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, 2002 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 par value                New York Stock Exchange

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 non-affiliates of the registrant was approximately $3.34 billion at September 12, 2002. *

At September 12, 2002, 124,797,295 shares of the registrant's Class A Common Stock, $.01 par value, and 108,412,533 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 October 30, 2002

* 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.



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 130 countries and territories under the following well-recognized brand names: Estee Lauder, Clinique, Aramis, Prescriptives, Origins, M.A.C, Bobbi Brown, 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 market for beauty products.

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 prestige products principally through limited distribution channels to complement the images associated with our brands. These channels, encompassing over 13,500 points of sale, consist primarily of upscale department stores, specialty retailers, upscale perfumeries and pharmacies and, to a lesser extent, freestanding company-owned stores and spas, our own and authorized retailer web sites, stores on cruise ships and 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.

We also sell products at self-select outlets jane and prestige salons (Aveda and Bumble and bumble).

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 12, 2002, shares of Class A Common Stock and Class B Common Stock having approximately 91.2% 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.

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 or the hands or around the eyes. Skin care products accounted for approximately 36% of our net sales in fiscal 2002.

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 38% of our net sales in fiscal 2002.

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 21% of our net sales in fiscal 2002.

-1-

HAIR CARE - Hair care products are offered mainly in salons and in freestanding retail stores and include styling products, shampoos, conditioners and finishing sprays. In fiscal 2002, hair care products accounted for approximately 5% of our 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. Clinique also offers fragrances for men and women and a line of hair care products.

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 at our freestanding Origins stores and through stores-within-stores (which are designed to replicate the Origins store environment within a department store), at traditional retail counters, in perfumeries and directly to consumers over the Internet.

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 and ancillary products for men and women.

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 freestanding M.A.C stores and 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 - In October 1995, we acquired the Bobbi Brown 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 primarily 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. jane products are currently distributed only in the United States in the self-select distribution channel.

-2-

DONNA KARAN COSMETICS - In November 1997, we obtained the exclusive global license to develop, market and distribute a line of fragrances and other cosmetics under the Donna Karan New York and DKNY trademarks, including certain products that were originally sold by The Donna Karan Company. We launched the first DKNY women's fragrance in fiscal 2000 and the first DKNY men's fragrance in fiscal 2001. Under this license, fragrances have been expanded to include extensive lines of companion bath and body products.

AVEDA - We acquired the Aveda business in December 1997 and have since acquired selected Aveda distributors and retail stores. Aveda, a prestige hair care leader, is a manufacturer and marketer of plant-based hair care, skin care, makeup and fragrance products. We sell Aveda products to third-party distributors and prestige salons and spas, specialty retailers, and directly to consumers at our own freestanding 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 at the brand's flagship store in Los Angeles, California, and also in limited distribution in the United States and certain other 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, at a very limited group of specialty stores in the United States and Canada and at a freestanding store in New York City.

BUMBLE AND BUMBLE - In June 2000, we acquired a controlling majority equity interest in Bumble and Bumble Products, LLC, a marketer and distributor of quality hair care products, and Bumble and Bumble, LLC, the 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 have continued to manage the domestic operations.

KATE SPADE BEAUTY - In November 1999, we obtained exclusive worldwide rights to the kate spade trademark and related trademarks for the manufacture, marketing, distribution and sale of beauty products. During fiscal 2002, we launched the first products, a distinctive and personal signature fragrance and companion products.

In addition to the foregoing brands, we manufacture and sell Kiton and Toni Gard products as a licensee.

DISTRIBUTION

We sell our products principally through limited distribution channels to complement the images associated with our core brands. These channels include more than 13,500 points of sale in over 130 countries and territories and consist primarily of upscale department stores, specialty retailers, upscale perfumeries and pharmacies and, to a lesser extent, freestanding company-owned stores and spas, our own and authorized retailer web sites, stores on cruise ships and 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, and joint ventures in two others, 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 select 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 markets. Similarly, the cost of certain items required in our operations may be affected by changes in the value of the relevant currencies.

-3-

With the acquisitions of jane and Aveda in fiscal 1998 and a controlling majority equity interest in Bumble and bumble in fiscal 2000, 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 12,600 points of sale, including mass merchandise stores, drug stores and specialty stores. We principally sell Aveda products to third-party distributors and prestige salons and spas, specialty retailers, and directly to consumers at our own freestanding Aveda Environmental Lifestyle Stores and Aveda Institutes. There are currently about 7,800 points of sale, primarily in the United States, that sell Aveda products. Bumble and bumble products are principally sold to approximately 1,400 independent salons, primarily in the United States.

As part of our strategy to diversify our distribution, primarily in the United States, we have been expanding the number of single-brand, freestanding 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 387 single-brand, freestanding stores worldwide and expect that number to increase moderately over the next several years.

We sell some of our products directly to consumers over the Internet through our own web sites (Estee Lauder, Clinique, Origins, Bobbi Brown and M.A.C), and through Gloss.com (Estee Lauder, Clinique, Prescriptives, Origins, M.A.C, Bobbi Brown and Stila). Gloss.com is currently a joint venture in which we own a controlling majority interest. Chanel, Inc. and Clarins (U.S.A.) Inc. became partners in the venture in August 2000 and Chanel and Clarins products are also available on the web site.

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 4.9% in fiscal 2002, 4.9% in fiscal 2001 and 4.3% in fiscal 2000.

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.

For the fiscal year ended June 30, 2002, our three largest customers accounted for 25% of our net sales. Individually no customer accounted for more than 10% of our net sales during fiscal 2002. Customers affiliated with Federated Department Stores, Inc. (e.g., Bloomingdale's, Burdines, Macy's and Rich's/Lazarus) accounted for 11% of our net sales in fiscal 2001 and 2000, respectively. The May Department Stores Company (e.g., Foley's, Lord & Taylor and Robinsons-May) accounted for 10% of our net sales in fiscal 2001 and 2000.

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. 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 purchase with purchase and gift 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 to purchases by 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 thirteen single-brand marketing sites, five of which have e-commerce capabilities, and Gloss.com, the Company's majority-owned, multi-brand marketing and e-commerce site.

-4-

Most 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 each brand. Total advertising and promotional expenditures were $1,326.2 million, $1,255.3 million and $1,195.8 million for fiscal 2002, 2001 and 2000, respectively. These amounts include expenses relating to purchase with purchase and gift with purchase promotions that are now reflected in net sales and cost of sales due to a change in generally accepted accounting principles. 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 support automation of our business processes including product development, marketing, sales, order processing, production, distribution and finance.

We have deployed a product definition system that establishes and maintains a centralized data repository of essential attributes for each of the products we offer or plan to offer in the marketplace. Coupled with our product research and development systems, we are able to globally manufacture and market products of consistent quality.

Our sales analysis system tracks weekly sales at the stock keeping unit (SKU) level at most retail sales locations (i.e. sell-through data). This system is currently tracking sell-through data for almost all accounts of Estee Lauder, Clinique, Aramis, Prescriptives, Origins, M.A.C, Bobbi Brown, Donna Karan, Tommy Hilfiger, La Mer and Stila 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 negotiated automated replenishment arrangements with many of our key domestic customers. 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, Prescriptives, Origins, M.A.C and Bobbi Brown products in the United States are generated by automated replenishment systems.

Our data warehouse captures shipping, sell-through and inventory data for our domestic business. This system has resulted in streamlined and standardized reporting as well as timely and accurate retail sales and marketing information.

We have a system that provides tools to plan, monitor, and analyze our promotional business and its processes on both an individual brand as well as a corporate basis. Marketing and sales professionals currently utilize this system to promote Estee Lauder, Clinique, M.A.C, Origins, and Bobbi Brown products in the United States and Canada. This system helps us reduce costs, maintain accountability, improve return on investment and maximize the impact of our promotional activities. This system was the model for an international promotional management system, which we started installing in fiscal 2001 in some European markets and are continuing to roll out to additional international markets.

At practically all of our international sales affiliates we have installed a proprietary inventory management system, which provides us with a global view of finished goods availability relative to actual requirements. This system has resulted in improved inventory control and disposition for both existing product lines and new product launches.

The use of sell-through data, combined with the implementation of automated replenishment systems, data warehousing, promotional planning systems and the inventory management system, 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.

We have refined the strategic direction of our supply chain systems and have contracted with a third party to implement its fulfillment application software for supply chain planning and execution. This software will replace our internally developed systems on an enterprise basis. We expect that the new software systems will lead to greater efficiency and consistency in the global supply chain by the end of fiscal 2003. We are also evaluating expanding the use of a third party's enterprise resource planning application software to replace the current transaction application software for financial, production, and order management in North America.

-5-

We continue to enhance our corporate Extranet, which is designed to provide retailers with real-time order status throughout the procurement cycle. Customers use this system to track their orders as they move through the fulfillment process. As a result, we experience fewer billing discrepancies and fewer customer deductions.

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 consistent global standards 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, 2002, we had approximately 400 employees engaged in research and development. Research and development expenditures totaled $61.3 million, $57.3 million and $53.8 million for fiscal 2002, 2001 and 2000, 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. We continue to streamline our manufacturing processes and identify sourcing opportunities to improve innovation, 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 continue to identify opportunities to make significant improvements in capacity and productivity. 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, increasing innovation and improving quality. 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 are continually benchmarking the performance of the supply chain and will add or delete suppliers based upon the changing needs of the business. 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. As we integrate acquired brands, we continually seek new ways to leverage our production and sourcing capabilities to improve manufacturing performance.

COMPETITION

The skin care, makeup, fragrance and hair care businesses are characterized by vigorous competition throughout the world. Brand 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 consumers' 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.

-6-

Our principal competitors among manufacturers and marketers of skin care, makeup, fragrance and hair care products include L'Oreal S.A. (which markets Lancome, Ralph Lauren, Giorgio Armani, Garnier, L'Oreal, Maybelline, Biotherm, Helena Rubinstein, Redken, Matrix, Kiehl's Since 1851, Shu Umuera and other products), Unilever N.V. (which markets Calvin Klein, Valentino, Cerruti, Pond's, Thermasilk, Vaseline Intensive Care and other products), The Procter & Gamble Company (which markets Cover Girl, Olay, Giorgio Beverly Hills and Hugo Boss fragrances, Max Factor, Vidal Sassoon, Pantene, Clairol, Aussi and other products), LVMH Moet Hennessey Louis Vuitton ("LVMH") (which markets Christian Dior, Kenzo, Givenchy, Guerlain, Hard Candy, Bliss, Benefit, Make Up For Ever, Urban Decay, Fresh and other products), Shiseido Company, Ltd. (which markets Shiseido, Zirh, Nars, Decleor and other products), Avon Products Inc., Wella Group (which markets Wella, Graham Webb, Gucci, Alfred Dunhill, Sebastian, Anna Sui and other products), Gucci N.V. (which markets Yves St. Laurent Beaute products), Revlon, Inc. (which markets Revlon, Almay and Ultima II products), Joh. A. Benckiser GmbH (which markets Coty, Lancaster, Davidoff, Pierre Cardin, Manifesto, Jil Sander, Rimmel, Jovan, Yue-Sai Kan, Margaret Astor, Adidas, Calgon, The Healing Garden, Esprit, Chopard and other products), Bristol-Myers Squibb Co. (which markets Keri and other products), Elizabeth Arden, Inc., Chanel, Inc. and Clarins S.A. (which markets Clarins and Thierry Mugler products). We also face competition from retailers that have developed their own brands, such as Gap Inc. (which markets The Gap and Banana Republic products), Intimate Brands (which markets Victoria's Secret Beauty and Bath and Body Works products) and Sephora, or have acquired brands, such as Neiman Marcus Group (which acquired Laura Mercier). Some of our competitors also have ownership interests in retailers that are customers of ours. For example, LVMH has interests in Duty Free Shoppers and Sephora.

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 principal countries where such products are sold, except for the trademark rights relating to Tommy Hilfiger (including tommy and tommy girl), Donna Karan New York, DKNY and Kate Spade, 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, DKNY, M.A.C, Bobbi Brown, La Mer, jane, Aveda, Stila, Jo Malone, Bumble and bumble and Kate Spade 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, 2002, we had approximately 20,400 full-time employees worldwide (including sales representatives at points of sale who are employed by the Company), of whom approximately 10,200 are employed in the United States and Canada. None of our employees in the United States is covered by a collective bargaining agreement. In certain other countries a limited number of employees are covered by a works council agreement or other syndicate arrangements. 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.

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, local and international 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 with applicable Federal, state, local and international 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.

-7-

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. 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. Additionally, gross margins and operating expenses are impacted on a quarter-by-quarter basis by variations in our launch calendar and the timing of promotions, including purchase with purchase and gift with purchase promotions.

EXECUTIVE OFFICERS

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

NAME                        AGE   POSITION(S) HELD
----                        ---   ----------------
Leonard A. Lauder           69    Chairman of the Board of Directors
Ronald S. Lauder            58    Chairman of Clinique Laboratories, Inc.
                                    and a Director
Fred H. Langhammer          58    President and Chief Executive Officer
                                    and a Director
Patrick Bousquet-Chavanne   44    Group President
Daniel J. Brestle           57    Group President
Andrew J. Cavanaugh         55    Senior Vice President - Global Human Resources
Paul E. Konney              58    Senior Vice President, General Counsel
                                    and Secretary
Richard W. Kunes            49    Senior Vice President and Chief Financial
                                    Officer
Evelyn H. Lauder            66    Senior Corporate Vice President
William P. Lauder           42    Group President and a Director
Philip Shearer              49    Group President, International
Edward M. Straw             63    President, Global Operations

LEONARD A. LAUDER has been Chairman of the Board of Directors since 1995. He served as 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 held 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 and a Trustee of The Aspen Institute. 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. since returning from government service in 1987. He was Chairman of Estee Lauder International, Inc. from 1987 through 2002. 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. He is also Chairman of the Board of Trustees of the Museum of Modern Art.

FRED H. LANGHAMMER has been Chief Executive Officer since 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 Inditex, S.A. (an apparel manufacturer and retailer), the Cosmetics, Toiletries and Fragrance Association, the German American Chamber of Commerce, Inc., and Chairman of the American Institute for Contemporary German Studies at Johns Hopkins University. He is also a Senior Fellow of the Foreign Policy Association and a Director of the Japan Society.

PATRICK BOUSQUET-CHAVANNE became Group President responsible for Estee Lauder, M.A.C and our fragrance brands (principally Aramis, Tommy Hilfiger and Donna Karan) on a worldwide basis in July 2001. From 1998 to 2001, he was the President of Estee Lauder International, Inc. ("ELII"). From 1992 to 1996, Mr. Bousquet-Chavanne was Senior Vice President - General Manager/Travel Retailing of ELII. From 1989 to 1992, he was Vice President and General Manager of Aramis International, a division of ELII. From 1996 to 1998, he was Executive Vice President/General Manager International Operations of Parfums Christian Dior S.A., based in Paris.

-8-

DANIEL J. BRESTLE became Group President responsible for Aveda, Bobbi Brown, Bumble and bumble, La Mer, Prescriptives, jane, Jo Malone, Kate Spade and Stila on a worldwide basis in July 2001. From July 1998 through June 2001, he was 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. From 1988 through 1992, he was President of Prescriptives U.S.A. 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.

RICHARD W. KUNES became Senior Vice President and Chief Financial Officer in October 2000. 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. From January 1998 through September 2000, Mr. Kunes was Vice President - Financial Administration and Corporate Controller. Prior to joining the Company, he held finance and controller positions at the Colgate-Palmolive Company.

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 Chairman of The Breast Cancer Research Foundation.

WILLIAM P. LAUDER became Group President in July 2001. He leads the worldwide businesses of Clinique and Origins and our retail store and on-line operations. From 1998 to 2001, he was President of Clinique Laboratories, Inc. Prior to 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, The Fresh Air Fund and the 92nd Street Y.

