentive Plan (the "Bonus
Plan") (i.e., the maximum bonus that may be awarded) equal to one hundred fifty
percent (150%) of the Base Salary established under Section 3(a) hereof, subject
to the terms and conditions of the Bonus Plan, which are incorporated herein by
reference; provided, however, that the Compensation Committee shall not exercise
any discretion pursuant to Section 4(d) of the Bonus Plan to reduce the amount
of Executive's annual bonus. For any Contract Year ending after June 30, 2003,
the


                                       2
<PAGE>

Executive shall be entitled to participate in such bonus plans as the
Compensation Committee shall determine.

         (c) Deferral. The Executive may elect to defer payment of all or any
part of his bonus incentive compensation payable in accordance with Section
3(b)(ii) hereof in respect of any Contract Year during the Term of Employment,
by giving to the Company written notice thereof, on or before March 31 of such
Contract Year. Additionally, in the event that in respect of any fiscal year of
the Company any amount of Base Salary, any amount payable under the Bonus Plan
or any other amount payable to the Executive hereunder or otherwise shall,
either alone or in combination with other amounts payable hereunder or
otherwise, result in the payment by the Company of any amount that shall not be
currently deductible by it pursuant to the provisions of Section 162(m) of the
Internal Revenue Code of 1986, as amended (the "Code"), or like or successor
provisions (a "Non-Deductible Amount"), the Company may elect to defer the
payment of the Non-Deductible Amount. Any amounts, so deferred, either by
election of the Executive or by election of the Company shall be credited to a
bookkeeping account in the name of the Executive as of the date scheduled for
payment hereunder. Such amounts shall be credited with interest as of each June
30 during the term of deferral, compounded annually, at a rate per annum, equal
to the annual rate of interest announced by Citibank, N.A. in New York, New York
as its base rate in effect on such June 30, but in no event shall such rate
exceed 9%. The entire amount credited to such bookkeeping account shall be paid
to the Executive on a date to be chosen by the Company, but in no event later
than 90 days after the termination of the Executive's employment with the
Company, unless the Executive requests prior to termination of his employment
from the Company to continue the deferral of such payments until a later date or
dates and the Company agrees to such request. The Company, in its sole
discretion, may provide an investment facility for all or a portion of such
deferred amounts, but shall not be required to do so.

         4 (a) Stock Units. Pursuant to the Previous Agreement, the Company
established a Share Unit Account for the Executive. The Compensation Committee
approved the conversion of 181,585 units in the Share Unit Account as of January
1, 2000 as follows: 100,000 shares of Class A Common Stock to be issued and
81,585 share units to cover the various withholding taxes due and owing in
connection with the conversion. For each Contract Year hereunder, the
Compensation Committee has awarded to you, as of each July 1 of each such
Contract Year, under the Company's Fiscal 1999 Share Incentive Plan (the "Share
Incentive Plan") (or to the extent that any such award is not permitted for any
Contract Year or Years by reason of the terms of the Share Incentive Plan, under
a successor plan, if any (which, subject to any provisions necessary to comply
with changes in law or accounting policies, shall contain terms no less
favorable to the Executive than the terms of the existing Share Incentive Plan),
hereafter adopted by the then Compensation Committee and subject to and
conditioned upon the approval by the stockholders of the Company), a number of
Stock Units equal to the lesser of (x) 200,000 or (y) (i) $2,000,000 divided by
(ii) the average closing price of the Class A Common Stock on the New York Stock
Exchange or any other national securities exchange or other market system as
reported by The Wall Street Journal for the twenty (20) trading days next
preceding such July 1 (the "Average Share Price"), rounded to the next lower
whole unit, subject to the terms and conditions of the Share Incentive Plan (or
such successor plan), which are


                                       3
<PAGE>

incorporated herein by reference. The limitations on the number of Stock Units
contained in this Section 4(a) shall be adjusted in the manner provided in
Section 14 of the Share Incentive Plan for changes in the Class A Common Stock.
In addition, as further compensation to you, in the event that, as of such July
1, the Average Share Price times 200,000 shall be less than $2,000,000, the
amount of such deficiency shall be credited as a cash addition to a bookkeeping
account in the name of the Executive, and shall be credited with interest and
paid to the Executive in the same manner provided for deferred payments in
Section 3(c) hereof.

         Additionally, for each Contract Year hereunder, the Compensation
Committee has awarded to you under the Share Incentive Plan, as of each date
during the Term of Employment (and continuing thereafter until full payment of
share units shall be made) that the Company shall pay a dividend to holders of
record of the Class A Common Stock, a number of Stock Units equal to (x) the
aggregate dividend payable on a number of shares equal to the number of Stock
Units held in his Share Unit Account as of the record date for the dividend,
divided by (y) the average closing price of the Class A Common Stock on the New
York Stock Exchange or any other national securities exchange or other market
system as reported by The Wall Street Journal for the twenty (20) trading days
next preceding the payment date for such dividend, rounded to the next lower
whole unit. Such additional Stock Units shall be awarded subject to the terms
and conditions of the Share Incentive Plan, which are incorporated herein by
reference.

         Stock units credited to the Share Unit Account during any Contract Year
hereunder shall be non-forfeitable as long as the Executive shall remain in the
employ of the Company during the entirety of such Contract Year. In the event
that the employment of Executive shall terminate during any Contract Year
hereunder (other than a termination due to disability or death, or a termination
in accordance with Section 6(c), 6(f) or 6(g) hereof), Stock Units credited or
creditable to the Share Unit Account during such Contract Year shall be
forfeited and shall be neither due nor payable to the Executive. In the event
that the Executive's employment hereunder is terminated due to disability or
death, or a termination in accordance with Section 6(c), 6(f) or 6(g) hereof,
the Stock Units shall be credited to the Share Unit Account during the Contract
Year of such termination shall be fully vested and payable to the Executive.

         The Company shall make full payment to the Executive of the Share Unit
Account on a date to be chosen by it, but in no event later than 90 days after
the termination of the Executive's employment with the Company, unless the
Executive requests prior to the termination of his employment for the Company to
continue the deferral of such payments until a later date or dates and the
Company agrees to such requests. Such payment shall be made by transfer to the
Executive of a number of shares of Class A Common Stock of the Company equal to
the number of Stock Units credited to the Share Unit Account as of the date of
such payment, reduced by the number of shares having a value, as of the date of
such payment, equal to the federal, state and local withholding tax due and
owing in connection with such transfer. The Company, in its discretion, may no
more than once in any twelve month period convert all or some of the Stock Units
in the Share Unit Account to a cash equivalent amount (based on the closing
price per share of the Class A Common Stock on the date of conversion), which
amount shall be placed in a deferred account and be governed by Section 3(c)
hereof. In the event any such conversion is made, the Share Unit Account will be
reduced accordingly.