PHILIP SHEARER joined the Company as Group President, International in September 2001. Prior thereto, from 1998 to 2001, he was President of the Luxury Products Division of L'Oreal U.S.A., which included Lancome, Helena Rubinstein, Ralph Lauren fragrances, Giorgio Armani and Kiehl's Since 1851. He served in various positions at L'Oreal from 1987, including management positions in the United Kingdom and in Japan.

EDWARD M. STRAW is President, Global Operations responsible for research and development, procurement, manufacturing, packaging, distribution, quality assurance, information systems, corporate sales, security, environmental affairs and safety, and corporate security and trademark protection. Prior to joining the Company in 2000, Mr. Straw was Senior Vice President, Global Supply Chain and Manufacturing for the Compaq Computer Corporation. From 1997 to 1998, he was President of Ryder Global Logistics, Inc., and prior to joining Ryder, he served for 35 years in the United States Navy, retiring in 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.

-9-

ITEM 2. PROPERTIES.

The following table sets forth the principal owned and leased manufacturing and research and development facilities as of September 12, 2002. 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
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. As of September 12, 2002, we operated 461 freestanding retail stores, including 14 for the Estee Lauder brand, 12 for Clinique, 141 for Origins, 95 for M.A.C, 114 for Aveda, 2 for Bobbi Brown, 6 for Jo Malone, 1 for Bumble and bumble, 2 for Stila and 74 multi-brand stores.

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 and in the aggregate, will not have a material adverse effect on our business or consolidated financial condition.

In August 2000, an affiliate of Revlon, Inc. sued the Company and its subsidiaries in the U.S. District Court, Southern District of New York, for alleged patent infringement and related claims. Revlon alleges that five Estee Lauder products, two Origins foundations, a La Mer concealer and a jane foundation infringe its patent. Revlon is seeking, among other things, treble damages, punitive damages, equitable relief and attorneys' fees. The Company filed counterclaims, which, among other things, challenge the validity of the patent. Mediation directed by the Court took place in August 2001 and in January 2002, but did not result in resolution of the litigation. In January 2002, the Court indefinitely postponed the trial date (then set for February 2002) and established a schedule for pretrial motions. Both parties have filed summary judgment motions, and the Court is expected to schedule oral argument on the motions. The Company intends to defend the lawsuit vigorously. Although the final outcome cannot be predicted with certainty, based on legal analysis and the discovery proceedings in the litigation, management believes that the case will not have a material adverse effect on the Company's consolidated financial condition.

-10-

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. Pre-trial proceedings and discovery have commenced. Court-directed mediation and related settlement discussions are continuing. The Company intends to defend the lawsuit vigorously. While no assurance can be given as to the ultimate outcome, based on preliminary investigation, management believes that the case will not have a material adverse effect on the Company's consolidated financial condition.

In 1998, the Office of the Attorney General of the State of New York (the "State") notified the Company and ten other entities that they are potentially responsible parties ("PRPs") with respect to the Blydenburgh landfill in Islip, New York. Each PRP may be jointly and severally liable for the costs of investigation and cleanup, which the State estimates to be $16 million. While the State has sued other PRPs in connection with the site (including Hickey's Carting, Inc., Dennis C. Hickey and Maria Hickey, collectively the "Hickey Parties"), the State has not sued the Company. The Company and certain other PRPs are in discussions with the State regarding possible settlement of the matter. On September 9, 2002, the Hickey Parties brought contribution actions against the Company and other Blydenburgh PRPs in the State's lawsuit against the Hickey Parties in the U.S. District Court for the Eastern District of New York. These actions seek to recover, among other things, any damages for which the Hickey Parties are found liable in the State's lawsuit against them, and related costs and expenses, including attorneys' fees. The Company intends to defend the contribution claim vigorously. While no assurance can be given as to the ultimate outcome, management believes that the Blydenburgh matters will not have a material adverse effect on the Company's consolidated financial condition.

In 1998, the State notified the Company and fifteen other entities that they are PRPs with respect to the Huntington/East Northport landfill. The cleanup costs are estimated at $20 million. No litigation has commenced. The Company and other PRPs are in discussions with the State regarding possible settlement of the matter. While no assurance can be given as to the ultimate outcome, management believes that the matter will not have a material adverse effect on the Company's consolidated financial condition.

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, 2002.

-11-

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND EQUITY COMPENSATION PLAN INFORMATION.

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 2002 and fiscal 2001.

                          FISCAL 2002                        FISCAL 2001
                  ----------------------------       ---------------------------
                                       CASH                              CASH
                  HIGH     LOW       DIVIDENDS       HIGH      LOW     DIVIDENDS
                  ----     ---       ---------       ----      ---     ---------
First Quarter    $43.55   $30.30       $.05         $49.75    $34.25     $.05
Second Quarter    34.90    29.25        .05          47.25     33.75      .05
Third Quarter     35.75    29.25        .05          44.00     33.18      .05
Fourth Quarter    38.80    33.50        .05          44.35     35.85      .05
                                       ----                              ----

Year              43.55    29.25       $.20          49.75     33.18     $.20
                                       ====                              ====

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. In May 2002, after declaring the $.05 per share dividend that was paid in July 2002, the Board of Directors determined that it would pay future cash dividends on its common stock annually rather than quarterly. We expect that the Board of Directors will declare the first annual dividend of $.20 per share in the second quarter of fiscal 2003, and that it will be payable in January 2003.

As of September 12, 2002, there were approximately 4,177 record holders of Class A Common Stock and 17 record holders of Class B Common Stock.

-12-

EQUITY COMPENSATION PLAN INFORMATION

The following table summarizes the equity compensation plans under which our securities may be issued as of June 30, 2002. The securities that may be issued consist solely of shares of our Class A Common Stock and, except as disclosed in note b to the table, all plans were approved by stockholders of the Company.

EQUITY COMPENSATION PLAN INFORMATION AS OF JUNE 30, 2002

                                               Weighted-    Number of securities
                              Number of         average      remaining available
                            securities to      exercise      for future issuance
                            be issued upon     price of         under equity
                             exercise of      outstanding    compensation plans
                             outstanding       options,    (excluding securities
                          options, warrants    warrants       reflected in the
     Plan Category            and rights      and rights        first column)
-----------------------   -----------------   -----------   --------------------
Equity compensation
plans approved by
security holders(a)....   24,843,499(b)(c)         $35.10        12,974,443(d)

(a) Includes the Fiscal 1996 Share Incentive Plan (the "1996 Plan"), Fiscal 1999 Share Incentive Plan (the "1999 Plan"), Fiscal 2002 Share Incentive Plan (the "2002 Plan"), Non-Employee Director Share Incentive Plan (the "Director Plan"), two Sassaby stock option plans (see note b) and five employment agreements entered into in 1995 prior to the initial public offering.

(b) Includes outstanding options in respect of 15,104 shares of Class A Common Stock that were granted under two stock option plans assumed by the Company when it acquired Sassaby, Inc. in 1997. The Company never granted any additional options under the plans.

(c) Excludes stock units in respect of 248,463 shares of Class A Common Stock.

(d) The 1996 Plan, the 1999 Plan and the 2002 Plan are similar omnibus plans. Each provides the Stock Plan Subcommittee of the Board of Directors authority to grant shares and benefits other than stock options. As of June 30, 2002, there were 247,752, 14,870 and 11,811,680 shares of Class A Common Stock available for issuance under each plan, respectively. Shares underlying benefits cancelled or forfeited under the 1996 Plan and the 1995 employment agreements may be used for grants under the 1999 Plan or the 2002 Plan. Shares underlying benefits cancelled or forfeited under the 1999 Plan may be used for grants under the 2002 Plan. The Director Plan provides for an annual grant of options and a grant of either options or stock units to non-employee directors. As of June 30, 2002, there were 237,184 shares available pursuant to the Director Plan. Additionally, there were 662,957 shares available for issuance pursuant to one employment agreement at June 30, 2002. However, under the terms of that employment agreement no additional grants may be made, other than dividend equivalent stock units. In fiscal 2002, the dividend equivalent units granted under that employment agreement were in respect of 875 shares.

If all of the outstanding options, warrants and rights and stock units, as well as the securities available for future issuance, included in the table above were converted to shares of Class A Common Stock as of June 30, 2002, the total shares of Common Stock outstanding (i.e. Class A plus Class B) would increase 16% to 275,669,064. Of the outstanding options to purchase 24,843,499 shares of Class A Common Stock, options in respect of 12,594,732 shares are exercisable at a price less than $35.20, the closing price on June 28, 2002 (the last trading day of fiscal 2002). Assuming the exercise of in-the-money options, the total shares outstanding would increase by 5% to 250,197,391.

Subsequent to June 30, 2002, we (i) made additional stock option and unit grants as discussed in Note 14 to the Notes to Consolidated Financial Statements, and
(ii) purchased additional shares of Class A Common Stock as discussed in Note 20 to the Notes to Consolidated Financial Statements.

-13-

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.

                                                                                 YEAR ENDED OR AT JUNE 30
                                                       --------------------------------------------------------------------------
                                                         2002              2001              2000           1999           1998
                                                       --------          --------          --------       --------       --------
                                                                           (IN MILLIONS, EXCEPT PER SHARE DATA)
STATEMENT OF EARNINGS DATA:
Net sales (a) .....................................    $4,743.7          $4,667.7          $4,440.3       $4,040.3       $3,688.7
Gross profit (a) ..................................     3,470.3           3,441.3           3,202.3        2,877.5        2,609.6
Operating income ..................................       341.4             495.6             515.8          456.9          409.1
Earnings before income taxes, minority
  interest and accounting change ..................       331.6             483.3             498.7          440.2          402.8
Net earnings ......................................       191.9(b)          305.2(c)          314.1          272.9          236.8
Preferred stock dividends .........................        23.4              23.4              23.4           23.4           23.4
Net earnings attributable to common stock .........       168.5(b)          281.8(c)          290.7          249.5          213.4

CASH FLOW DATA:
Net cash flows provided by operating activities ...    $  518.0          $  305.4          $  442.5       $  352.3       $  258.2
Net cash flows used for investing activities ......      (217.0)           (206.3)           (374.3)        (200.3)        (577.2)
Net cash flows (used for) provided by
  financing activities ............................      (121.8)            (63.5)            (87.9)         (73.2)         345.2

PER SHARE DATA:
Net earnings per common share (d):
  Basic ...........................................    $    .71(b)       $   1.18(c)       $   1.22       $   1.05       $    .90
  Diluted .........................................    $    .70(b)       $   1.16(c)       $   1.20       $   1.03       $    .89

Weighted average common shares outstanding (d):
  Basic ...........................................       238.2             238.4             237.7          237.0          236.8
  Diluted .........................................       241.1             242.2             242.5          241.2          239.5

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

BALANCE SHEET DATA:
Working capital ...................................    $  968.0          $  882.2          $  716.7       $  708.0       $  617.2
Total assets ......................................     3,416.5           3,218.8           3,043.3        2,746.7        2,512.8
Total debt ........................................       410.5             416.7             425.4          429.1          436.5
Redeemable preferred stock ........................       360.0             360.0             360.0          360.0          360.0
Stockholders' equity ..............................     1,461.9           1,352.1           1,160.3          924.5          696.4


(a) Effective January 1, 2002, we adopted Emerging Issues Task Force ("EITF") Issue No. 01-9, "Accounting for Consideration Given by a Vendor to a Customer". Upon adoption of this Issue, we reclassified revenues generated from our purchase with purchase activities as sales and the costs of our purchase with purchase and gift with purchase activities as cost of sales, which were previously reported net as operating expenses. Operating income has remained unchanged by this adoption. For purposes of comparability, these reclassifications have been reflected retroactively for all periods presented.

(b) Net earnings, net earnings attributable to common stock and net earnings per common share for the year ended June 30, 2002 included a restructuring charge of $76.9 million, after tax, or $.32 per common share, and a one-time charge of $20.6 million, or $.08 per common share, attributable to the cumulative effect of adopting Statement of Financial Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible Assets".

(c) Net earnings, net earnings attributable to common stock and net earnings per common share for the year ended June 30, 2001 included restructuring and other non-recurring charges of $40.3 million, after tax, or $.17 per common share, and a one-time charge of $2.2 million, after tax, or $.01 per common share, attributable to the cumulative effect of adopting SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities".

(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 prior thereto have been restated to reflect the stock split.

-14-

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in conformity with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses reported in those financial statements. These judgements can be subjective and complex, and consequently actual results could differ from those estimates. Our most critical accounting policies relate to revenue recognition; concentration of credit risk; inventory; pension and other postretirement benefit costs; goodwill and other intangible assets; income taxes; and derivatives.

REVENUE RECOGNITION

Generally, revenues from merchandise sales are recorded at the time the product is shipped to the customer. We report our 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.

As is customary in the cosmetics industry, our practice is to accept returns of our products from retailers if properly requested, authorized and approved. 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.

Our sales return accrual is a subjective critical estimate that has a direct impact on reported net sales. This accrual is calculated based on a history of gross sales and actual returns by region and product category. In addition, as necessary, specific accruals may be established for future known or anticipated events. As a percentage of gross sales, sales returns were 4.9%, 4.9% and 4.3% in fiscal 2002, 2001 and 2000, respectively.

CONCENTRATION OF CREDIT RISK

An entity is more vulnerable to concentrations of credit risk if it is exposed to risk of loss greater than it would have had it mitigated its risk through diversification of customers. Such risks of loss manifest themselves differently, depending on the nature of the concentration, and vary in significance.

We have three major customers that owned and operated retail stores that in the aggregate accounted for approximately $1.20 billion, or 25%, of our consolidated net sales in fiscal 2002 and $177.8 million, or 28%, of our accounts receivable at June 30, 2002. These groups sell products primarily within North America. Although management believes that these customers are sound and creditworthy, a severe adverse impact on their business operations could have a corresponding material adverse effect on our net sales, cash flows, and/or financial condition.

In the ordinary course of business, we have established an allowance for doubtful accounts and customer deductions in the amount of $30.6 million and $26.8 million as of June 30, 2002 and 2001, respectively. Our allowance for doubtful accounts is a subjective critical estimate that has a direct impact on reported net earnings. This reserve is based upon the evaluation of accounts receivable aging, specific exposures and historical trends.

INVENTORY

We state our inventory at the lower of cost or fair market value, with cost being determined on the first-in, first-out (FIFO) method. We believe FIFO most closely matches the flow of our products from manufacture through sale. The reported net value of our inventory includes saleable products, promotional products, raw materials and componentry that will be sold or used in future periods. Inventory cost includes raw materials, direct labor and overhead.

We also record an inventory obsolescence reserve, which represents the difference between the cost of the inventory and its estimated market value, based on various product sales projections. This reserve is calculated using an estimated obsolescence percentage applied to the inventory based on age, historical trends and requirements to support forecasted sales. In addition, and as necessary, we may establish specific reserves for future known or anticipated events.

PENSION AND OTHER POSTRETIREMENT BENEFIT COSTS

We offer the following benefits to some or all of our employees: a noncontributory defined benefit pension plan; an unfunded, nonqualified domestic benefit pension plan to provide benefits in excess of statutory limitations; a contributory defined contribution plan; international pension plans, which vary by country, the most significant of which are defined benefit pension plans; deferred compensation; and certain other postretirement benefits.

-15-

The amounts necessary to fund future payouts under these plans are subject to numerous assumptions and variables. Certain significant variables require us to make assumptions that are within our control such as an anticipated discount rate, expected rate of return on plan assets and future compensation levels. We evaluate these assumptions with our actuarial advisors and we believe they are within accepted industry ranges, although an increase or decrease in the assumptions or economic events outside our control could have a direct impact on reported net earnings.

For fiscal 2003, we will use a pre-retirement discount rate of 7.0% and anticipate using an expected return on plan assets of 8.75%, both of which will result in a higher calculated pension expense.

GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill is calculated as the excess of the cost of purchased businesses over the value of their underlying net assets. Other intangible assets principally consist of purchased royalty rights and trademarks. Goodwill and other intangible assets that have an indefinite life are not amortized.

On an annual basis, we test goodwill and other intangible assets for impairment. To determine the fair value of these intangible assets, there are many assumptions and estimates used that directly impact the results of the testing. We have the ability to influence the outcome and ultimate results based on the assumptions and estimates we choose. To mitigate undue influence, we use industry accepted valuation models and set criteria that are reviewed and approved by various levels of management. Additionally, we evaluated our recorded goodwill with the assistance of a third-party valuation firm.

INCOME TAXES

We have accounted for, and currently account for, income taxes in accordance with Statement of Financial Accounting Standards ("SFAS") No. 109, "Accounting for Income Taxes." This Statement establishes financial accounting and reporting standards for the effects of income taxes that result from an enterprise's activities during the current and preceding years. It requires an asset and liability approach for financial accounting and reporting of income taxes.

As of June 30, 2002, we have current net deferred tax assets of $112.4 million and non-current net deferred tax assets of $72.7 million. These net deferred tax assets assume sufficient future earnings for their realization, as well as the continued application of current tax rates. Included in net deferred tax assets is a valuation allowance of approximately $1.5 million for deferred tax assets, which relates to foreign tax loss carryforwards not utilized to date, where management believes it is more likely than not that the deferred tax assets will not be realized in the relevant jurisdiction. Based on our assessments, no additional valuation allowance is required. If we determine that a deferred tax asset will not be realizable, an adjustment to the deferred tax asset will result in a reduction of earnings at that time.

Furthermore, the Company provides tax reserves for Federal, state and international exposures relating to audit results, planning initiatives and compliance responsibilities. The development of these reserves requires judgements about tax issues, potential outcomes and timing, and is a subjective critical estimate.

DERIVATIVES

We currently account for derivative financial instruments in accordance with SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities", as amended, which establishes accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities. This Statement also requires the recognition of all derivative instruments as either assets or liabilities on the balance sheet and that they be measured at fair value.

We currently use derivative financial instruments to hedge certain anticipated transactions as well as receivables and payables denominated in foreign currencies. We do not utilize derivatives for trading or speculative purposes. Hedge effectiveness is documented, assessed and monitored by our employees who are qualified to make such assessments and monitor the instruments. Variables that are external to the Company such as social, political and economic risks may have an impact on our hedging program and the results thereon.

-16-

RESULTS OF OPERATIONS

We manufacture, market and sell skin care, makeup, fragrance and hair care products which are distributed in over 130 countries and territories. The following is a comparative summary of operating results for fiscal 2002, 2001 and 2000 and reflects the basis of presentation described in Note 2 to the Notes to 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.

YEAR ENDED JUNE 30

                                                  2002        2001        2000
                                                --------    --------    --------
                                                         (IN MILLIONS)
NET SALES
   BY REGION:
      The Americas ..........................   $2,878.2    $2,857.8    $2,714.0
      Europe, the Middle East & Africa ......    1,261.1     1,221.8     1,142.2
      Asia/Pacific ..........................      610.6       596.1       584.1
                                                --------    --------    --------
                                                 4,749.9     4,675.7     4,440.3
      Restructuring * .......................       (6.2)       (8.0)         --
                                                --------    --------    --------
                                                $4,743.7    $4,667.7    $4,440.3
                                                ========    ========    ========

   BY PRODUCT CATEGORY:
      Skin Care .............................   $1,703.3    $1,660.7    $1,577.0
      Makeup ................................    1,790.5     1,721.6     1,603.5
      Fragrance .............................    1,017.3     1,085.1     1,117.2
      Hair Care .............................      215.8       180.7       113.9
      Other .................................       23.0        27.6        28.7
                                                --------    --------    --------
                                                 4,749.9     4,675.7     4,440.3
      Restructuring * .......................       (6.2)       (8.0)         --
                                                --------    --------    --------
                                                $4,743.7    $4,667.7    $4,440.3
                                                ========    ========    ========

OPERATING INCOME
   BY REGION:
      The Americas ..........................   $  222.9    $  299.9    $  287.9
      Europe, the Middle East & Africa ......      179.9       201.8       168.9
      Asia/Pacific ..........................       56.0        56.9        59.0
                                                --------    --------    --------
                                                   458.8       558.6       515.8
      Restructuring and other
        non-recurring expenses * ............     (117.4)      (63.0)         --
                                                --------    --------    --------
                                                $  341.4    $  495.6    $  515.8
                                                ========    ========    ========
   BY PRODUCT CATEGORY:
      Skin Care .............................   $  248.4    $  266.9    $  240.5
      Makeup ................................      183.2       212.5       181.8
      Fragrance .............................       13.4        63.6        80.6
      Hair Care .............................       13.7        13.1        12.4
      Other .................................        0.1         2.5         0.5
                                                --------    --------    --------
                                                   458.8       558.6       515.8
      Restructuring and other
        non-recurring expenses * ............     (117.4)      (63.0)         --
                                                --------    --------    --------
                                                $  341.4    $  495.6    $  515.8
                                                ========    ========    ========

* Refer to the two "Restructuring and Other Non-Recurring Expenses" sections of this Management's Discussion and Analysis of Financial Condition and Results of Operations for further information about these charges.

-17-

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

YEAR ENDED JUNE 30

                                                  2002        2001        2000
                                                -------     -------     -------

Net sales ...................................     100.0%      100.0%      100.0%
Cost of sales ...............................      26.8        26.3        27.9
                                                -------     -------     -------
Gross profit ................................      73.2        73.7        72.1
                                                -------     -------     -------

Operating expenses:
    Selling, general and administrative .....      63.3        61.5        59.8
    Restructuring ...........................       2.3         0.8          --
    Other non-recurring .....................        --         0.3          --
    Related party royalties .................       0.4         0.5         0.7
                                                -------     -------     -------
                                                   66.0        63.1        60.5
                                                -------     -------     -------

Operating income ............................       7.2        10.6        11.6
Interest expense, net .......................       0.2         0.2         0.4
                                                -------     -------     -------

Earnings before income taxes, minority
  interest and accounting change ............       7.0        10.4        11.2
Provision for income taxes ..................       2.4         3.7         4.1
Minority interest, net of tax ...............      (0.1)       (0.1)         --
                                                -------     -------     -------

Net earnings before accounting change .......       4.5         6.6         7.1
Cumulative effect of a change in
  accounting principle, net of tax ..........      (0.4)       (0.1)         --
                                                -------     -------     -------
Net earnings ................................       4.1%        6.5%        7.1%
                                                =======     =======     =======

FISCAL 2002 AS COMPARED WITH FISCAL 2001

NET SALES

Net sales increased 2% or $76.0 million to $4.74 billion reflecting continued growth in the makeup, skin care and hair care categories, partially offset by a decline in fragrance net sales. Excluding the impact of foreign currency translation, net sales increased 3%. The unusual events that occurred during the current fiscal year and their effect on the economy, particularly in the United States, have adversely impacted our business. In addition, the decline in worldwide travel during most of fiscal 2002 led to a 13% reduction in our travel retail sales. Sales growth from certain newer brands and recently launched products partially offset these decreases.

The following discussions of Net Sales by Product Categories and Geographic Regions exclude the impact of the restructurings in fiscal 2002 and fiscal 2001. Neither restructuring was material to our net sales, and the discussions represent the manner in which we conduct and view our business. For a discussion of the restructurings, see "Operating Expenses - Restructuring and Other Non-Recurring Expenses" in this section and under the same heading under "Fiscal 2001 as compared with Fiscal 2000".

PRODUCT CATEGORIES

SKIN CARE
Net sales of skin care products increased 3% or $42.6 million to $1.70 billion. The net sales increase is primarily attributable to recently launched products such as Total Turnaround Visible Skin Renewer, Advanced Night Repair Eye Recovery Complex, Moisture Surge Extra and Moisture Surge Eye Gel, A Perfect World, LightSource Transforming Moisture Lotion and Cream, and Re-Nutriv Ultimate Lifting Creme. Partially offsetting these increases were lower net sales of certain existing products such as Turnaround Cream and Resilience Lift, as well as products in Clinique's 3-Step Skin Care System.

-18-

MAKEUP
Makeup net sales increased 4% or $68.9 million to $1.79 billion. Newer brands such as M.A.C, Bobbi Brown and Stila, which are primarily makeup products, contributed through growth at existing doors and increased distribution. In addition, strong sales of the Pure Color Line of products, the worldwide launch of Gentle Light Makeup and Illusionist Mascara contributed positively to net sales growth. Partially offsetting the increase in net sales were lower sales of Two-in-One Eye Shadow, Lucidity Makeup, and Long Last Soft Shine Lipstick.

FRAGRANCE
Net sales of fragrance products decreased 6% or $67.8 million to $1.02 billion. This category continued to be impacted by the softness of the fragrance business in the United States and the decline in our travel retail business, which depends substantially on fragrance products. Lower net sales of Beautiful, Estee Lauder pleasures, DKNY for Women and certain existing Tommy Hilfiger licensed products were partially offset by the recent launch of T, a new fragrance in the Tommy Hilfiger line, and Intuition for Men, as well as strong sales of Donna Karan Cashmere Mist.

HAIR CARE
Hair care net sales increased 19% or $35.1 million to $215.8 million. This increase was primarily the result of growth from Aveda, which benefited from recently launched texture lotion products and Color Conserve Shampoo and an increase in the number of Company-owned Aveda Environmental Lifestyle Stores. Sales of Bumble and bumble products increased due to an expanded product line and an increase in the number of points of sale. The results were partially offset by lower sales from Clinique's Simple Hair Care System when compared with the prior-year launch.

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

Net sales in the Americas increased 1% or $20.4 million to $2.88 billion. The increase is primarily due to the success of most newer brands, partially offset by economic weakness and uncertainty in the United States during most of the fiscal year. We expect uncertain economic conditions to persist into fiscal 2003 and we are planning accordingly. In Europe, the Middle East & Africa, net sales increased 3% or $39.3 million to $1.26 billion. This increase was primarily the result of higher net sales in the United Kingdom, Spain and Greece, where in fiscal 2002 we formed a joint venture in which we own a controlling majority interest with our former distributor. The increase was partially offset by lower net sales in our travel retail business, which has been adversely affected by a decrease in worldwide travel. Excluding the impact of our travel retail business, net sales in Europe, the Middle East & Africa increased 8% or $77.8 million. Net sales in Asia/Pacific increased 2% or $14.5 million to $610.6 million primarily due to higher net sales in Korea and Thailand, as well as in Australia where we benefited from a change in retailer arrangements. The increased sales were partially offset by lower net sales in Japan. Japan continues to remain a difficult market due to local economic conditions and increasing competition. The challenges were made more difficult by the weakness of the Japanese yen during fiscal 2002 as compared with the U.S. dollar. Excluding the impact of foreign currency translation, Asia/Pacific net sales increased 9%.

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 as a percentage of total net sales was 26.8% as compared with 26.3% in the prior year. The lower margin can be attributed in part to production volume decreases resulting in under-absorption of overhead, as well as lower than planned raw material purchases that reduced anticipated savings from sourcing initiatives. Partially offsetting these negative factors were lower sales volumes of products with a higher cost of goods, particularly in travel retail and fragrance. Due to variations in our launch calendar and the timing of promotions, we anticipate greater fluctuations in our gross margins and operating expenses on a period-by-period basis.

-19-

OPERATING EXPENSES

OPERATING EXPENSES
Operating expenses increased to 66.0% of net sales as compared with 63.1% of net sales in the prior year. The increase in operating expenses primarily related to restructuring expenses, continued advertising and promotional spending and the cost to expand and operate our retail stores. The increase in operating expenses as a percentage of net sales reflects a slower growth rate in sales than operating expenses, primarily due to economic conditions in the United States as discussed above. As part of our long-term strategies, we continued to emphasize the building of "brand equities" through advertising and promotional spending and retail store expansion despite difficult economic times. Changes in advertising and promotional spending result from the type, timing and level of advertising and promotional activities related to product launches and rollouts, as well as the markets being emphasized. Excluding the impact of restructuring and other non-recurring expenses, operating expenses were 63.5% and 61.9% of net sales for the fiscal years ended 2002 and 2001, respectively.

RESTRUCTURING AND OTHER NON-RECURRING EXPENSES
During the fourth quarter of fiscal 2002, we recorded special charges for a restructuring related to repositioning certain businesses as part of our ongoing efforts to drive long-term growth and increase profitability. The restructuring focused on cost reduction opportunities related to the Internet, our supply chain, globalization of the organization and distribution channel refinements. We have committed to a defined plan of action, which resulted in an aggregate pre-tax charge of $117.4 million, of which $59.4 million is cash related. On an after-tax basis, the aggregate charge was $76.9 million, equal to $.32 per diluted share. As these initiatives are fully implemented, we expect to generate annual ongoing savings of about $46 million, of which a portion will be reinvested.

Specifically, the charge included the following:

o INTERNET. In an effort to achieve strategic objectives, reduce costs and improve profitability, we outsourced Gloss.com platform development and maintenance efforts to a third-party provider. Additionally, Gloss.com closed its San Francisco facility and consolidated its operations in New York. As a result, included in the charge was a $23.9 million provision for restructuring the Gloss.com operations, including benefits and severance packages for 36 employees as well as asset write-offs. We also took a $20.1 million charge to write-off the related Gloss.com acquisition goodwill.

o SUPPLY CHAIN. Building on previously announced supply chain initiatives, we have restructured certain manufacturing, distribution, research and development, information systems and quality assurance operations in the United States, Canada and Europe, which included benefits and severance packages for 110 employees. A charge of $23.7 million was recorded related to this effort.

o GLOBALIZATION OF ORGANIZATION. We continue to implement our previously announced transition to a global brand structure designed to streamline the decision-making process and increase innovation and speed-to-market. The next phase of this transition entailed eliminating duplicate functions and responsibilities, which resulted in charges for benefits and severance for 122 employees. We recorded a charge of $27.1 million associated with these efforts.

o DISTRIBUTION. We evaluated areas of distribution relative to our financial targets and will focus our resources on the most productive sales channels and markets. As a result, we closed our operations in Argentina and the remaining customers will be serviced by our Chilean affiliate. We are also closing all remaining in-store "tommy's shops" and we are closing other select points of distribution. We recorded a $22.6 million provision related to these actions, which included benefits and severance for 85 employees.

Following is a summary of the charges as recorded in the consolidated statement of earnings for fiscal 2002:

                                              RESTRUCTURING
                                     -------------------------------
(IN MILLIONS)                          NET       COST OF   OPERATING
                                      SALES       SALES     EXPENSES      TOTAL
                                     -----       -------   ---------     ------
Internet .........................   $  --       $   --      $ 44.0      $ 44.0
Supply Chain .....................      --           --        23.7        23.7
Globalization of Organization ....      --           --        27.1        27.1
Distribution .....................     6.2          0.8        15.6        22.6
                                     -----       ------      ------      ------
TOTAL CHARGE .....................   $ 6.2       $  0.8      $110.4       117.4
                                     =====       ======      ======
Tax effect .......................                                        (40.5)
                                                                         ------
NET CHARGE .......................                                       $ 76.9
                                                                         ======

-20-

The restructuring charge was recorded in other accrued liabilities or, where applicable, as a reduction of the related asset. During fiscal 2002, $9.3 million related to this restructuring was paid and approximately $5.6 million of additional payments were made through August 31, 2002. We expect to settle a majority of the remaining obligations by the end of fiscal 2003 with certain additional payments made ratably through fiscal 2006.