                                       4
<PAGE>

         (b) Stock Options. (i) As of the date hereof, the Compensation
Committee has awarded to you options to purchase one million (1,000,000) shares
of the Company's Class A Common Stock pursuant to the Share Incentive Plan. The
terms of the options are set forth in a separate grant letter approved by the
Compensation Committee and attached hereto. (ii) Beginning with the First
Contract Year, the Compensation Committee approved the grant to you of options
to purchase 500,000 shares of the Company's Class A Common Stock under the Share
Incentive Plan during each contract year (or, to the extent that any such grant
is not permitted during each Contract Year during the Term of Employment by
reason of the terms of the Share Incentive Plan, or under a successor plan if
any, hereafter adopted by the then Compensation Committee containing terms no
less favorable to the Executive than the terms of the Share Incentive Plan,
subject to any provisions necessary to comply with changes in law or accounting
policies, and subject to and conditioned upon the approval by the stockholders
of the Company) at exercise prices equal to the fair market value (as defined in
the Share Incentive Plan) on each grant date, subject to the terms and
conditions of the Share Incentive Plan, which are incorporated herein by
reference. The number of stock options awarded hereunder shall be adjusted in
the manner provided in Section 14 of the Share Incentive Plan for changes in the
Class A Common Stock. The terms of the options shall be set forth in a separate
grant letter approved by the Compensation Committee substantially in the form
attached hereto as Exhibit A.

         (c) Certain Conditions. Executive acknowledges and agrees that any
grant of Stock Units or Stock Options otherwise provided for in this Section 4
shall be effective as provided herein only to the extent permitted by the Share
Incentive Plan, and this Agreement shall not obligate the Company to adopt any
successor plan providing for the grant of Stock Units or Stock Options (or
substantially similar benefits).

         5. Benefits.

         (a) Standard Benefits. During the Term of Employment, the Executive
shall be entitled to (i) participate in any and all benefit programs and
arrangements now in effect and hereinafter adopted and made generally available
by the Company to its senior officers, including but not limited to the Estee
Lauder Inc. Incentive Thrift Plan (the "Thrift Plan"), the Estee Lauder Inc.
Retirement Growth Account Plan (the "Qualified Plan"), the related Estee Lauder
Inc. Benefit Restoration Plan (the "Non-Qualified Plan"), contributory and
non-contributory Company welfare and benefit plans, disability plans, and
medical, death benefit and life insurance plans for which the Executive shall be
eligible, or may become eligible during the Term of Employment; (ii) participate
in the Company's automobile program now in effect and hereinafter adopted and
generally made available by the Company to its senior officers; and (iii) paid
vacations during each year of the Term of Employment in accordance with the
policies and procedures of the Company as in effect from time to time for its
senior officers.

            (b) Pension. In calculating the amount of benefit payable to the
Executive with reference to his participation in the Qualified Plan and the
Non-Qualified Plan, the entire period of service of the Executive with the
Company and its affiliates shall be recognized as credited service and amounts
payable to the Executive pursuant to the Bonus Plan (up to a


                                       5
<PAGE>

maximum of 100% of the Executive's Base Salary in any Contract Year) shall be
included as pensionable compensation. The amount of benefit thus calculated,
less the amount actually payable to the Executive under the terms of the
Qualified Plan and the Non-Qualified Plan, shall be paid to the Executive by the
Company as a supplemental pension benefit, in the form and at the time elected
by the Executive for payment of his actual benefit under such Plans.

         (c) Split-Dollar Life Insurance. (i) The Company will continue to
provide the Executive with the split-dollar life insurance under the existing
arrangements and subject to the existing conditions, except that the death
benefit will be increased to $20 million (subject to standard underwriting
contingencies). (ii) The Executive or his designee will procure a second-to-die
variable universal life insurance policy on the life of the Executive and his
spouse (the "Policy"), whereupon the Company will enter into a collateral
assignment split-dollar life insurance arrangement (the "Split Dollar
Agreement") in respect of the Policy with the Executive or his designee,
reasonably acceptable to them, under which the Company will make five
approximately equal annual payments, commencing as soon as feasible, totaling
approximately $26,634,000, but in no event less than $26,000,000 nor more than
$27,000,000. The obligation of the Company to continue to make the payments
shall survive any termination of Executive's employment, other than (x) a
termination of the Executive by the Company for Cause pursuant to Section 6(d)
or (y) a voluntary termination by the Executive prior to June 30, 2003, other
than (A) a termination by the Executive for a material breach by the Company
pursuant to Section 6(f) or (B) a termination by the Executive for Good Reason
following a Change of Control pursuant to Section 6(g)(ii). The Split Dollar
Agreement shall provide for a repayment to the Company of the entire amount of
its payments, on terms and at a time as shall be reasonably acceptable to the
Company.

         (d) Expenses. The Company agrees to reimburse the Executive for all
reasonable and necessary travel (including first class air fare), business
entertainment and other business out-of-pocket expenses incurred or expended by
him in connection with the performance of his duties hereunder upon presentation
of proper expense statements or vouchers or such other supporting information as
the Company may reasonably require of the Executive.

         6. Termination.

         (a) Permanent Disability. In the event of the "permanent disability"
(as hereinafter defined) of the Executive during the Term of Employment, the
Company shall have the right, upon written notice to the Executive, to terminate
the Executive's employment hereunder, effective upon the giving of such notice
(or such later date as shall be specified in such notice). In the event of such
termination, the Company shall have no further obligations hereunder, except
that the Executive shall be entitled (i) to receive any amounts or benefits to
which the Executive may otherwise have been entitled prior to the effective date
of termination; (ii) to be paid his Base Salary under Section 3(a) hereof for a
period of one (1) year from the effective date of termination; provided,
however, that the Company shall only be required to pay that amount of the
Executive's Base Salary which shall not be covered by pension benefits or
long-term disability payments, if any, to the Executive under any Company plan
or arrangement and (iii) to receive a pro-rata portion of the annual bonus that
the Executive would have been


                                       6
<PAGE>

entitled to receive had he remained in employment through the end of the
Contract Year during which the termination due to permanent disability occurred.
In addition, upon termination for permanent disability, the Executive shall
continue to participate in any and all pension, insurance and other benefit
plans and programs of the Company during the period the Executive is continuing
to receive his Base Salary in accordance with this Section 6(a). Thereafter, the
Executive's rights to participate in such programs and plans, or to receive
similar coverage, if any, shall be as determined under such programs; provided,
however, that, except as otherwise provided in this Section 6(a), the Company
will have no further obligations under Sections 3(b) and 4 hereof. For purposes
of this Section 6(a), "permanent disability" means any disability as defined
under the Company's applicable disability insurance policy or, if no such policy
is available, any physical or mental disability or incapacity that renders the
Executive incapable of performing the services required of him in accordance
with his obligations under Section 2 hereof for a period of six (6) consecutive
months or for shorter periods aggregating six (6) months during any twelve-month
period.