OPERATING RESULTS

Operating income decreased 31% or $154.2 million to $341.4 million as compared with the prior year. Operating margins were 7.2% of net sales in the current period as compared with 10.6% in the prior year. The decrease in operating margin was primarily due to restructuring expenses, lower than expected sales levels, increased support spending and new distribution channel costs. This was partially offset by the exclusion of amortization expense due to the adoption of SFAS No. 142, "Goodwill and Other Intangible Assets", in fiscal 2002 and the November 2000 expiration of amortization related to purchased royalty rights. Operating income reflected the inclusion of restructuring and other non-recurring expenses of $117.4 million and $63.0 million in fiscal 2002 and 2001, respectively. Before consideration of the restructuring and other non-recurring expenses, operating income decreased 18% to $458.8 million and operating margins were 9.7% in fiscal 2002 as compared with 11.9% in fiscal 2001.

Net earnings and net earnings per diluted share decreased approximately 37% and 39%, respectively. Net earnings declined $113.3 million to $191.9 million and net earnings per diluted share was lower by $.46 per diluted share from $1.16 to $.70. On a comparable basis, before restructuring and other non-recurring expenses, before the cumulative effect of adopting a new accounting principle, and excluding goodwill amortization in fiscal 2001, net earnings were $289.4 million, representing a decrease of 20% over the prior year, and diluted earnings per common share decreased 21% to $1.10 from $1.39 in the prior year.

The following discussions of Operating Income by Product Categories and Geographic Regions exclude the impact of restructuring and other non-recurring expenses and represent the manner in which we conduct and view our business.

PRODUCT CATEGORIES
Operating income decreased 79% to $13.4 million in fragrance, 14% to $183.2 million in makeup and 7% to $248.4 million in skin care, primarily due to lower than anticipated sales levels, coupled with continued advertising and promotional spending to promote new and recently launched products. Hair care operating income increased 5%, from a smaller base, to $13.7 million, primarily due to sales growth from Aveda and Bumble and bumble.

GEOGRAPHIC REGIONS
Operating income in the Americas decreased 26% or $77.0 million to $222.9 million, primarily due to lower sales attributable to weakness in the U.S. economy and continued advertising and promotional spending. In Europe, the Middle East & Africa, operating income decreased 11% or $21.9 million to $179.9 million, primarily due to the significant decrease in our travel retail business. Partially offsetting the decrease were improved operating results in Italy, the United Kingdom, Spain and Germany. We also benefited from the inclusion of operating results from our majority-owned joint venture in Greece. In Asia/Pacific, operating income decreased slightly to $56.0 million due to lower income in China and Hong Kong offset by higher results in Korea, in Australia, where we benefited from a change in retailer arrangements, and in Japan, where we were able to reduce operating expenses.

INTEREST EXPENSE, NET

Net interest expense was $9.8 million as compared with $12.3 million in the prior year. The decrease in net interest expense resulted from a lower effective interest rate compared with the prior year. This was primarily due to our interest rate risk management strategy that relied on commercial paper and variable-rate term loans. In January 2002, we took advantage of prevailing market rates and issued fixed rate long-term notes to replace our variable-rate debt. We believe this will mitigate future interest rate volatility, but we expect it will result in a higher level of interest expense in the near term.

PROVISION FOR INCOME TAXES

The Company's effective tax rate will change from year to year based on non-recurring and recurring factors including, but not limited to, the geographical mix of earnings, the timing and amount of foreign dividends, state and local taxes, tax audit settlements and interaction of various global tax strategies.

-21-

The provision for income taxes represents Federal, foreign, state and local income taxes. The effective rate for income taxes for fiscal 2002 was 34.5% compared with 36% in the prior year. These rates reflect the effect of state and local taxes, changes in tax rates in foreign jurisdictions, tax credits and certain non-deductible expenses. The decrease in the effective income tax rate was attributable to ongoing tax planning initiatives, as well as a decrease in non-deductible domestic royalty expense and the elimination of certain non-deductible goodwill amortization resulting from the implementation of SFAS No. 142, "Goodwill and Other Intangible Assets".

FISCAL 2001 AS COMPARED WITH FISCAL 2000

NET SALES

Net sales increased 5% or $227.4 million to $4.67 billion reflecting continued growth in the makeup, skin care and hair care categories, partially offset by a decline in fragrance net sales. The United States retail business demonstrated continued softness particularly in the fragrance category. Growth on a reported basis reflected the impact of a stronger U.S. dollar relative to other currencies in virtually all markets in which we do business. Net sales growth was primarily attributable to a combination of new and recently launched products, the inclusion of newer brands such as Bumble and bumble and changes in distribution, including additional retail locations. Excluding the impact of foreign currency translation, net sales increased 9%, with double-digit contributions from each of Europe, the Middle East & Africa and Asia/Pacific.

The following discussions of Net Sales by Product Categories and Geographic Regions exclude the impact of the fiscal 2001 restructuring and other non-recurring expenses, which were not material to our net sales, and represent the manner in which we conduct and view our business. For a discussion of the restructuring and other non-recurring expenses, see "Operating Expenses - Restructuring and Other Non-Recurring Expenses" in this section.

PRODUCT CATEGORIES

SKIN CARE
Net sales of skin care products increased 5% or $83.7 million to $1.66 billion. This increase was primarily attributable to newer products such as Idealist Skin Refinisher, Anti-Gravity Firming Lift Cream, Anti-Gravity Firming Eye Lift Cream and Pro-Preferred Skincare products, the first skin care line for our M.A.C brand. By introducing new products into lines such as Re-Nutriv, the Origins Ginger Bath and Body Collection and Acne Solutions, we continued to attract consumers to the lines and maintain sales momentum. White Light Brightening System and Active White continued to be popular whitening products particularly in the Asia/Pacific region. Newly launched products such as Private Spa Collection, Origins' facial skin products and initial shipments of LightSource contributed to increased sales. Partially offsetting these increases were lower sales of certain existing products such as Fruition Extra and Diminish.

MAKEUP
Makeup net sales increased 7% or $118.1 million to $1.72 billion. Significant contributors were recently launched products such as High Impact Eye Shadow, Moisture Surge Lipstick, Equalizer Smart Makeup, Lash Doubling Mascara, Glossware, Pure Color Lip Gloss, Luxe Makeup and Automatic Pencil Duo. In addition, established products such as Pure Color Lipstick, Quickliner For Lips, Quickliner For Eyes and Sheer Powder Blusher added to increased sales. M.A.C products also contributed to increased sales with the Eden Rocks, M.A.C Paints and Heat product lines.

FRAGRANCE
Net sales of fragrance products decreased 3% or $32.1 million to $1.09 billion, but increased 1% on a comparable currency basis. The decrease in net sales was attributable to a continued decline in sales of Tommy Hilfiger licensed products, as well as to lower sales of Estee Lauder pleasures, Clinique Happy and Clinique Happy for Men. The continued softness of the fragrance business in the United States in fiscal 2001 and difficult comparisons to the prior year contributed to the decline in this category. Contributing positively to the category were new products, such as Intuition, Ginger Essence and DKNY for Men, as well as the international rollout of DKNY for Women.

HAIR CARE
Hair care net sales increased 59% or $66.8 million to $180.7 million. The increase in sales is attributable to the inclusion of Bumble and bumble, in which we acquired a controlling majority equity interest in June 2000, and the launch of Clinique's Simple Hair Care System. In addition, sales growth was generated by Aveda shampoo and conditioner products, such as the Sap Moss and Brilliant product groups, and an increase in the number of Company-owned Aveda Environmental Lifestyle Stores.

-22-

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 5% or $143.8 million to $2.86 billion. This increase was driven by sales growth in the makeup, skin care, and hair care categories, particularly with the success of new and recently launched products and the growth of our newer brands. The increase was partially offset by a decline in fragrance sales due to the softness in this category in the United States. In Europe, the Middle East & Africa, net sales increased 7% or $79.6 million to $1.22 billion. The increase was primarily the result of higher net sales in the United Kingdom, Spain and France and in our distributor and travel retail businesses. This increase was partially offset by decreased sales in Germany and South Africa. Net sales in Asia/Pacific increased 2% or $12.0 million to $596.1 million primarily due to higher net sales in Korea, Hong Kong, Malaysia and Thailand, partially offset by lower sales in Japan and Australia. Excluding the impact of foreign currency translation, sales grew in each country in Europe, the Middle East & Africa and in Asia/Pacific, accounting for growth of 17% and 10%, respectively.

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 as a percentage of total net sales improved to 26.3% from 27.9%, reflecting the impact of our manufacturing and sourcing initiatives as well as changes in distribution and product mix. Changes in 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, the synergies achieved by incorporating recently acquired businesses into our existing manufacturing and sourcing infrastructures had a favorable impact on gross margins.

OPERATING EXPENSES

OPERATING EXPENSES
Operating expenses increased to 63.1% of net sales as compared with 60.5% of net sales in the prior year. Excluding the impact of restructuring and other non-recurring expenses, operating expenses were 61.9% of net sales. This change primarily related to the increased cost of our retail store and Internet operations, which have higher operating cost structures than our traditional distribution channels. Additionally, depreciation and amortization charges increased compared with the prior year, reflecting increased goodwill amortization from acquisitions and depreciation related to capital investments, partially offset by the November 2000 expiration of amortization related to purchased royalty rights. Changes in advertising and promotional spending result from the type, timing and level of advertising and promotional activities related to product launches and rollouts, as well as from the markets being emphasized.

RESTRUCTURING AND OTHER NON-RECURRING EXPENSES
During the fourth quarter of fiscal 2001, we recorded one-time charges for restructuring and other non-recurring expenses related to repositioning certain businesses as part of our ongoing efforts to drive long-term growth and increase profitability. The restructuring and other non-recurring expenses focused on four areas: product fixtures for the jane brand; in-store "tommy's shops"; information systems and other assets; and global brand reorganization. We committed to a defined plan of action, which resulted in an aggregate pre-tax charge of $63.0 million, of which $35.9 million is cash related. On an after-tax basis, the aggregate charge was $40.3 million, equal to $.17 per diluted share.

Specifically, the charge included the following:

o jane. To bring product innovation rapidly to the market and drive growth, jane switched from its traditional wall displays to a carded program. We believed this change would lead to increased sales and improvements in profitability. The positive effects on sales and improved profitability of this initiative were offset by the reduction in the number of points of sale during fiscal 2002. The charge included a $16.1 million write-down of existing jane product fixtures and the return of uncarded product from virtually all of the 13,000 distribution outlets in the United States.

o "tommy's shops". We also restructured the in-store "tommy's shops" to focus on our most productive locations and decided to close certain shops that underperformed relative to expectations. As a result, we recorded a $6.3 million provision for the closing of 86 under-performing in-store "tommy's shops", located in the United States, and for related product returns.

-23-

o INFORMATION SYSTEMS AND OTHER ASSETS. In response to changing technology and our new strategic direction, the charge included a $16.2 million provision for costs associated with the reevaluation of supply chain systems that we will no longer utilize and with the elimination of unproductive assets related to the change to standard financial systems.

o GLOBAL BRAND REORGANIZATION. We recorded $20.8 million related to benefits and severance packages for 75 management employees who were affected by the reconfiguration to a global brand structure and another $3.6 million related to infrastructure costs. As of June 30, 2002, none of the 75 management employees identified in the reorganization was still an employee. We believe that the global brand structure is improving decision-making processes, thereby increasing innovation and speed to market.

Following is a summary of the charges as recorded in the consolidated statement of earnings for fiscal 2001:

                                         RESTRUCTURING
                                 ---------------------------    OTHER
                                                                 NON-
(IN MILLIONS)                     NET    COST OF   OPERATING  RECURRING
                                 SALES    SALES     EXPENSES   EXPENSES   TOTAL
                                 -----    -----    ---------  ---------   -----
jane ..........................  $ 5.7    $ 1.5      $ 4.8      $ 4.1     $16.1
"tommy's shops" ...............    2.3     (0.4)       4.4         --       6.3
Information systems and
  other assets ................     --       --        4.6       11.6      16.2
Global brand reorganization ...     --       --       23.8        0.6      24.4
                                 -----    -----      -----      -----     -----
TOTAL CHARGE ..................  $ 8.0    $ 1.1      $37.6      $16.3      63.0
                                 =====    =====      =====      =====
Tax effect ....................                                           (22.7)
                                                                          -----
NET CHARGE ....................                                           $40.3
                                                                          =====

The restructuring charge was recorded in other accrued liabilities or as a reduction of fixed assets. During fiscal 2001, $0.7 million was paid and through June 30, 2002, an additional $26.7 million was paid. As of June 30, 2002, the remaining obligation was $7.1 million, the majority of which we expect to settle by the end of fiscal 2003 with remaining payments made ratably through fiscal 2004.

OPERATING RESULTS

Operating income decreased 4% or $20.2 million to $495.6 million as compared with the prior year. Operating margins were 10.6% of net sales in fiscal 2001 as compared with 11.6% in the prior year. Operating income reflected the inclusion of restructuring and other non-recurring expenses of $46.7 million and $16.3 million, respectively. Before consideration of these one-time charges, operating income increased 8% to $558.6 million and operating margins were 11.9%. The increase in operating income was primarily due to higher net sales and an improved gross margin percentage, partially offset by increased operating expenses reflecting increased sales support spending and new distribution channel costs.

Net earnings and net earnings per diluted share decreased approximately 3%. Net earnings declined $8.9 million to $305.2 million and net earnings per diluted share was lower by $.04 per diluted share from $1.20 to $1.16. Net earnings before restructuring and other non-recurring expenses and before the cumulative effect of adopting a new accounting principle was $347.7 million, representing an increase of 11% over the prior year; diluted earnings per common share increased 12% to $1.34 from $1.20 in the prior year.

The following discussions of Operating Income by Product Categories and Geographic Regions exclude the impact of restructuring and other non-recurring expenses and represent the manner in which we conduct and view our business.

PRODUCT CATEGORIES
Operating income increased 17% to $212.5 million and 11% to $266.9 million in makeup and skin care, respectively, due primarily to the strength of recently launched products. The strong growth of our M.A.C business, which includes retail store expansion, also contributed to the increase in makeup operating income. Operating income from our fragrance business declined by $17.0 million reflecting lower sales and increased support spending versus the prior year. The nominal increase in hair care operating income was a result of the inclusion of Bumble and bumble and sales from recent launches, partially offset by costs associated with refining Aveda's salon distribution, opening new Aveda Environmental Lifestyle Stores and investing in new product introductions.

-24-

GEOGRAPHIC REGIONS
Operating income in the Americas increased 4% or $12.0 million to $299.9 million as compared with the prior year, primarily due to net sales increases related to new and recently launched products, strong growth in our M.A.C business and the inclusion of Bumble and bumble, partially offset by a decline in fragrance net sales. In Europe, the Middle East & Africa, operating income increased 19% or $32.9 million to $201.8 million primarily due to improved operating results in the United Kingdom and Spain and in the travel retail business, partially offset by lower operating income in South Africa. In Asia/Pacific, operating income decreased slightly to $56.9 million due to higher results in Korea and Hong Kong offset by lower operating income in Japan and Australia.

INTEREST EXPENSE, NET

Net interest expense was $12.3 million as compared with $17.1 million in the prior year. As a result of an increase in average available cash during the period, we had higher interest income on invested funds and lower interest expense due to reduced short-term borrowings. Additionally, we benefited from a lower effective interest rate on our long-term borrowings resulting from our interest rate risk management strategy.

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 2001 was 36% compared with 37% in the prior year. These rates reflect the effect of state and local taxes, tax rates in foreign jurisdictions and certain non-deductible expenses. The decrease in the effective income tax rate was principally attributable to ongoing tax planning initiatives.

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. In February 2002, we repaid $200.0 million principal amount of bank borrowings with proceeds of a public offering of 6% Senior Notes due 2012 ("6% Senior Notes"). At June 30, 2002, we had cash and cash equivalents of $546.9 million compared with $346.7 million at June 30, 2001.

We have 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. At June 30, 2002, our outstanding borrowings consisted of $130.0 million of commercial paper; $248.9 million, net of $1.1 million unamortized debt discount, of 6% Senior Notes due January 2012; a 700.0 million yen loan payable (approximately $5.8 million at current exchange rates), which is due in April 2003; and a 3.0 billion yen term loan (approximately $25.0 million at current exchange rates), which is due in March 2006. Commercial paper is classified as long-term debt on 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, 2002, we had an unused $400.0 million revolving credit facility, expiring on June 28, 2006. We also have an effective shelf registration statement covering the potential issuance of up to $150.0 million in debt securities.

In January 2002, we issued and sold $250.0 million of 6% Senior Notes due 2012 in a public offering. The 6% Senior Notes were priced at 99.538% with a yield of 6.062%. Interest payments are required to be made semi-annually on January 15 and July 15 of each year. We made the first payment on July 15, 2002. The primary portion of the net proceeds of the offering was used to repay a $200.0 million term loan. The remainder was used to repay a portion of the outstanding commercial paper. We issued these fixed-rate notes in an attempt to mitigate future interest rate volatility and capitalize on the prevailing market interest rates then available for such long-term instruments. However, we do expect the refinancing to result in a higher level of interest expense in the near term.

Our business is seasonal in nature and, accordingly, our working capital needs vary. To meet these needs, we could issue up to an additional $620.0 million of commercial paper under our program, issue long-term debt securities or borrow under the revolving credit facility. As of June 30, 2002, we also had $22.9 million in unused uncommitted facilities.

Total debt as a percent of total capitalization was 18% at June 30, 2002 as compared with 20% at June 30, 2001, primarily as a result of higher total capital.

-25-

Net cash provided by operating activities was $518.0 million in fiscal 2002 as compared with $305.4 million in fiscal 2001 and $442.5 million in fiscal 2000. This improvement in net cash flows was generated primarily by a reduction of inventory. Inventory levels were unseasonably high at the end of fiscal 2001 and were lowered during the current fiscal year as part of our ongoing effort to keep inventory levels in line with forecasted sales. Operating cash flows were generally not impacted by the fiscal 2002 restructuring as lower net earnings were offset by the non-cash portion of the charge and the increase in other accrued liabilities. We expect the settlement of these accrued charges to result in a lower level of cash flow provided by operating activities in fiscal 2003. The decrease in cash provided by operating activities in fiscal 2001 as compared to fiscal 2000 reflected an increase in inventory primarily due to accelerated growth both in new distribution channels and in the rollout of new brands; a shift in the timing of Christmas production at the end of fiscal 2001 as compared with the prior year; reconfiguration of some of our distribution to improve service levels; and softer retail sales than projected in the Americas. Accounts receivable increased due to sales growth, particularly outside the United States, and the timing of shipments as compared with fiscal 2000. The decrease in other accrued liabilities in fiscal 2001 reflected the type and timing of various expenditures and the tightening of spending, particularly in the Americas, due to the difficult retail environment, partially offset by a $35.2 million accrual for restructuring and other non-recurring expenses.

Net cash used for investing activities was $217.0 million in fiscal 2002, compared with $206.3 million in fiscal 2001 and $374.3 million in fiscal 2000. Net cash used in investing activities during fiscal 2002 is comparable to fiscal 2001 and relates primarily to capital expenditures in both periods. Investment spending in fiscal 2000 reflected capital expenditures and the acquisitions of Stila, Jo Malone, Gloss.com and Bumble and bumble, as well as certain Aveda distributors.

Capital expenditures amounted to $203.2 million, $192.2 million and $180.9 million in fiscal 2002, 2001 and 2000, respectively. Spending in all three years primarily reflected the continued upgrade of manufacturing equipment, dies and molds, new store openings, store improvements, counter construction and information technology enhancements.

Cash used for financing activities was $121.8 million, $63.5 million and $87.9 million in fiscal 2002, 2001 and 2000, respectively. Cash used for financing during fiscal 2002 and 2000 primarily relates to dividend payments and common stock repurchases. The cash used in fiscal 2001 was primarily related to dividend payments.

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. During fiscal 2002, we purchased 1.5 million shares for $49.7 million. As of June 30, 2002, we have purchased approximately 2.6 million shares under this program. Subsequent to year-end, we purchased an additional 4.4 million shares for $138.1 million bringing the cumulative total of acquired shares to 7.0 million.

The Board of Directors declared, and we paid, quarterly dividends on our Class A Common Stock and Class B Common Stock at the rate of $.05 per share in each quarter of fiscal 2002, 2001 and 2000. In fiscal 2002, 2001 and 2000, dividends declared on our common stock totaled $47.5 million, $47.7 million and $47.5 million, respectively. In May 2002, we announced that, after declaring the $.05 per share quarterly dividend paid on July 2, 2002, the Board of Directors determined that it would pay future cash dividends on its common stock annually rather than quarterly. We expect that the Board of Directors will declare the first annual dividend of $.20 per share in the second quarter of fiscal 2003, so it will be payable in January 2003. Accordingly, we expect total dividends paid on the Common Stock in fiscal 2003 to amount to $.25 per share. Total dividends declared, including dividends on the $6.50 Cumulative Redeemable Preferred Stock, were $70.9 million, $71.1 million and $70.9 million in fiscal 2002, 2001 and 2000, respectively.

We will be required to redeem the outstanding $6.50 Cumulative Redeemable Preferred Stock on June 30, 2005. However, in the event that Mrs. Estee Lauder were to pass away before such date, then we would have the right to redeem the shares from the current holders, and the holders of such shares would have the right to put the shares to us, at $100 per share (or an aggregate of $360.0 million). If shares of $6.50 Cumulative Redeemable Preferred Stock are put to us, we would have up to 120 days after notice to purchase such shares.

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.

-26-

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 categorize these instruments as entered into for purposes other than trading.

For each derivative contract we enter into, we formally document the relationship between the hedging instrument and hedged item, as well as its risk-management objective and strategy for undertaking the hedge. This process includes linking all derivatives that are designated as fair-value, cash-flow, or foreign-currency hedges to specific assets and liabilities on the balance sheet or to specific firm commitments or forecasted transactions. We also formally assess, both at the hedge's inception and on an ongoing basis, whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in fair values or cash flows of hedged items. If it is determined that a derivative is not highly effective, then we will be required to discontinue hedge accounting with respect to that derivative prospectively.

FOREIGN EXCHANGE RISK MANAGEMENT

We enter into forward exchange contracts to hedge anticipated transactions as well as 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 that 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. We also enter into foreign currency options to hedge anticipated transactions where there is a high probability that anticipated exposures will materialize. The forward exchange contracts and foreign currency options have been designated as cash-flow hedges. As of June 30, 2002, these cash-flow hedges were highly effective, in all material respects.

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 under these hedging contracts is remote and in any event would not be material to the consolidated financial results. The contracts have varying maturities through the end of July 2003. Costs associated with entering into such contracts have not been material to our consolidated financial results. We do not utilize derivative financial instruments for trading or speculative purposes. At June 30, 2002, we had foreign currency contracts in the form of forward exchange contracts in the amount of $227.2 million. The foreign currencies included in these contracts (notional value stated in U.S. dollars) are principally the Japanese yen ($70.7 million), Euro ($31.7 million), British pound ($26.2 million), Australian dollar ($16.0 million), Swiss franc ($11.8 million), Danish krone ($11.6 million) and Canadian dollar ($10.5 million).

INTEREST RATE RISK MANAGEMENT

In February 2002, we paid off our outstanding term loan, which had a floating interest rate, with the proceeds from our January 2002 public debt offering of 6% Senior Notes. As a result, we terminated the interest rate swaps and options that were previously outstanding to mitigate interest rate volatility. No material gain or loss resulted from the termination of those contracts.

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, calculated as an average, for the twelve months ended June 30, 2002, related to our foreign exchange contracts, using a variance/co-variance model with a 95 percent confidence level and assuming normal market conditions, was $10.0 million.

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.

-27-

ACCOUNTING STANDARDS

Effective July 1, 2001, we adopted SFAS No. 141, "Business Combinations" and SFAS No. 142, "Goodwill and Other Intangible Assets". These statements established financial accounting and reporting standards for acquired goodwill and other intangible assets. Specifically, the standards address how acquired intangible assets should be accounted for both at the time of acquisition and after they have been recognized in the financial statements. The provisions of SFAS No. 141 apply to all business combinations initiated after June 30, 2001. In accordance with SFAS No. 142, intangible assets, including purchased goodwill, must be evaluated for impairment. Those intangible assets that will continue to be classified as goodwill or as other intangibles with indefinite lives are no longer amortized.

In accordance with SFAS No. 142, we completed our transitional impairment testing of intangible assets during the first quarter of fiscal 2002. That effort, and preliminary assessments of our identifiable intangible assets, indicated that little or no adjustment would be required upon adoption of this pronouncement. The impairment testing is performed in two steps: (i) we determine impairment by comparing the fair value of a reporting unit with its carrying value, and (ii) if there is an impairment, we measure the amount of impairment loss by comparing the implied fair value of goodwill with the carrying amount of that goodwill. Subsequent to the first quarter of fiscal 2002, with the assistance of a third-party valuation firm, we finalized the testing of goodwill. Using conservative, but realistic assumptions to model our jane business, we determined that the carrying value of this unit was slightly greater than the derived fair value, indicating an impairment in the recorded goodwill. To determine fair value, we relied on three valuation models:
guideline public companies, acquisition analysis and discounted cash flow. For goodwill valuation purposes only, the revised fair value of this unit was allocated to the assets and liabilities of the business unit to arrive at an implied fair value of goodwill, based upon known facts and circumstances, as if the acquisition occurred currently. This allocation resulted in a write-down of recorded goodwill in the amount of $20.6 million, which has been reported as the cumulative effect of a change in accounting principle, as of July 1, 2001, in the accompanying consolidated statements of earnings. On a product category basis, this write-down would have primarily impacted our makeup category.

The following table presents adjusted net earnings and earnings per share data restated to include the retroactive impact of the adoption of SFAS No. 142.

YEAR ENDED JUNE 30

                                                         2002     2001     2000
                                                        ------   ------   ------
(IN MILLIONS, EXCEPT PER SHARE DATA)


Reported Net Earnings before Accounting Change .......  $212.5   $307.4   $314.1
  Cumulative effect of a change in
    accounting principle, net of tax .................   (20.6)    (2.2)      --
                                                        ------   ------   ------
  Net Earnings .......................................   191.9    305.2    314.1

  Preferred stock dividends ..........................    23.4     23.4     23.4
                                                        ------   ------   ------
Reported Net Earnings Attributable to Common Stock ...   168.5    281.8    290.7
  Add back:
  Goodwill amortization, net of tax ..................      --     13.4     11.1
                                                        ------   ------   ------

Adjusted Net Earnings ................................  $168.5   $295.2   $301.8
                                                        ======   ======   ======

BASIC NET EARNINGS PER COMMON SHARE:
  Reported net earnings attributable to
    common stock before accounting change ............  $  .79   $ 1.19   $ 1.22
  Cumulative effect of a change in accounting
    principle, net of tax ............................    (.08)    (.01)      --
                                                        ------   ------   ------
  Net earnings attributable to common stock ..........     .71     1.18     1.22
  Goodwill amortization, net of tax ..................      --      .06      .05
                                                        ------   ------   ------

  Adjusted net earnings attributable
    to common stock ..................................  $  .71   $ 1.24   $ 1.27
                                                        ======   ======   ======

-28-

YEAR ENDED JUNE 30

                                                     2002       2001       2000
                                                   -------    -------    -------

DILUTED NET EARNINGS PER COMMON SHARE:
    Reported net earnings attributable to
       common stock before accounting change ....  $   .78    $  1.17    $  1.20
    Cumulative effect of a change in
       accounting principle, net of tax .........     (.08)      (.01)        --
                                                   -------    -------    -------
    Net earnings attributable to common stock ...      .70       1.16       1.20
    Goodwill amortization, net of tax ...........       --        .06        .04
                                                   -------    -------    -------

    Adjusted net earnings attributable
       to common stock ..........................  $   .70    $  1.22    $  1.24
                                                   =======    =======    =======

Weighted average common shares outstanding:

    Basic .......................................    238.2      238.4      237.7
    Diluted .....................................    241.1      242.2      242.5

Effective January 1, 2002, we adopted the Emerging Issues Task Force ("EITF") Issue No. 01-9, "Accounting for Consideration Given by a Vendor to a Customer", which codified and reconciled the following EITF Issues: Issue No. 00-14, "Accounting for Certain Sales Incentives", Issue No. 00-22, "Accounting for Points and Certain Other Time-Based or Volume-Based Sales Incentive Offers, and Offers for Free Products or Services to be Delivered in the Future" and Issue No. 00-25, "Vendor Income Statement Characterization of Consideration Paid to a Reseller of the Vendor's Products". Issue No. 00-14 addressed when sales incentives and discounts should be recognized, as well as where the related revenues and expenses should be classified in the financial statements. Upon adoption of this Issue, we reclassified revenues generated from our purchase with purchase activities as sales and the costs of our purchase with purchase and gift with purchase activities as cost of sales, which were previously reported net as operating expenses. Operating income has remained unchanged by this adoption. These reclassifications have been reported in the accompanying consolidated statements of earnings retroactively for all periods reported.

In August 2001, the Financial Accounting Standards Board issued SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets". This statement addresses financial accounting and reporting for the impairment or disposal of long-lived assets. SFAS No. 144 will be effective for financial statements relating to fiscal years beginning after December 15, 2001. We will adopt this statement for our fiscal year ending June 30, 2003 and do not anticipate that it will have a material impact on our consolidated financial results.

In June 2002, the Financial Accounting Standards Board issued SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities". This statement covers restructuring type activities beginning with plans initiated after December 31, 2002. Should we enter into activities covered by this standard after that date, the provisions of SFAS No. 146 would be applied. As a result of this standard, there is no impact on our consolidated financial position or results of operations for the periods presented.

-29-

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," "expect," "believe," "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, 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, actual results may 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, restructurings, bankruptcies and reorganizations 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 and 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;

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

(vi) changes in the laws, regulations and policies, including changes in accounting standards and trade rules, and legal or regulatory proceedings, that affect, or will affect, our business;

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

(viii) changes in global or local economic conditions that could affect consumer purchasing, the financial strength of our customers, the cost and availability of capital, which we may need for new equipment, facilities or acquisitions, and the assumptions underlying our critical accounting estimates;

(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 acquire or develop e-commerce capabilities, and other new information and distribution technologies, on a timely basis and within our cost estimates;

(xiii) our ability to capitalize on opportunities for improved efficiency, such as globalization, and to integrate acquired businesses and realize value therefrom; and

(xiv) consequences attributable to the events that took place in New York City and Washington, D.C. on September 11, 2001, including further attacks, retaliation and the threat of further attacks or retaliation.

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

-30-

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.

On April 12, 2002, the Board of Directors of the Company, upon recommendation of the Audit Committee, decided to end the engagement of Arthur Andersen LLP ("Arthur Andersen") as the Company's independent public accountants, effective April 30, 2002, and authorized the engagement of KPMG LLP ("KPMG") to serve as the Company's independent public accountants for the fiscal year ending June 30, 2002. None of Arthur Andersen's reports on the Company's consolidated financial statements for the fiscal years ended June 30, 2001 and 2000 contained an adverse opinion or disclaimer of opinion, nor was any such report qualified or modified as to uncertainty, audit scope or accounting principles.