         (b) Death. In the event of the death of the Executive during the Term
of Employment, the Company shall pay to the Executive's estate or legal
representative any amounts to which the Executive otherwise would have been
entitled hereunder prior to the date of his death or which become payable by
reason of his death.

         (c) Termination Without Cause. The Company shall have the right, upon
sixty (60) days' prior written notice given to the Executive, to terminate the
Executive's employment for any reason whatsoever. In the event of such
termination, for a period ending on the first to occur of a date three (3) years
from the effective date of termination or June 30, 2005, the Executive shall be
entitled as damages to (i) receive his Base Salary as established under Section
3(a) hereof; (ii) receive annual bonus compensation equal to the average of
actual annual bonuses paid or payable to the Executive during the Term of
Employment in accordance with Section 3(b)(ii) hereof, or if such termination
occurs prior to the payment of any bonus hereunder, equal to the Executive's
Base Salary; and (iii) participate in all pension, insurance and other benefit
plans, programs or arrangements, on terms identical to those applicable to
full-term senior officers of the Company; provided, however, that, except as
otherwise provided in this Section 6(c), the Company will have no further
obligations under Sections 3(b) and 4 hereof. In the event of termination
pursuant to this Section 6(c), the Executive shall not be required to mitigate
his damages hereunder.

         (d) Cause. The Company shall have the right, upon written notice to the
Executive, to terminate the Executive's employment under this Agreement for
"Cause" (as hereinafter defined), effective upon the giving of such notice (or
such later date as shall be specified in such notice), and the Company shall
have no further obligations hereunder, except to pay the Executive any amounts
otherwise payable pursuant to Section 3 hereof and provide the Executive any
benefits to which the Executive may have been otherwise entitled prorated to the
effective date of termination, provided, however, that prior to the effective
date of any termination for Cause, the Executive shall be given the opportunity
to appear before the Board of Directors, with or without legal representation,
at the Executive's election, to present arguments and evidence on his own
behalf. The Executive's right to participate in any of the Company's


                                       7
<PAGE>

retirement, insurance and other benefit plans and programs shall be as
determined under such programs and plans; provided, however, that, except as
otherwise provided in this Section 6(d), the Company will have no further
obligations under Sections 3(b) and 4 hereof.

         For purposes of this Agreement, "Cause" means:

                  (i) fraud, embezzlement or gross insubordination on the part
of the Executive or material breach by the Executive of his obligations under
Section 7 or 8 hereof;

                  (ii) conviction of, or the entry of a plea of nolo contendere
by the Executive for, any felony;

                  (iii) a material breach of, or the willful failure or refusal
by the Executive to perform and discharge, his duties, responsibilities or
obligations under this Agreement (other than under Sections 7 and 8 hereof,
which shall be governed by clause (i) above, and other than by reason of
disability or death) that is not corrected within thirty (30) days following
written notice thereof to the Executive by the Company, such notice to state
with specificity the nature of the breach, failure or refusal; provided that if
such breach, failure or refusal is capable of correction but cannot reasonably
be corrected within thirty (30) days of written notice thereof, correction shall
be commenced by the Executive within such period and may be completed within a
reasonable period thereafter; or

                  (iv) any act of moral turpitude or willful misconduct by the
Executive which (A) is intended to result in substantial personal enrichment of
the Executive at the expense of the Company or any of its subsidiaries or
affiliates or (B) has a material adverse impact on the business or reputation of
the Company or any of its subsidiaries or affiliates (such determination to be
made by the Company's Board of Directors in its reasonable judgment).

         (e) Termination by Executive. The Executive shall have the right,
exercisable at any time during the Term of Employment, to terminate his
employment for any reason whatsoever, upon six (6) months' prior written notice
to the Company. Upon such termination, the Company shall have no further
obligations hereunder other than to pay the executive his accrued benefits
through the date of such termination. The Company expressly acknowledges that
any termination of Executive's employment with the Company following the
effective date of this Agreement shall qualify as a retirement termination
within the meaning of the Company's Retirement Growth Account Plan and shall
entitle the Executive to receive all Company benefits that are contingent upon
the Executive's retirement, pursuant to the terms of each such Company benefit
plan or award agreement.

         (f) Termination by Executive for Material Breach. The Executive shall
have the right, exercisable by notice to the Company, to terminate his
employment effective thirty (30) days after the giving of such notice, if, at
any time during the Term of Employment, the Company shall be in material breach
of its obligations hereunder; provided, however, that such notice must be
provided to the Company within ninety (90) days of the date on which the
Executive obtains knowledge of such material breach; and provided further, that
such


                                       8
<PAGE>

termination will not become effective if within the thirty-day (30) notice
period the Company shall have cured all such material breaches of its
obligations hereunder. For purposes of this Section 6(f), a material breach
shall include, but not be limited to, (i) a material reduction in the
Executive's aggregate authority, functions, duties or responsibilities provided
in Section 2 hereof (ii) the Company's failure to cause the Executive to serve
in all the positions set forth in Section 1 hereof for any time period in which
he is entitled to so serve, (iii) the Company's failure to pay any award that
the Executive is entitled to receive pursuant to the terms of this Agreement,
(iv) a material adverse change in the Executive's reporting lines, without his
consent or (v) the failure to elect or continue the Executive as a director of
the Company, without his consent. Such termination shall be deemed to be a
termination without cause and shall be controlled by the provisions of Section
6(c) hereof.

         (g) Change of Control.