During the fiscal years ended June 30, 2002, 2001 and 2000, there were no disagreements between the Company and Arthur Andersen on any matter of accounting principle or practice, financial statement disclosure, or auditing scope or procedure which, if not resolved to Arthur Andersen's satisfaction, would have caused them to make reference to the subject matter in connection with their report on the Company's consolidated financial statements for such years; and there were no reportable events as defined in Item 304(a)(1)(v) of Regulation S-K.

During the fiscal years ended June 30, 2001 and 2000 and prior to their appointment as the Company's independent public accountants, the Company did not consult KPMG LLP with respect to the application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that might be rendered on the Company's consolidated financial statements, or any other matters or reportable events as set forth in Items 304(a)(2)(i) and (ii) of Regulation S-K.

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 2002 Annual Meeting of Stockholders, which will be filed within 120 days after the close of the fiscal year ended June 30, 2002, and such information is incorporated herein by reference.

ITEM 14. CONTROLS AND PROCEDURES.

There were no significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the last date that they were evaluated by our Chief Executive Officer and Chief Financial Officer.

-31-

PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.
(a) 1,2. Financial Statements and Schedules - See index on Page F-1.

3. Exhibits -

EXHIBIT                              DESCRIPTION
NUMBER
  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).*

  4.1     Indenture, dated as of November 5, 1999, between the Company and
          State Street Bank and Trust Company, N.A. (filed as Exhibit 4 to
          Amendment No. 1 to our Registration Statement on Form S-3 (No.
          333-85947) on November 5, 1999).*

  4.2     Officers' Certificate, dated January 10, 2002, defining certain
          terms of the 6% Senior Notes due 2012 (filed as Exhibit 4.2 to our
          Quarterly Report on Form 10-Q for the quarter ended December 31,
          2001(the "FY 2002 Q2 10-Q")).*

  4.3     Global Note for the 6% Senior Notes due 2012 (filed as Exhibit 4.3
          to the FY 2002 Q2 10-Q).*

 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 Stockholders' 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 (filed as Exhibit 10.1d
          to our Annual Report on Form 10-K for the year ended June 30, 2000
          (the "FY 2000 10-K")).*

 10.1e    Amendment No. 5 to Stockholders' Agreement.

 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).*

 10.2c    Third Amendment to Registration Rights Agreement (filed as Exhibit
          10.2c to our Annual Report on Form 10-K for the year ended June 30,
          2001 (the "FY 2001 10-K")).*

 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) to our
          Registration Statement on Form S-8 (No. 333-66851) on November 5,
          1998).* +

 10.5     The Estee Lauder Inc. Retirement Growth Account Plan. +

 10.6     The Estee Lauder Inc. Retirement Benefits Restoration Plan (filed
          as Exhibit 10.6 to the FY 1999 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 (filed as Exhibit 10.8
          to the FY 2001 10-K).* +

 10.8a    Amendment to Employment Agreement with Leonard A. Lauder. +

 10.9     Employment Agreement with Ronald S. Lauder (filed as Exhibit 10.1
          to our Quarterly Report on Form 10-Q for the quarter ended
          September 30, 2000).* +

 10.9a    Amendment to Employment Agreement with Ronald S. Lauder. +

 10.10    Employment Agreement with Fred H. Langhammer (filed as Exhibit
          10.10 to the FY 2000 10-K).* +

 10.10a   Amendment to Employment Agreement with Fred H. Langhammer (filed as
          Exhibit 10.10a to the FY 2001 10-K).* +

 10.10b   Amendment to Employment Agreement with Fred H. Langhammer. +

-32-

10.11    Employment Agreement with Daniel J. Brestle (filed as Exhibit 10.11
         to the FY 2001 10-K).* +

10.11a   Amendment to Employment Agreement with Daniel J. Brestle. +

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).* +

10.12a   Amendment to Employment Agreement with William P. Lauder. +

10.13    Employment Agreement with Patrick Bousquet-Chavanne (filed as
         Exhibit 10.1 to our Quarterly Report on Form 10-Q for the quarter
         ended September 30, 2001).* +

10.13a   Amendment to Employment Agreement with Patrick Bousquet-Chavanne. +

10.14    Form of Deferred Compensation Agreement (interest-based) with
         Outside Directors (filed as Exhibit 10.14 to the FY 2001 10-K).* +

10.15    Form of Deferred Compensation Agreement (stock-based) with Outside
         Directors (filed as Exhibit 10.15 to the FY 2001 10-K).* +

10.16    Non-Employee Director Share Incentive Plan (filed as Exhibit 4(d)
         to our Registration Statement on Form S-8 (No. 333-49606) filed on
         November 9, 2000).* +

10.17    Fiscal 2002 Share Incentive Plan (filed as Exhibit 4(d) to our
         Registration Statement on Form S-8 (No. 333-72684) on November 1,
         2001).* +

21.1     List of significant subsidiaries.

23.1     Consent of KPMG LLP.

23.2     Notice regarding consent of Arthur Andersen LLP.

24.1     Power of Attorney.

(b) Reports on Form 8-K.

On April 16, 2002, we filed a Current Report on Form 8-K. Pursuant to Item 5 of Form 8-K, we reported reclassified results of consolidated statements of earnings to conform to accounting rule EITF Issue No. 01-9 (formally Issue No. 00-14).

On April 17, 2002, we filed a Current Report on Form 8-K. Pursuant to Item 4 of Form 8-K, we announced that we were ending our engagement of Arthur Andersen LLP as our independent public accountants and authorized the engagement of KPMG LLP to serve as our independent public accountant for the fiscal year ended June 30, 2002.


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

-33-

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/ RICHARD W. KUNES
                                               -------------------------------
                                                       Richard W. Kunes
                                                    Senior Vice President
                                                 and Chief Financial Officer

Date:  September 17, 2002

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.

            SIGNATURE                       TITLE(S)                 DATE
            ---------                       -------                  ----
 /s/ FRED H. LANGHAMMER                 President, Chief      September 17, 2002
---------------------------------    Executive Officer and
    Fred H. Langhammer                    a Director
                                      (Principal Executive
                                            Officer)

 LEONARD A. LAUDER*                  Chairman of the Board    September 17, 2002
---------------------------------        of Directors
    Leonard A. Lauder

 CHARLENE  BARSHEFSKY *                     Director          September 17, 2002
---------------------------------
    Charlene Barshefsky

 LYNN FORESTER DE  ROTHSCHILD*              Director          September 17, 2002
---------------------------------
    Lynn Forester de Rothschild

 IRVINE O. HOCKADAY, JR.*                   Director          September 17, 2002
---------------------------------
    Irvine O. Hockaday, Jr.

 RONALD S. LAUDER*                          Director          September 17, 2002
---------------------------------
    Ronald S. Lauder

 WILLIAM P. LAUDER*                         Director          September 17, 2002
---------------------------------
    William P. Lauder

 RICHARD D. PARSONS*                        Director          September 17, 2002
---------------------------------
    Richard D. Parsons

 MARSHALL ROSE*                             Director          September 17, 2002
---------------------------------
    Marshall Rose

 /s/ RICHARD W. KUNES                Senior Vice President    September 17, 2002
---------------------------------     and Chief Financial
    Richard W. Kunes                        Officer
                                     (Principal Financial
                                    and Accounting Officer)

----------

* By signing his name hereto, Richard W. Kunes 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/ RICHARD W. KUNES
   ------------------------
        Richard W. Kunes
       (Attorney-in-Fact)

-34-

CERTIFICATIONS

I, Fred H. Langhammer, certify that:

1. I have reviewed this annual report on Form 10-K of The Estee Lauder Companies Inc.;

2. Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report; and

3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report.

Date:    September 17, 2002

                                           /s/ FRED H. LANGHAMMER
                                           ----------------------
                                           Fred H. Langhammer
                                           President and Chief Executive Officer

I, Richard W. Kunes, certify that:

1. I have reviewed this annual report on Form 10-K of The Estee Lauder Companies Inc.;

2. Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report; and

3. Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report.

Date:    September 17, 2002

                                           /s/ RICHARD W. KUNES
                                           --------------------
                                           Richard W. Kunes
                                           Senior Vice President and
                                           Chief Financial Officer

-35-

THE ESTEE LAUDER COMPANIES INC.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE

PAGE

FINANCIAL STATEMENTS:

Independent Auditors' Report ............................................... F-2

Copy of Report of Independent Public Accountants (Arthur Andersen LLP) ..... F-3

Consolidated Statements of Earnings ........................................ F-4

Consolidated Balance Sheets ................................................ F-5

Consolidated Statements of Stockholders' Equity and Comprehensive Income ... F-6

Consolidated Statements of Cash Flows ...................................... F-7

Notes to Consolidated Financial Statements ................................. F-8

FINANCIAL STATEMENT SCHEDULE:

Independent Auditors' Report on Schedule ................................... S-1

Copy of Report of Independent Public Accountants
     (Arthur Andersen LLP) on Schedule ..................................... S-2

Schedule II - Valuation and Qualifying Accounts ............................ S-3

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

INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
The Estee Lauder Companies Inc.:

We have audited the accompanying consolidated balance sheet of The Estee Lauder Companies Inc. and subsidiaries as of June 30, 2002, and the related consolidated statements of earnings, stockholders' equity and comprehensive income and cash flows for the year then ended. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America. 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 audit provides a reasonable basis for our opinion.

In our opinion, the consolidated 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, 2002, and the results of their operations and their cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.

As discussed in Note 2, the Company adopted Statement of Financial Accounting Standards ("Statement") No. 141, "Business Combinations", and Statement No. 142, "Goodwill and Other Intangible Assets", in the year ended June 30, 2002.

The consolidated balance sheet of The Estee Lauder Companies Inc. and subsidiaries as of June 30, 2001, and the related consolidated statements of earnings, stockholders' equity and comprehensive income, and cash flows for the years ended June 30, 2001 and 2000, were audited by other auditors who have ceased operations. As described in Note 2, these consolidated financial statements have been revised to include the transitional disclosures required by Statement No. 142, "Goodwill and Other Intangible Assets", which was adopted by the Company as of July 1, 2001. We performed the following audit procedures with respect to the disclosures in Note 2 with respect to 2001 and 2000. We (i) agreed the net income as previously reported and the adjustments to reported net income representing amortization expense (including any related tax effects) recognized in those periods related to goodwill that is no longer being amortized as a result of initially applying Statement No. 142 to the Company's underlying records obtained from management, and (ii) tested the mathematical accuracy of the reconciliation of adjusted net income to reported net income, and the related earnings per share amounts. In our opinion, the disclosures for 2001 and 2000 in Note 2 are appropriate. However, we were not engaged to audit, review, or apply any procedures to the 2001 and 2000 financial statements of the Company other than with respect to such disclosures and, accordingly, we do not express an opinion or any other form of assurance on the 2001 and 2000 consolidated financial statements taken as a whole.

KPMG LLP

New York, New York
August 9, 2002

F-2

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, 2001 and 2000, 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, 2001. 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, 2001 and 2000, and the results of their operations and their cash flows for each of the three years in the period ended June 30, 2001 in conformity with accounting principles generally accepted in the United States.

ARTHUR ANDERSEN LLP

New York, New York
August 10, 2001

This is a copy of the audit report previously issued by Arthur Andersen LLP in connection with our filing on Form 10-K for the fiscal year ended June 30, 2001. This audit report has not been reissued by Arthur Andersen LLP in connection with this filing on Form 10-K. See Exhibit 23.2 for further discussion.

F-3

THE ESTEE LAUDER COMPANIES INC.

CONSOLIDATED STATEMENTS OF EARNINGS

YEAR ENDED JUNE 30

                                                    2002       2001       2000
                                                  --------   --------   --------
                                                           (IN MILLIONS,
                                                       EXCEPT PER SHARE DATA)
NET SALES ......................................  $4,743.7   $4,667.7   $4,440.3
Cost of sales ..................................   1,273.4    1,226.4    1,238.0
                                                  --------   --------   --------

GROSS PROFIT ...................................   3,470.3    3,441.3    3,202.3
                                                  --------   --------   --------

Operating expenses:
    Selling, general and administrative ........   3,002.0    2,869.2    2,653.3
    Restructuring ..............................     110.4       37.6         --
    Other non-recurring ........................        --       16.3         --
    Related party royalties ....................      16.5       22.6       33.2
                                                  --------   --------   --------
                                                   3,128.9    2,945.7    2,686.5
                                                  --------   --------   --------

OPERATING INCOME ...............................     341.4      495.6      515.8

Interest expense, net ..........................       9.8       12.3       17.1
                                                  --------   --------   --------
EARNINGS BEFORE INCOME TAXES, MINORITY
  INTEREST AND ACCOUNTING CHANGE ...............     331.6      483.3      498.7

Provision for income taxes .....................     114.4      174.0      184.6
Minority interest, net of tax ..................      (4.7)      (1.9)        --
                                                  --------   --------   --------
NET EARNINGS BEFORE ACCOUNTING CHANGE ..........     212.5      307.4      314.1

Cumulative effect of a change in
  accounting principle, net of tax .............     (20.6)      (2.2)        --
                                                  --------   --------   --------
NET EARNINGS ...................................     191.9      305.2      314.1

Preferred stock dividends ......................      23.4       23.4       23.4
                                                  --------   --------   --------
NET EARNINGS ATTRIBUTABLE TO COMMON STOCK ......  $  168.5   $  281.8   $  290.7
                                                  ========   ========   ========

Basic net earnings per common share:
  Net earnings attributable to
    common stock before accounting change ......  $    .79   $   1.19   $   1.22
  Cumulative effect of a change in
    accounting principle, net of tax ...........      (.08)      (.01)        --
                                                  --------   --------   --------
  Net earnings attributable to common stock ....  $    .71   $   1.18   $   1.22
                                                  ========   ========   ========

Diluted net earnings per common share:
  Net earnings attributable to common
    stock before accounting change .............  $    .78   $   1.17   $   1.20
  Cumulative effect of a change in
    accounting principle, net of tax ...........      (.08)      (.01)        --
                                                  --------   --------   --------
  Net earnings attributable to common stock ....  $    .70   $   1.16   $   1.20
                                                  ========   ========   ========

Weighted average common shares outstanding:
  Basic ........................................     238.2      238.4      237.7
  Diluted ......................................     241.1      242.2      242.5

See notes to consolidated financial statements.

F-4

THE ESTEE LAUDER COMPANIES INC.