                  (i)   Definitions.  For purposes of this Agreement,

                       (A) a "Change of Control" shall be deemed to have
occurred upon any of the following events:

                          (1) a change in control of the direction and
administration of the Company's business of a nature that would be required to
be reported in response to Item 6(e) of Schedule 14A of Regulation 14(A)
promulgated under the Securities Exchange Act of 1934, as amended; or

                          (2) during any period of two (2) consecutive years,
the individuals who at the beginning of such period constitute the Company's
Board of Directors or any individuals who would be "Continuing Directors" (as
defined below) cease for any reason to constitute a majority thereof; or

                          (3) the Company's Class A Common Stock shall cease to
be publicly traded; or

                          (4) the Company's Board of Directors shall approve a
sale of all or substantially all of the assets of the Company, and such
transaction shall have been consummated; or

                          (5) the Company's Board of Directors shall approve any
merger, consolidation, or like business combination or reorganization of the
Company, the consummation of which would result in the occurrence of any event
described in Section 6(g)(i)(A)(2) or (3) above, and such transaction shall have
been consummated.

                          Notwithstanding the foregoing, (X) changes in the
relative beneficial ownership among members of the Lauder family and
family-controlled entities shall not, by itself, constitute a Change of Control
of the Company, (Y) any spin-off of a division or


                                       9
<PAGE>

subsidiary of the Company to its stockholders shall not constitute a Change of
Control of the Company.

                       (B) "Continuing Directors" shall mean (1) the directors
in office on January 1, 2000 and (2) any successor to such directors and any
additional director who after January 1, 2000 was nominated or selected by a
majority of the Continuing Directors in office at the time of his or her
nomination or selection.

                       (C) "Good Reason" means the occurrence of any of the
following, without the express written consent of the Executive, after the
occurrence of a Change in Control:

                          (1) (a) the assignment to the Executive of any duties
inconsistent in any material adverse effect with the Executive's position,
authority or responsibilities as contemplated by Section 2 hereof, or (b) any
other material adverse change in such position, including title, authority or
responsibilities;

                          (2) any failure by the Company to comply with any
provisions of Sections 3, 4 or 5 hereof, other than an insubstantial or
inadvertent failure remedied by the Company promptly after receipt of notice
thereof given by the Executive;

                          (3) the Company's requiring the Executive to be based
at any office or location more than 50 miles from that location at which he
performed his services specified under the provisions of Section 2 immediately
prior to the Change in Control, except for travel reasonably required in the
performance of the Executive's responsibilities; or

                          (4) any failure by the Company to obtain the
assumption and agreement to perform this Agreement by a successor as
contemplated by Section 14.

                  (ii) Termination for Good Reason. Following the occurrence of
a Change of Control, the Executive may terminate his employment for Good Reason.
Such termination shall be deemed to be a termination without cause and shall be
controlled by the provisions of Section 6(c) hereof.

         (h) Certain Payments by the Company.

                  (i) In the event that any amount or benefit paid or
distributed to the Executive pursuant to this Agreement, taken together with any
amounts or benefits otherwise paid or distributed to the Executive by the
Company or any affiliated company (collectively, the "Covered Payments"), are or
become subject to the tax (the "Excise Tax") imposed under Section 4999 of the
Code, or any similar tax that may hereafter be imposed, the Company shall pay to
the Executive at the time specified in Section 6(h) (v) below an additional
amount (the "Tax Reimbursement Payment") such that the net amount retained by
the Executive with respect to such Covered Payments, after deduction of any
Excise Tax on the Covered Payments and any


                                       10
<PAGE>

Federal, state and local income or employment tax and Excise Tax on the Tax
Reimbursement Payment provided for by this Section 6(f), but before deduction
for any Federal, state or local income or employment tax withholding on such
Covered Payments, shall be equal to the amount of the Covered Payments.

                  (ii) For purposes of determining whether any of the Covered
Payments will be subject to the Excise Tax and the amount of such Excise Tax,

                       (A) such Covered Payments will be treated as "parachute
payments" within the meaning of Section 280G of the Code, and all "parachute
payments" in excess of the "base amount" (as defined under Section 28OG(b) (3)
of the Code) shall be treated as subject to the Excise Tax, unless, and except
to the extent that, in the good faith judgment of the Company's independent
certified public accountants appointed prior to the date of the Change in
Control or tax counsel selected by such Accountants (the "Accountants"), the
Company has a reasonable basis to conclude that such Covered Payments (in whole
or in part) either do not constitute "parachute payments" or represent
reasonable compensation for personal services actually rendered (within the
meaning of Section 28OG(b) (4) (B) of the Code) in excess of the allocable "base
amount," or such "parachute payments" are otherwise not subject to such Excise
Tax, and

                       (B) the value of any non-cash benefits or any deferred
payment or benefit shall be determined by the Accountants in accordance with the
principles of Section 280G of the Code.

                  (iii) For purposes of determining the amount of the Tax
Reimbursement Payment, the Executive shall be deemed to pay:

                       (A) Federal income, social security, medicare and other
employment taxes at the highest applicable marginal rate of Federal income
taxation for the calendar year in which the Tax Reimbursement Payment is to be
made, and

                       (B) any applicable state and local income or other
employment taxes at the highest applicable marginal rate of taxation for the
calendar year in which the Tax Reimbursement Payment is to be made, net of the
maximum reduction in Federal income taxes which could be obtained by Executive
from the deduction of such state or local taxes if paid in such year.

                  (iv) In the event that the Excise Tax is subsequently
determined by the Accountants or pursuant to any proceeding or negotiations with
the Internal Revenue Service to be less than the amount taken into account
hereunder in calculating the Tax Reimbursement Payment made, the Executive shall
repay to the Company, at the time of such determination, the portion of such
prior Tax Reimbursement Payment that would not have been paid if such reduced
Excise Tax had been taken into account in initially calculating such Tax
Reimbursement Payment, plus interest on the amount of such repayment at the rate
provided in Section 1274(b)(2)(b) of the Code. Notwithstanding the foregoing, in
the event any portion of the Tax


                                       11
<PAGE>

Reimbursement Payment to be refunded to the Company has been paid to any
Federal, state or local tax authority, repayment thereof shall not be required
until actual refund or credit of such portion has been made to the Executive,
and interest payable to the Company shall not exceed interest received or
credited to the Executive by such tax authority for the period it held such
portion. The Executive and the Company shall mutually agree upon the course of
action to be pursued (and the method of allocating the expenses thereof) if the
Executive's good faith claim for refund or credit is denied.

                  In the event that the Excise Tax is later determined by the
Accountants or pursuant to any proceeding or negotiations with the Internal
Revenue Service to exceed the amount taken into account hereunder at the time
the Tax Reimbursement Payment is made (including, but not limited to, by reason
of any payment the existence or amount of which cannot be determined at the time
of the Tax Reimbursement Payment), the Company shall make an additional Tax
Reimbursement Payment in respect of such excess (plus any interest or penalty
payable with respect to such excess) at the time that the amount of such excess
is finally determined.

                  (v) The Tax Reimbursement Payment (or portion thereof)
provided for in Section 6(h)(i) above shall be paid to the Executive not later
than 10 business days following the payment of the Covered Payments; provided,
however, that if the amount of such Tax Reimbursement Payment (or portion
thereof) cannot be finally determined on or before the date on which payment is
due, the Company shall pay to the Executive by such date an amount estimated in
good faith by the Accountants to be the minimum amount of such Tax Reimbursement
Payment and shall pay the remainder of such Tax Reimbursement Payment (together
with interest at the rate provided in Section 1274(b)(2)(B) of the Code) as soon
as the amount thereof can be determined, but in no event later than 45 calendar
days after payment of the related Cover Payment. In the event that the amount of
the estimated Tax Reimbursement Payment exceeds the amount subsequently
determined to have been due, such excess shall constitute a loan by the Company
to the Executive, payable on the fifth business day after written demand by the
Company for payment (together with interest at the rate provided in Section
1274(b)(2)(B) of the Code).

                  (vi) The Company shall pay directly or reimburse Executive for
the cost of hiring his own accounting and/or legal experts in connection with
any determinations to be made as to the amounts of the Covered Payments and/or
the Tax Reimbursement Payment; provided, however, that the Company shall not be
required to make any such payments in excess of $20,000. The provisions of this
Section 6(h) shall survive Executive's termination of employment hereunder.

         (i) Effect of Termination. Upon the termination of the Executive's
employment hereunder for any reason, the Company shall have no further
obligations hereunder, except as otherwise provided herein. The Executive,
however, shall continue to have the obligations provided for in Sections 7 and 8
hereof. Furthermore, upon such termination, the Executive shall be deemed to
have resigned immediately from all offices and directorships held by him in the
Company or any of its subsidiaries.


                                       12
<PAGE>

         7. Confidentiality; Ownership.

         (a) The Executive agrees that he shall forever keep secret and retain
in strictest confidence and not divulge, disclose, discuss, copy or otherwise
use or suffer to be used in any manner, except in connection with the Business
of the Company, its subsidiaries or affiliates and any other business or
proposed business of the Company or any of its subsidiaries or affiliates, any
"Protected Information" in any "Unauthorized" manner or for any "Unauthorized"
purpose (as such terms are hereinafter defined).

                  (i) "Protected Information" means trade secrets, confidential
or proprietary information and all other knowledge, know-how, information,
documents or materials owned, developed or possessed by the Company or any of
its subsidiaries or affiliates, whether in tangible or intangible form,
pertaining to the Business or any other business or proposed business of the
Company or any of its subsidiaries or affiliates, including, but not limited to,
research and development, operations, systems, data bases, computer programs and
software, designs, models, operating procedures, knowledge of the organization,
products (including prices, costs, sales or content), processes, formulas,
techniques, machinery, contracts, financial information or measures, business
methods, business plans, details of consultant contracts, new personnel hiring
plans, business acquisition plans, customer lists, business relationships and
other information owned, developed or possessed by the Company or its
subsidiaries or affiliates; provided that Protected Information shall not
include information that becomes generally known to the public or the trade
without violation of this Section 7.

                  (ii) "Unauthorized" means: (A) in contravention of the
policies or procedures of the Company or any of its subsidiaries or affiliates;
(B) otherwise inconsistent with the measures taken by the Company or any of its
subsidiaries or affiliates to protect their interests in any Protected
Information; (C) in contravention of any lawful instruction or directive, either
written or oral, of an employee of the Company or any of its subsidiaries or
affiliates empowered to issue such instruction or directive; or (D) in
contravention of any duty existing under law or contract. Notwithstanding
anything to the contrary contained in this Section 7, the Executive may disclose
any Protected Information to the extent required by court order or decree or by
the rules and regulations of a governmental agency or as otherwise required by
law or to his legal counsel and, in connection with a determination under
Section 6(h), to accounting experts; provided that the Executive shall provide
the Company with prompt notice of such required disclosure in advance thereof so
that the Company may seek an appropriate protective order in respect of such
required disclosure.

         (b) The Executive acknowledges that all developments, including,
without limitation, inventions (patentable or otherwise), discoveries, formulas,
improvements, patents, trade secrets, designs, reports, computer software, flow
charts and diagrams, procedures, data, documentation, ideas and writings and
applications thereof relating to the Business or any business or planned
business of the Company or any of its subsidiaries or affiliates that, alone or
jointly with others, the Executive may conceive, create, make, develop, reduce
to practice or acquire during the Term of Employment (collectively, the
"Developments") are works made for


                                       13
<PAGE>

hire and shall remain the sole and exclusive property of the Company. The
Executive hereby assigns to the Company, in consideration of the payments set
forth in Section 3(a) hereof, all of his right, title and interest in and to all
such Developments. The Executive shall promptly and fully disclose all future
material Developments to the Board of Directors of the Company and, at any time
upon request and at the expense of the Company, shall execute, acknowledge and
deliver to the Company all instruments that the Company shall prepare, give
evidence and take all other actions that are necessary or desirable in the
reasonable opinion of the Company to enable the Company to file and prosecute
applications for and to acquire, maintain and enforce all letters patent and
trademark registrations or copyrights covering the Developments in all countries
in which the same are deemed necessary by the Company. All memoranda, notes,
lists, drawings, records, files, computer tapes, programs, software, source and
programming narratives and other documentation (and all copies thereof) made or
compiled by the Executive or made available to the Executive concerning the
Developments or otherwise concerning the Business or planned business of the
Company or any of its subsidiaries or affiliates shall be the property of the
Company or such subsidiaries or affiliates and shall be delivered to the Company
or such subsidiaries or affiliates promptly upon the expiration or termination
of the Term of Employment.

         (c) The provisions of this Section 7 shall, without any limitation as
to time, survive the expiration or termination of the Executive's employment
hereunder, irrespective of the reason for any termination.