CONSOLIDATED BALANCE SHEETS

JUNE 30

                                                             2002        2001
                                                           --------    --------
                                                               (IN MILLIONS)
                         ASSETS

CURRENT ASSETS
Cash and cash equivalents ..............................   $  546.9    $  346.7
Accounts receivable, net ...............................      624.8       580.6
Inventory and promotional merchandise, net .............      544.5       630.3
Prepaid expenses and other current assets ..............      211.4       181.3
                                                           --------    --------
  TOTAL CURRENT ASSETS .................................    1,927.6     1,738.9
                                                           --------    --------

PROPERTY, PLANT AND EQUIPMENT, NET .....................      580.7       528.7
                                                           --------    --------

OTHER ASSETS
Investments, at cost or market value ...................       30.3        41.0
Deferred income taxes ..................................       72.7        70.1
Goodwill, net ..........................................      675.6       699.7
Other intangible assets, net ...........................       18.4        21.0
Other assets, net ......................................      111.2       119.4
                                                           --------    --------
  TOTAL OTHER ASSETS ...................................      908.2       951.2
                                                           --------    --------
    TOTAL ASSETS .......................................   $3,416.5    $3,218.8
                                                           ========    ========

          LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
Short-term debt ........................................   $    6.6    $    5.8
Accounts payable .......................................      216.4       239.8
Accrued income taxes ...................................      110.0        79.0
Other accrued liabilities ..............................      626.6       532.1
                                                           --------    --------
  TOTAL CURRENT LIABILITIES ............................      959.6       856.7
                                                           --------    --------

NONCURRENT LIABILITIES
Long-term debt .........................................      403.9       410.9
Other noncurrent liabilities ...........................      231.1       239.1
                                                           --------    --------
  TOTAL NONCURRENT LIABILITIES .........................      635.0       650.0
                                                           --------    --------

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: 131,567,986 in
  2002 and 126,053,825 in 2001; 240,000,000 shares
  Class B authorized; shares issued and outstanding:
  108,412,533 in 2002 and 113,490,293 in 2001 ..........        2.4         2.4
Paid-in capital ........................................      268.8       258.3
Retained earnings ......................................    1,363.7     1,242.7
Accumulated other comprehensive income (loss) ..........      (92.5)     (120.5)
                                                           --------    --------
                                                            1,542.4     1,382.9
Less: Treasury stock, at cost; 2,377,860 Class A
  shares at June 30, 2002 and 877,860 Class A shares
  at June 30, 2001 .....................................      (80.5)      (30.8)
                                                           --------    --------
  TOTAL STOCKHOLDERS' EQUITY ...........................    1,461.9     1,352.1
                                                           --------    --------
    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY .........   $3,416.5    $3,218.8
                                                           ========    ========

See notes to consolidated financial statements.

F-5

THE ESTEE LAUDER COMPANIES INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
AND COMPREHENSIVE INCOME

YEAR ENDED JUNE 30

                                                   2002       2001       2000
                                                 --------   --------   --------
                                                          (IN MILLIONS)
               STOCKHOLDERS' EQUITY
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 ............     258.3      237.1      211.6
Stock compensation programs ...................      10.5       21.2       25.5
                                                 --------   --------   --------
Paid-in capital, end of year ..................     268.8      258.3      237.1
                                                 --------   --------   --------

Retained earnings, beginning of year ..........   1,242.7    1,008.6      766.2
Preferred stock dividends .....................     (23.4)     (23.4)     (23.4)
Common stock dividends ........................     (47.5)     (47.7)     (47.5)
Issuance of treasury stock ....................        --         --       (0.8)
Net earnings for the year .....................     191.9      305.2      314.1
                                                 --------   --------   --------
Retained earnings, end of year ................   1,363.7    1,242.7    1,008.6
                                                 --------   --------   --------

Accumulated other comprehensive
  income (loss), beginning of year ............    (120.5)     (57.1)     (44.3)
Other comprehensive income (loss) .............      28.0      (63.4)     (12.8)
                                                 --------   --------   --------
Accumulated other comprehensive
  income (loss), end of year ..................     (92.5)    (120.5)     (57.1)
                                                 --------   --------   --------

Treasury stock, beginning of year .............     (30.8)     (30.7)     (11.4)
Acquisition of treasury stock .................     (49.7)      (0.1)     (23.6)
Issuance of treasury stock ....................        --         --        4.3
                                                 --------   --------   --------
Treasury stock, end of year ...................     (80.5)     (30.8)     (30.7)
                                                 --------   --------   --------

      TOTAL STOCKHOLDERS' EQUITY ..............  $1,461.9   $1,352.1   $1,160.3
                                                 ========   ========   ========

             COMPREHENSIVE INCOME
Net earnings ..................................  $  191.9   $  305.2   $  314.1
                                                 --------   --------   --------

Other comprehensive income (loss):
  Net unrealized investment gains (losses) ....      (3.0)     (11.0)       7.8
  Net derivative instrument losses ............      (7.1)      (2.0)        --
  Net minimum pension liability adjustments ...      (7.9)     (12.4)        --
  Translation adjustments .....................      46.0      (38.0)     (20.6)
                                                 --------   --------   --------

  Other comprehensive income (loss) ...........      28.0      (63.4)     (12.8)
                                                 --------   --------   --------

      TOTAL COMPREHENSIVE INCOME ..............  $  219.9   $  241.8   $  301.3
                                                 ========   ========   ========

See notes to consolidated financial statements.

F-6

THE ESTEE LAUDER COMPANIES INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

YEAR ENDED JUNE 30

                                                        2002     2001     2000
                                                       ------   ------   ------
                                                             (IN MILLIONS)
CASH FLOWS FROM OPERATING ACTIVITIES
  Net earnings ......................................  $191.9   $305.2   $314.1
  Adjustments to reconcile net earnings to net
   cash flows provided by operating activities:
    Depreciation and amortization ...................   162.0    156.3    129.1
    Amortization of purchased royalty rights ........      --      6.6     17.7
    Deferred income taxes ...........................   (22.6)     4.7     (5.5)
    Minority interest ...............................     4.7      1.9       --
    Non-cash stock compensation .....................    (0.1)     0.7      1.7
    Cumulative effect of a change in
      accounting principle ..........................    20.6      2.2       --
    Non-cash portion of restructuring and
      other non-recurring expenses ..................    58.0     27.1       --
    Other non-cash items ............................     0.9       --       --

  Changes in operating assets and liabilities:
    Increase in accounts receivable, net ............   (15.4)   (57.3)   (24.4)
    Decrease (increase) in inventory and
      promotional merchandise, net ..................   102.2   (102.1)   (31.3)
    Increase in other assets ........................   (11.7)   (53.6)   (39.8)
    Increase (decrease) in accounts payable .........   (32.6)    14.2     12.2
    Increase in accrued income taxes ................    28.8      5.9     10.9
    Increase (decrease) in other accrued
      liabilities ...................................    59.6    (23.4)    35.1
    Increase (decrease) in other noncurrent
      liabilities ...................................   (28.3)    17.0     22.7
                                                       ------   ------   ------
      NET CASH FLOWS PROVIDED BY
        OPERATING ACTIVITIES ........................   518.0    305.4    442.5
                                                       ------   ------   ------

CASH FLOWS FROM INVESTING ACTIVITIES
  Capital expenditures ..............................  (203.2)  (192.2)  (180.9)
  Acquisition of businesses, net of
    acquired cash ...................................   (18.5)   (16.0)  (180.5)
  Purchases of long-term investments ................      --       --    (15.9)
  Proceeds from disposition of long-term
    investments .....................................     4.7      1.9      3.0
                                                       ------   ------   ------
      NET CASH FLOWS USED FOR
        INVESTING ACTIVITIES ........................  (217.0)  (206.3)  (374.3)
                                                       ------   ------   ------

CASH FLOWS FROM FINANCING ACTIVITIES
  Increase (decrease) in short-term debt, net .......     0.6     (0.1)    (0.6)
  Proceeds from issuance of long-term debt, net .....   247.2     24.5       --
  Repayments of long-term debt ......................  (256.6)   (30.1)    (6.8)
  Net proceeds from employee stock
    transactions ....................................     7.7     13.3     14.0
  Payments to acquire treasury stock ................   (49.7)    (0.1)   (23.6)
  Dividends paid ....................................   (71.0)   (71.0)   (70.9)
                                                       ------   ------   ------
      NET CASH FLOWS USED FOR
        FINANCING ACTIVITIES ........................  (121.8)   (63.5)   (87.9)
                                                       ------   ------   ------

Effect of Exchange Rate Changes on Cash
  and Cash Equivalents ..............................    21.0     (9.2)    (7.5)
                                                       ------   ------   ------
  NET INCREASE (DECREASE) IN CASH AND
    CASH EQUIVALENTS ................................   200.2     26.4    (27.2)
  CASH AND CASH EQUIVALENTS AT BEGINNING
    OF YEAR .........................................   346.7    320.3    347.5
                                                       ------   ------   ------
  CASH AND CASH EQUIVALENTS AT END OF YEAR ..........  $546.9   $346.7   $320.3
                                                       ======   ======   ======

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
  INFORMATION (SEE ALSO NOTE 17)
  Cash paid during the year for:
    Interest ........................................  $ 17.6   $ 26.7   $ 29.2
                                                       ======   ======   ======
    Income Taxes ....................................  $120.5   $176.6   $163.8
                                                       ======   ======   ======

See notes to consolidated financial statements.

F-7

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, 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, Donna Karan and Kate Spade 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.

Certain amounts in the consolidated financial statements of prior years have been reclassified to conform to current year presentation for comparative purposes.

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:

YEAR ENDED JUNE 30

                                                   2002       2001       2000
                                                 --------   --------   --------
                                                          (IN MILLIONS,
                                                      EXCEPT PER SHARE DATA)
NUMERATOR:
Net earnings before accounting change .........  $  212.5   $  307.4   $  314.1
Preferred stock dividends .....................     (23.4)     (23.4)     (23.4)
                                                 --------   --------   --------
Net earnings attributable to common stock
  before accounting change ....................     189.1      284.0      290.7
Cumulative effect of a change in
  accounting principle, net of tax ............     (20.6)      (2.2)        --
                                                 --------   --------   --------
Net earnings attributable to common stock .....  $  168.5   $  281.8   $  290.7
                                                 ========   ========   ========

DENOMINATOR:
Weighted average common shares
  outstanding - Basic .........................     238.2      238.4      237.7
Effect of dilutive securities: Stock options ..       2.9        3.8        4.8
                                                 --------   --------   --------
Weighted average common shares
  outstanding - Diluted .......................     241.1      242.2      242.5
                                                 ========   ========   ========

BASIC NET EARNINGS PER COMMON SHARE:
Net earnings before accounting change .........  $    .79   $   1.19   $   1.22
Cumulative effect of a change in
  accounting principle, net of tax ............      (.08)      (.01)        --
                                                 --------   --------   --------
Net earnings ..................................  $    .71   $   1.18   $   1.22
                                                 ========   ========   ========

DILUTED NET EARNINGS PER COMMON SHARE:
Net earnings before accounting change .........  $    .78   $   1.17   $   1.20
Cumulative effect of a change in
  accounting principle, net of tax ............      (.08)      (.01)        --
                                                 --------   --------   --------
Net earnings ..................................  $    .70   $   1.16   $   1.20
                                                 ========   ========   ========

F-8

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

As of June 30, 2002, 2001 and 2000, options to purchase 12.1 million, 10.5 million and 7.2 million shares, respectively, of Class A Common Stock were not included in the computation of diluted EPS because the exercise prices of those options were greater than the average market price of the common stock and their inclusion would be anti-dilutive. The options were still outstanding at the end of the applicable periods.

CASH AND CASH EQUIVALENTS

Cash and cash equivalents include $426.2 million and $232.2 million of short-term time deposits at June 30, 2002 and 2001, 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 customer deductions of $30.6 million and $26.8 million as of June 30, 2002 and 2001, 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 $46.0 million of unrealized translation gains and $38.0 million of unrealized translation losses in fiscal 2002 and 2001, 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 based on changes in the time-value of the options for the reporting period.

The accompanying consolidated statements of earnings include net exchange losses of $6.8 million, net exchange gains of $9.2 million and net exchange losses of $4.3 million in fiscal 2002, 2001 and 2000, respectively.

INVENTORY AND PROMOTIONAL MERCHANDISE

Inventory and promotional merchandise only includes inventory considered saleable or usable in future periods, and is stated at the lower of cost or fair-market value, 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.

JUNE 30

                                                         2002    2001
                                                        ------  ------
                                                        (IN MILLIONS)
Inventory and promotional merchandise consists of:
   Raw materials .....................................  $117.5  $172.9
   Work in process ...................................    27.0    24.4
   Finished goods ....................................   272.2   308.0
   Promotional merchandise ...........................   127.8   125.0
                                                        ------  ------
                                                        $544.5  $630.3
                                                        ======  ======

F-9

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment is 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.

JUNE 30

                                                      2002      2001
                                                    --------  --------
                                                       (IN MILLIONS)
Land .............................................  $   13.0  $   12.7
Buildings and improvements .......................     144.0     135.7
Machinery and equipment ..........................     611.7     563.2
Furniture and fixtures ...........................      86.1      77.5
Leasehold improvements ...........................     447.2     311.2
                                                    --------  --------
                                                     1,302.0   1,100.3
Less accumulated depreciation and amortization ...     721.3     571.6
                                                    --------  --------
                                                    $  580.7  $  528.7
                                                    ========  ========

Depreciation and amortization of property, plant and equipment was $140.5 million, $112.1 million and $90.3 million in fiscal 2002, 2001 and 2000, respectively.

GOODWILL AND OTHER INTANGIBLE ASSETS

Effective July 1, 2001, the Company adopted Statement of Financial Accounting Standards ("SFAS") No. 141, "Business Combinations", and SFAS No. 142, "Goodwill and Other Intangible Assets". These statements established financial accounting and reporting standards for acquired goodwill and other intangible assets. Specifically, the standards address how acquired intangible assets should be accounted for both at the time of acquisition and after they have been recognized in the financial statements. The provisions of SFAS No. 141 apply to all business combinations initiated after June 30, 2001. In accordance with SFAS No. 142, intangible assets, including purchased goodwill, must be evaluated for impairment. Those intangible assets that will continue to be classified as goodwill or as other intangibles with indefinite lives are no longer amortized.

In accordance with SFAS No. 142, the Company completed its transitional impairment testing of intangible assets during the first quarter of fiscal 2002. That effort, and preliminary assessments of the Company's identifiable intangible assets, indicated that little or no adjustment would be required upon adoption of this pronouncement. The impairment testing is performed in two steps: (i) the Company determines impairment by comparing the fair value of a reporting unit with its carrying value, and (ii) if there is an impairment, the Company measures the amount of impairment loss by comparing the implied fair value of goodwill with the carrying amount of that goodwill. Subsequent to the first quarter of fiscal 2002, with the assistance of a third-party valuation firm, the Company finalized the testing of goodwill. Using conservative, but realistic, assumptions to model the Company's jane business, the Company determined that the carrying value of this unit was slightly greater than the derived fair value, indicating an impairment in the recorded goodwill. To determine fair value, the Company relied on three valuation models: guideline public companies, acquisition analysis and discounted cash flow. For goodwill valuation purposes only, the revised fair value of this unit was allocated to the assets and liabilities of the business unit to arrive at an implied fair value of goodwill, based upon known facts and circumstances, as if the acquisition occurred currently. This allocation resulted in a write-down of recorded goodwill in the amount of $20.6 million, which has been reported as the cumulative effect of a change in accounting principle, as of July 1, 2001, in the accompanying consolidated statements of earnings. On a product category basis, this write-down would have primarily impacted the Company's makeup category.

During fiscal 2002, the Company recorded a goodwill impairment charge related to its Gloss.com business as a component of its restructuring expense. See Note 5 "Restructuring and Other Non-Recurring Expenses".

F-10

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following table presents adjusted net earnings and earnings per share data restated to include the retroactive impact of the adoption of SFAS No. 142.