         8. Covenant Not to Compete. Subject to the last sentence of this
Section 8, the Executive agrees that during the Term of Employment and for a
period of one (1) year commencing upon the expiration or termination of the
Executive's employment hereunder (the "Non-Compete Period"), the Executive shall
not, directly or indirectly, without the prior written consent of the Company:

         (a) solicit, entice, persuade or induce any employee, consultant, agent
or independent contractor of the Company or of any of its subsidiaries or
affiliates to terminate his, her or its employment with the Company or such
subsidiary or affiliate, to become employed by any person, firm or corporation
other than the Company or such subsidiary or affiliate or approach any such
employee, consultant, agent or independent contractor for any of the foregoing
purposes, or authorize or assist in the taking of any such actions by any third
party (for purposes of this Section 8 (a), the terms "employee," "consultant,"
"agent" and "independent contractor" shall include any persons with such status
at any time during the six (6) months preceding any solicitation in question);
or

         (b) directly or indirectly engage, participate, or make any financial
investment in, or become employed by or render consulting, advisory or other
services to or for any person, firm, corporation or other business enterprise,
wherever located, which is engaged, directly or indirectly, in competition with
the Business or any business of the Company or any of its subsidiaries or
affiliates as conducted or any business proposed to be conducted at the time of
the expiration or termination of the Executive's employment hereunder; provided,
however, that nothing in this Section 8(b) shall be construed to preclude the
Executive from making any


                                       14
<PAGE>

investments in the securities of any business enterprise whether or not engaged
in competition with the Company or any of its subsidiaries or affiliates, to the
extent that such securities are actively traded on a national securities
exchange or in the over-the-counter market in the United States or on any
foreign securities exchange and represent, at the time of acquisition, not more
than 3% of the aggregate voting power of such business enterprise.

         Notwithstanding the foregoing, the Executive shall not be subject to
the terms and provisions of paragraph (b) of this Section 8 if the Term of
Employment is terminated pursuant to Section 6(c), 6(f) or 6(g)(ii) hereof.

         9. Specific Performance. The Executive acknowledges that the services
to be rendered by the Executive are of a special, unique and extraordinary
character and, in connection with such services, the Executive will have access
to confidential information vital to the Company's Business and the other
current or planned businesses of it and its subsidiaries and affiliates. By
reason of this, the Executive consents and agrees that if the Executive violates
any of the provisions of Sections 7 or 8 hereof, the Company and its
subsidiaries and affiliates would sustain irreparable injury and that monetary
damages would not provide adequate remedy to the Company and that the Company
shall be entitled to have Section 7 or 8 hereof specifically enforced by any
court having equity jurisdiction. Nothing contained herein shall be construed as
prohibiting the Company or any of its subsidiaries or affiliates from pursuing
any other remedies available to it or them for such breach or threatened breach,
including the recovery of damages from the Executive.

         10. Deductions and Withholding. The Executive agrees that the Company
or its subsidiaries or affiliates, as applicable, shall withhold from any and
all compensation paid to and required to be paid to the Executive pursuant to
this Agreement, all Federal, state, local and/or other taxes which the Company
determines are required to be withheld in accordance with applicable statutes or
regulations from time to time in effect and all amounts required to be deducted
in respect of the Executive's coverage under applicable employee benefit plans.
For purposes of this Agreement and calculations hereunder, all such deductions
and withholdings shall be deemed to have been paid to and received by the
Executive.

         11. Entire Agreement. Except for the Fiscal 1999 Share Incentive Plan,
the Executive's outstanding stock option agreements, the Executive Annual
Incentive Plan, the Thrift Plan, the split-dollar life insurance arrangement
between the Company and the Executive, the agreement dated January 1, 2000
relating to the conversion of 181,585 share units, the prior arrangements
relating to the Executive's deferred compensation and the Qualified Plan and the
Non-Qualified Plan, this Agreement embodies the entire agreement of the parties
with respect to the Executive's employment, compensation, perquisites and
related items and supersedes any other prior oral or written agreements,
arrangements or understandings between the Executive and the Company or any of
its subsidiaries or affiliates, and any such prior agreements, arrangements or
understandings are hereby terminated and of no further effect. This Agreement
may not be changed or terminated orally but only by an agreement in writing
signed by the parties hereto.


                                       15
<PAGE>

         12. Waiver. The waiver by the Company of a breach of any provision of
this Agreement by the Executive shall not operate or be construed as a waiver of
any subsequent breach by him. The waiver by the Executive of a breach of any
provision of this Agreement by the Company shall not operate or be construed as
a waiver of any subsequent breach by the Company.

         13. Governing Law; Jurisdiction.

         (a) This Agreement shall be subject to, and governed by, the laws of
the State of New York applicable to contracts made and to be performed therein.

         (b) Any action to enforce any of the provisions of this Agreement shall
be brought in a court of the State of New York located in the Borough of
Manhattan of the City of New York or in a Federal court located within the
Southern District of New York. The parties consent to the jurisdiction of such
courts and to the service of process in any manner provided by New York law.
Each party irrevocably waives any objection which it may now or hereafter have
to the laying of the venue of any such suit, action or proceeding brought in
such court and any claim that such suit, action or proceeding brought in such
court has been brought in an inconvenient forum and agrees that service of
process in accordance with the foregoing sentences shall be deemed in every
respect effective and valid personal service of process upon such party.

         14. Assignability. The obligations of the Executive may not be
delegated and, except with respect to the designation of beneficiaries in
connection with any of the benefits payable to the Executive hereunder, the
Executive may not, without the Company's written consent thereto, assign,
transfer, convey, pledge, encumber, hypothecate or otherwise dispose of this
Agreement or any interest herein. Any such attempted delegation or disposition
shall be null and void and without effect. The Company and the Executive agree
that this Agreement and all of the Company's rights and obligations hereunder
may be assigned or transferred by the Company to and shall be assumed by and be
binding upon any successor to the Company. The Company shall require any
successor by an agreement in form and substance satisfactory to the Executive,
expressly to assume and agree to perform this Agreement in the same manner and
to the same extent as the Company would be required to perform if no such
succession had taken place. The term "successor" means, with respect to the
Company or any of its subsidiaries, any corporation or other business entity
which, by merger, consolidation, purchase of the assets or otherwise acquires
all or a majority of the operating assets or business of the Company.

         15. Severability. If any provision of this Agreement or any part
thereof, including, without limitation, Sections 7 and 8 hereof, as applied to
either party or to any circumstances shall be adjudged by a court of competent
jurisdiction to be void or unenforceable, the same shall in no way affect any
other provision of this Agreement or remaining part thereof, or the validity or
enforceability of this Agreement, which shall be given full effect without
regard to the invalid or unenforceable part thereof.

         If any court construes any of the provisions of Section 7 or 8 hereof,
or any part thereof, to be unreasonable because of the duration of such
provision or the geographic scope


                                       16
<PAGE>

thereof, such court may reduce the duration or restrict or redefine the
geographic scope of such provision and enforce such provision as so reduced,
restricted or redefined.

         16. Notices. All notices to the Company or the Executive permitted or
required hereunder shall be in writing and shall be delivered personally, by
telecopier or by courier service providing for next-day delivery or sent by
registered or certified mail, return receipt requested, to the following
addresses:

         The Company:

         The Estee Lauder Companies Inc.
         767 Fifth Avenue
         New York, New York 10153
         Attn: General Counsel
         Tel:  (212) 572-3980
         Fax:  (212) 572-3989

         The Executive:

         Fred H. Langhammer
         [Address]


         With a copy to:

         Bruce D. Haims, Esq.
         Debevoise & Plimpton
         875 Third Avenue
         New York, New York 10022

Either party may change the address to which notices shall be sent by sending
written notice of such change of address to the other party. Any such notice
shall be deemed given, if delivered personally, upon receipt; if telecopied,
when telecopied; if sent by courier service providing for next-day delivery, the
next business day following deposit with such courier service; and if sent by
certified or registered mail, three days after deposit (postage prepaid) with
the U.S. mail service.

         17. No Conflicts. The Executive hereby represents and warrants to the
Company that his execution, delivery and performance of this Agreement and any
other agreement to be delivered pursuant to this Agreement will not (i) require
the consent, approval or action of any other person or (ii) violate, conflict
with or result in the breach of any of the terms of, or constitute (or with
notice or lapse of time or both, constitute) a default under, any agreement,
arrangement or understanding with respect to the Executive's employment to which
the Executive is a party or by which the Executive is bound or subject. The
Executive hereby agrees to indemnify and hold harmless the Company and its
directors, officers, employees,


                                       17
<PAGE>

agents, representatives and affiliates (and such affiliates' directors,
officers, employees, agents and representatives) from and against any and all
losses, liabilities or claims (including interest, penalties and reasonable
attorneys' fees, disbursements and related charges) based upon or arising out of
the Executive's breach of any of the foregoing representations and warranties.

         18. Paragraph Headings. The paragraph headings contained in this
Agreement are for reference purposes only and shall not affect in any way the
meaning or interpretation of this Agreement.

         19. Counterparts. This Agreement may be executed in one or more
counterparts, each of which shall be deemed to be an original, but all of which
taken together shall constitute one and the same instrument.

         IN WITNESS WHEREOF, the parties hereto have duly executed this
Agreement as of the date first written above.

                                          THE ESTEE LAUDER COMPANIES INC.



                                          By:   /s/ Andrew J. Cavanaugh
                                                --------------------------------
                                          Name:  Andrew J. Cavanaugh
                                          Title: Senior Vice President - Global
                                                 Human Resources

                                          /s/ Fred H. Langhammer
                                          --------------------------------------
                                          Fred H. Langhammer


</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-10.15
<SEQUENCE>5
<FILENAME>0005.txt
<DESCRIPTION>FORM OF DEFERRED COMPENSATION AGREEMENT
<TEXT>

<PAGE>



        [Form of Deferred Compensation Agreement with Outside Directors]




[Date]

[Name]
[Address]

Dear [Name]:

You have indicated your election to [continue to] defer receipt of certain
amounts which will otherwise become payable to you by The Estee Lauder Companies
Inc. (the "Company") in connection with your service on the Board of Directors
of the Company and certain Committees of that Board[, if any]. This letter sets
forth the terms of the deferral facility.

1.   This agreement shall cover all amounts otherwise payable to you in cash by
     the Company in connection with your service as a member of the Board of
     Directors of the Company, and meeting and chairmanship fees otherwise
     payable in connection with your service on the Company's Board and any
     Committees of that Board (the "Deferred Payments"). Deferred Payments shall
     not include the in-kind shares of Class A Common Stock equal in value to
     one-fourth the annual retainer fee and the one-time grant of shares paid to
     you under the applicable stock plans, nor reimbursement for expenses
     incurred in connection with your Company activities.

2.   The Company [has established] [shall establish] a Deferred Payment Account
     in your name, and shall credit to such Account an amount equal to
     one-fourth of the then applicable annual retainer as of the day of the
     Board Meeting in February, May and August (and if there shall be no meeting
     in such month, then as of the fifteenth day of such month). Additionally,
     the Company shall credit to the Deferred Payment Account the amount of any
     annual chairmanship fee as of the date you are first appointed chairman of
     a committee and at each annual meeting at which such appointment is renewed
     and additional amounts representing the per meeting fee for each Board or
     Committee meeting as of the date of such meeting.

3.   (a)     Amounts accrued from time to time in the Deferred Payment Account
     shall additionally be credited with interest, compounded annually each
     December 31 after the date hereof until all Deferred Payments and accrued
     interest credited to the Deferred Payment Account shall have been paid in
     accordance with the terms of this letter agreement. Appropriate pro-ration
     shall be made for part year interest credits.

     (b)     The rate of interest credited from time to time pursuant to this
     paragraph shall be the Citibank base rate in effect as of the date of such
     credit, not to exceed nine percent (9%).

4.   Subject to the terms of paragraph 5, below, the amounts credited to the
     Deferred Payment Account shall be paid in a lump sum, as of the first
     January 1st after the last date of your service as a member of the Board of
     Directors of the Company.

5.   In the event of your death prior to the payment to you of all amounts then
     credited to the Deferred Payment Account, amounts then unpaid, including
     interest as set out at paragraph 3,


<PAGE>


     above, from the preceding December 31 to the date of payment, shall be paid
     to your executor or administrator within ninety days after the date that
     such person shall be duly qualified in such capacity.

6.   This agreement shall continue in full force and effect unless it shall be
     terminated, by you or by the Company, by either party giving written notice
     of such termination. If such notice is given, termination shall be
     effective as of the first January 1 that occurs more than ninety (90) days
     after the date of such notice. Notwithstanding the giving of such notice,
     amounts deferred prior to the effective date of termination shall be paid
     at the time and in the manner set forth in paragraph 4 or 5, above.

7.   Nothing in this letter agreement shall be deemed to create a trust or
     segregated asset account of any nature, and no money or other thing of
     value shall be separately held by the Company in connection with its
     obligation to make Deferred Payments hereunder. The attempt by any person
     to anticipate, hypothecate or otherwise receive value in respect of such
     obligation prior to the date scheduled for the payment of Deferred Payments
     under the terms of this letter agreement shall be null and void and of no
     force or effect.

Please indicate your acknowledgement of and agreement to all of the foregoing by
signing the enclosed copy of this letter and returning it to the undersigned
prior to the end of the calendar year.

                                            Very truly yours,

                                            THE ESTEE LAUDER COMPANIES INC.



                                            By:
                                               ---------------------------------
                                                     [Name]
                                                     [Title]


ACKNOWLEDGED AND AGREED TO:



- --------------------------------
[Name]
Date:

</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-21.1
<SEQUENCE>6
<FILENAME>0006.txt
<DESCRIPTION>LIST OF SIGNIFICANT SUBSIDIARIES OF THE COMPANY
<TEXT>

<PAGE>


                         THE ESTEE LAUDER COMPANIES INC.
                            SIGNIFICANT SUBSIDIARIES


All significant subsidiaries are wholly-owned by The Estee Lauder Companies Inc.
and/or one or more of its wholly-owned subsidiaries.


                                                             Jurisdiction
                    Name                                  in which Organized
- ----------------------------------------------            ------------------

Aramis Inc.                                                    Delaware

Clinique Laboratories, Inc.                                    Delaware

Estee Lauder Europe, Inc.                                      Delaware

Estee Lauder Inc.                                              Delaware

Estee Lauder International, Inc.                               Delaware



</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-23.1
<SEQUENCE>7
<FILENAME>0007.txt
<DESCRIPTION>CONSENT OF ARTHUR ANDERSEN LLP
<TEXT>

<PAGE>



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants, we hereby consent to the incorporation of our
reports included in this Form 10-K, into the Company's previously filed
Registration Statements File Nos. 33-99554, 333-39237, 333-66851 and 333-85947.




                                                             ARTHUR ANDERSEN LLP

New York, New York
September 15, 2000


</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-24.1
<SEQUENCE>8
<FILENAME>0008.txt
<DESCRIPTION>POWER OF ATTORNEY
<TEXT>

<PAGE>


                                POWER-OF-ATTORNEY


KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below
constitutes and appoints Leonard A. Lauder, Fred H. Langhammer, Robert J. Bigler
and Paul E. Konney, and each of them, such person's true and lawful
attorneys-in-fact and agents, with full power of substitution and revocation,
for such person and in such person's name, place and stead, in any and all
capacities to sign the Annual Report on Form 10-K for the fiscal year ended June
30, 2000 of The Estee Lauder Companies Inc. and any and all amendments thereto,
and to file the same with all exhibits thereto, and the other documents in
connection therewith, with the Securities and Exchange Commission, granting unto
said attorneys-in-fact and agents, and each of them, full power and authority to
do and perform each and every act and things requisite and necessary to be done,
as fully to all intents and purposes as such person might or could do in person,
hereby ratifying and confirming all that said attorneys-in-fact and agents, or
any of them, or their or his substitute or substitutes, may lawfully do or cause
to be done by virtue hereof.

<TABLE>
<CAPTION>
                 Signature                          Title                                     Date
                 ---------                          -----                                     ----
<S>                                                 <C>                                       <C>
     /s/ Leonard A. Lauder                          Chairman of the Board                     September 18, 2000
- ------------------------------------------
           Leonard A. Lauder


     /s/ Ronald S. Lauder                           Director                                  September 18, 2000
- ------------------------------------------
           Ronald S. Lauder


     /s/ William P. Lauder                          Director                                  September 18, 2000
- ------------------------------------------
           William P. Lauder


     /s/ Fred H. Langhammer                         Chief Executive Officer                   September 18, 2000
- ------------------------------------------          and Director
           Fred H. Langhammer                       (Principal Executive Officer)


    /s/ Richard D. Parsons                          Director                                  September 18, 2000
- ------------------------------------------
           Richard D. Parsons


     /s/ Marshall Rose                              Director                                  September 18, 2000
- ------------------------------------------
           Marshall Rose


     /s/ P. Roy Vagelos                             Director                                  September 18, 2000
- ------------------------------------------
           P. Roy Vagelos


     /s/ Faye Wattleton                             Director                                  September 18, 2000
- ------------------------------------------
           Faye Wattleton


     /s/ Robert J. Bigler                           Senior Vice President                     September 18, 2000
- ------------------------------------------          and Chief Financial
           Robert J. Bigler                         Officer (Principal Financial and
                                                    Accounting Officer)
</TABLE>


</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-27
<SEQUENCE>9
<FILENAME>0009.txt
<DESCRIPTION>FINANCIAL DATA SCHEDULE
<TEXT>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE ESTEE
LAUDER COMPANIES INC. FORM 10-K AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<MULTIPLIER>                              1000

<S>                                <C>
<PERIOD-TYPE>                           12-MOS
<FISCAL-YEAR-END>                  JUN-30-2000
<PERIOD-START>                     JUL-01-1999
<PERIOD-END>                       JUN-30-2000
<CASH>                                 320,300
<SECURITIES>                                 0
<RECEIVABLES>                          581,900
<ALLOWANCES>                            31,700
<INVENTORY>                            546,300
<CURRENT-ASSETS>                     1,618,500
<PP&E>                                 974,200
<DEPRECIATION>                         493,900
<TOTAL-ASSETS>                       3,043,300
<CURRENT-LIABILITIES>                  901,800
<BONDS>                                418,400
<PREFERRED-MANDATORY>                  360,000
<PREFERRED>                                  0
<COMMON>                                 2,400
<OTHER-SE>                           1,157,900
<TOTAL-LIABILITY-AND-EQUITY>         3,043,300
<SALES>                              4,366,800
<TOTAL-REVENUES>                     4,366,800
<CGS>                                  972,100
<TOTAL-COSTS>                          972,100
<OTHER-EXPENSES>                             0
<LOSS-PROVISION>                        31,000
<INTEREST-EXPENSE>                           0
<INCOME-PRETAX>                        498,700
<INCOME-TAX>                           184,600
<INCOME-CONTINUING>                    314,100
<DISCONTINUED>                               0
<EXTRAORDINARY>                              0
<CHANGES>                                    0
<NET-INCOME>                           314,100
<EPS-BASIC>                               1.22
<EPS-DILUTED>                             1.20



</TABLE>
</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----