YEAR ENDED JUNE 30

                                                       2002      2001      2000
                                                     -------   -------   -------
(IN MILLIONS, EXCEPT PER SHARE DATA)


Reported Net Earnings before Accounting Change ....  $ 212.5   $ 307.4   $ 314.1
  Cumulative effect of a change in
    accounting principle, net of tax ..............    (20.6)     (2.2)       --
                                                     -------   -------   -------
  Net Earnings ....................................    191.9     305.2     314.1

  Preferred stock dividends .......................     23.4      23.4      23.4
                                                     -------   -------   -------
Reported Net Earnings Attributable to
  Common Stock ....................................    168.5     281.8     290.7
  Add back:
  Goodwill amortization, net of tax ...............       --      13.4      11.1
                                                     -------   -------   -------

Adjusted Net Earnings .............................  $ 168.5   $ 295.2   $ 301.8
                                                     =======   =======   =======

BASIC NET EARNINGS PER COMMON SHARE:
  Reported net earnings attributable to
    common stock before accounting change .........  $   .79   $  1.19   $  1.22
  Cumulative effect of a change in
    accounting principle, net of tax ..............     (.08)     (.01)       --
                                                     -------   -------   -------
  Net earnings attributable to common stock .......      .71      1.18      1.22
  Goodwill amortization, net of tax ...............       --       .06       .05
                                                     -------   -------   -------

  Adjusted net earnings attributable to
    common stock ..................................  $   .71   $  1.24   $  1.27
                                                     =======   =======   =======

DILUTED NET EARNINGS PER COMMON SHARE:
  Reported net earnings attributable to
    common stock before accounting change .........  $   .78   $  1.17   $  1.20
  Cumulative effect of a change in
    accounting principle, net of tax ..............     (.08)     (.01)       --
                                                     -------   -------   -------
  Net earnings attributable to common stock .......      .70      1.16      1.20
  Goodwill amortization, net of tax ...............       --       .06       .04
                                                     -------   -------   -------

  Adjusted net earnings attributable to
    common stock ..................................  $   .70   $  1.22   $  1.24
                                                     =======   =======   =======

Weighted average common shares outstanding:

  Basic ...........................................    238.2     238.4     237.7
  Diluted .........................................    241.1     242.2     242.5

F-11

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

GOODWILL

The change in the carrying amount of goodwill is as follows:

YEAR ENDED
JUNE 30, 2002
(IN MILLIONS)

Net balance as of June 30, 2001 .....................................  $699.7
   Goodwill impairment loss upon adoption of new
     accounting principle ...........................................   (20.6)
   Restructuring write-off of Gloss.com acquisition goodwill ........   (20.1)
   Goodwill acquired during the period ..............................    16.6
                                                                       ------
Net balance as of June 30, 2002 .....................................  $675.6
                                                                       ======

OTHER INTANGIBLE ASSETS

Other intangible assets consist of the following:

                                                     JUNE 30, 2002
                                    --------------------------------------------
                                                     (IN MILLIONS)
                                    GROSS CARRYING     ACCUMULATED     TOTAL NET
                                         VALUE        AMORTIZATION    BOOK VALUE
                                    --------------    ------------    ----------
         Licensing agreements .....     $ 15.0           $  6.2         $  8.8
         Trademarks and other .....       15.2              6.7            8.5
         Patents ..................        1.6              0.5            1.1
                                        ------           ------         ------
      Total .......................     $ 31.8           $ 13.4         $ 18.4
                                        ======           ======         ======

Pursuant to the adoption of SFAS No. 142 and effective July 1, 2001, trademarks have been classified as indefinite lived assets and are no longer amortized. The cost of other intangible assets is amortized on a straight-line basis over their estimated useful lives. The aggregate amortization expense related to amortizable intangible assets for the year ended June 30, 2002 was $1.5 million.

LONG-LIVED ASSETS

In accordance with 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-12

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

ACCUMULATED OTHER COMPREHENSIVE INCOME

The components of accumulated other comprehensive income (loss) ("OCI") included in the accompanying consolidated balance sheets consist of the following:

YEAR ENDED JUNE 30

                                                    2002       2001       2000
                                                   ------     ------     ------
                                                          (IN MILLIONS)

Net unrealized investment gains, beginning
  of year .......................................  $  2.9     $ 13.9      $ 6.1
Unrealized investment gains (losses) ............    (5.0)     (18.3)      13.0
Provision for deferred income taxes .............     2.0        7.3       (5.2)
                                                   ------     ------      -----
Net unrealized investment gains (losses),
  end of year ...................................    (0.1)       2.9       13.9
                                                   ------     ------      -----
Net derivative instruments, beginning of year ...    (2.0)        --         --
Gain (loss) on derivative instruments ...........   (16.1)       8.8         --
Provision for deferred income taxes on
  gain (loss) ...................................     5.5       (3.1)        --
Reclassification to earnings during the year ....     5.3      (12.0)        --
Provision for deferred income taxes
  on reclassification ...........................    (1.8)       4.3         --
                                                   ------     ------      -----
Net derivative instruments, end of year .........    (9.1)      (2.0)        --
                                                   ------     ------      -----
Net minimum pension liability adjustments,
  beginning of year .............................   (12.4)        --         --
Minimum pension liability adjustments ...........   (11.6)     (19.4)        --
Provision for deferred income taxes .............     3.7        7.0         --
                                                   ------     ------      -----
Net minimum pension liability adjustments,
  end of year ...................................   (20.3)     (12.4)        --
                                                   ------     ------      -----

Cumulative translation adjustments,
  beginning of year .............................  (109.0)     (71.0)     (50.4)
Translation adjustments .........................    46.0      (38.0)     (20.6)
                                                   ------     ------      -----
Cumulative translation adjustments,
  end of year ...................................   (63.0)    (109.0)     (71.0)
                                                   ------     ------      -----

Accumulated other comprehensive income (loss) ... ($ 92.5)   ($120.5)    ($57.1)
                                                   ======     ======      =====

The $9.1 million, net of tax, derivative instruments loss recorded in OCI at June 30, 2002 related to forward contracts that the Company estimates will be classified to earnings as losses during the next twelve months assuming exchange rates at the time of settlement are equal to the forward rates as of June 30, 2002. The Company believes these losses would be offset by the effects of exchange rate movements on the respective underlying transactions for which the hedges are intended. With regard to interest rate contracts, upon repayment of the term loan in February 2002 and the termination of interest rate swaps and options, losses deferred in OCI were reclassified to earnings. Those losses were substantially offset by deferred gains from previously terminated interest rate swaps.

REVENUE RECOGNITION

Generally, 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. As a percent of gross sales, returns were 4.9% in fiscal 2002, 4.9% in fiscal 2001 and 4.3% in fiscal 2000.

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 $1,326.2 million, $1,255.3 million and $1,195.8 million in fiscal 2002, 2001 and 2000, respectively. These amounts include expenses relating to purchase with purchase and gift with purchase promotions that are now reflected in net sales and cost of sales due to a change in generally accepted accounting principles. Advertising and promotional expenses included in operating expenses were $1,122.0 million, $1,060.8 million and $1,003.4 million in fiscal 2002, 2001 and 2000, respectively.

F-13

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

RESEARCH AND DEVELOPMENT

Research and development costs, which amounted to $61.3 million, $57.3 million and $53.8 million in fiscal 2002, 2001 and 2000, 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 $16.5 million, $16.0 million and $15.5 million in fiscal 2002, 2001 and 2000, respectively, have been charged to income. Such payments were 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 was fully amortized in November 2000. In fiscal 2001 and 2000, $6.6 million and $17.7 million, respectively, were amortized as charges 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 "Stock Programs".

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.

For the fiscal year ended June 30, 2002, the Company's three largest customers accounted for 25% of net sales. No customer accounted for more than 10% of the Company's net sales during 2002. One department store group accounted for 11% of the Company's net sales in fiscal years ended 2001 and 2000. In the same years, another department store group accounted for 10% of the Company's net sales.

Additionally, as of June 30, 2002, the Company's three largest customers accounted for 28% of its outstanding accounts receivable.

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.

DERIVATIVE FINANCIAL INSTRUMENTS

Effective July 1, 2000, the Company adopted SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities", as amended by SFAS No. 138, "Accounting for Certain Derivative Instruments and Certain Hedging Activities". These statements established accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities. SFAS No. 133, as amended, requires the recognition of all derivative instruments as either assets or liabilities in the statement of financial position measured at fair value.

In accordance with the provisions of SFAS No. 133, as amended, the Company recorded a non-cash charge to earnings of $2.2 million, after tax, to reflect the change in time-value from the dates of the derivative instruments' inception through the date of transition (July 1, 2000). This charge is reflected as the cumulative effect of a change in accounting principle in fiscal 2001 in the accompanying consolidated statements of earnings.

F-14

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

RECENTLY ISSUED ACCOUNTING STANDARDS

Effective January 1, 2002, the Company adopted the Emerging Issues Task Force ("EITF") Issue No. 01-9, "Accounting for Consideration Given by a Vendor to a Customer", which codified and reconciled the following EITF Issues: Issue No. 00-14, "Accounting for Certain Sales Incentives", Issue No. 00-22, "Accounting for Points and Certain Other Time-Based or Volume-Based Sales Incentive Offers, and Offers for Free Products or Services to be Delivered in the Future" and Issue No. 00-25, "Vendor Income Statement Characterization of Consideration Paid to a Reseller of the Vendor's Products". Issue No. 00-14 addressed when sales incentives and discounts should be recognized, as well as where the related revenues and expenses should be classified in the financial statements. Upon adoption of this Issue, the Company reclassified revenues generated from purchase with purchase activities as sales and costs of purchase with purchase and gift with purchase activities as cost of sales, which were previously reported net as operating expenses. Operating income has remained unchanged by this adoption. These reclassifications have been reported in the accompanying consolidated statements of earnings retroactively for all periods reported.

In August 2001, the Financial Accounting Standards Board issued SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets". This statement addresses financial accounting and reporting for the impairment or disposal of long-lived assets. SFAS No. 144 will be effective for financial statements of fiscal years beginning after December 15, 2001. The Company will adopt this statement for the fiscal year ending June 30, 2003 and does not anticipate that it will have a material impact on the Company's consolidated financial results.

In June 2002, the Financial Accounting Standards Board issued SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities". This statement covers restructuring type activities beginning with plans initiated after December 31, 2002. Should the Company enter into activities covered by this standard after that date, the provisions of SFAS No. 146 would be applied. As a result of this standard, there is no impact on the Company's consolidated financial position or results of operations for the periods presented.

NOTE 3 -- PUBLIC OFFERINGS

During October 2001, a member of the Lauder family sold 5,000,000 shares of Class A Common Stock in a registered public offering. The Company did not receive any proceeds from the sale of these shares.

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

NOTE 4 -- ACQUISITION OF BUSINESSES

At various times during fiscal 2002, 2001 and 2000, the Company acquired businesses engaged in the wholesale distribution and retail sale of Aveda products, as well as other products, in the United States and other countries. In fiscal 2002, the Company purchased an Aveda wholesale distributor business in Korea and bought out the minority interest of its Aveda joint venture in the United Kingdom. The Company also bought out the minority interest of its joint venture in Chile.

In fiscal 2001, the Company purchased a wholesale distributor business in Israel, a majority interest of the wholesale distributor business in Chile and created a joint venture in Greece in which the Company owns a controlling majority interest.

In June 2000, the Company acquired, for cash, a controlling 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.

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.

F-15

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The aggregate purchase price for these transactions, which includes acquisition costs, was approximately $18.5 million, $16.0 million, and $186.6 million in fiscal 2002, 2001 and 2000, respectively, and each transaction was accounted for using the purchase method of accounting. Accordingly, the results of operations for each of the acquired businesses are included in the accompanying consolidated financial statements commencing with its date of original acquisition. Pro forma results of operations, as if each of such businesses had been acquired as of the beginning of the year of acquisition, have not been presented, as the impact on the Company's consolidated financial results would not have been material.

NOTE 5 -- RESTRUCTURING AND OTHER NON-RECURRING EXPENSES

During the fourth quarter of fiscal 2002, the Company recorded a restructuring related to repositioning certain businesses as part of its ongoing efforts to drive long-term growth and increase profitability. The restructuring focused on cost reduction opportunities related to the Internet, supply chain, globalization of the organization and distribution channel refinements. The Company has committed to a defined plan of action, which resulted in an aggregate pre-tax charge of $117.4 million, of which $59.4 million is cash related. On an after-tax basis, the aggregate charge was $76.9 million, equal to $.32 per diluted share.

Specifically, the charge includes the following:

o INTERNET. In an effort to achieve strategic objectives, reduce costs and improve profitability, the Company outsourced Gloss.com platform development and maintenance efforts to a third-party provider. Additionally, Gloss.com closed its San Francisco facility and consolidated its operations in New York. As a result, included in the charge is a $23.9 million provision for restructuring the Gloss.com operations, including benefits and severance packages for 36 employees as well as asset write-offs. The Company also took a $20.1 million charge to write-off the related Gloss.com acquisition goodwill.

o SUPPLY CHAIN. Building on previously announced supply chain initiatives, the Company restructured certain manufacturing, distribution, research and development, information systems and quality assurance operations in the United States, Canada and Europe, which included benefits and severance packages for 110 employees. A charge of $23.7 million was recorded related to this effort.

o GLOBALIZATION OF ORGANIZATION. The Company continued to implement its previously announced transition to a global brand structure designed to streamline the decision making process and increase innovation and speed-to-market. The next phase of this transition entailed eliminating duplicate functions and responsibilities, which resulted in charges for benefits and severance for 122 employees. The Company recorded a charge of $27.1 million associated with these efforts.

o DISTRIBUTION. The Company evaluated areas of distribution relative to its financial targets and will focus its resources on the most productive sales channels and markets. As a result, the Company closed its operations in Argentina and the remaining customers will be serviced by the Company's Chilean affiliate. The Company is also closing all remaining in-store "tommy's shops" and other select points of distribution. The Company recorded a $22.6 million provision related to these actions, which included benefits and severance for 85 employees.

F-16

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Following is a summary of the charges as recorded in the consolidated statement of earnings for fiscal 2002:

                                                    RESTRUCTURING
                                             --------------------------
(IN MILLIONS)                                 NET    COST OF  OPERATING
                                             SALES    SALES   EXPENSES    TOTAL
                                             -----   -------  ---------  ------
Internet ..................................  $  --     $ --    $ 44.0    $ 44.0
Supply Chain ..............................     --       --      23.7      23.7
Globalization of Organization .............     --       --      27.1      27.1
Distribution ..............................    6.2      0.8      15.6      22.6
                                             -----     ----    ------    ------
TOTAL CHARGE ..............................  $ 6.2     $0.8    $110.4     117.4
                                                       ====    ======
Tax effect ................................                               (40.5)
                                                                         ------
NET CHARGE ................................                              $ 76.9
                                                                         ======

The restructuring charge was recorded in other accrued liabilities or, where applicable, as a reduction of the related asset. During fiscal 2002, $9.3 million related to this restructuring was paid. As of June 30, 2002, the restructuring accrual balance was $54.1 million and the Company expects to settle a majority of the remaining obligations by the end of fiscal 2003 with certain additional payments made ratably through fiscal 2006.

During the fourth quarter of fiscal 2001, the Company recorded one-time charges for restructuring and other non-recurring expenses related to repositioning certain businesses as part of the Company's ongoing efforts to drive long-term growth and increase profitability. The restructuring and other non-recurring expenses focused on four areas: product fixtures for the jane brand; in-store "tommy's shops"; information systems and other assets; and global brand reorganization. The Company committed to a defined plan of action, which resulted in an aggregate pre-tax charge of $63.0 million, of which $35.9 million is cash related. On an after-tax basis, the aggregate charge was $40.3 million, equal to $.17 per diluted share.

Specifically, the charge included the following:

o jane. jane switched from its traditional wall displays to a carded program. The charge included a $16.1 million write-down of existing jane product fixtures and the return of uncarded product from virtually all of the 13,000 distribution outlets in the United States.

o "tommy's shops". The Company restructured the in-store "tommy's shops" to focus on the most productive locations and decided to close certain shops that underperformed relative to expectations. As a result, the Company recorded a $6.3 million provision for the closing of 86 under-performing in-store "tommy's shops", located in the United States, and for related product returns.

o INFORMATION SYSTEMS AND OTHER ASSETS. In response to changing technology and the Company's new strategic direction, the charge included a $16.2 million provision for costs associated with the reevaluation of supply chain systems that the Company no longer utilized and with the elimination of unproductive assets related to the change to standard financial systems.

o GLOBAL BRAND REORGANIZATION. The Company recorded $20.8 million related to benefits and severance packages for 75 management employees who were affected by the reconfiguration to a global brand structure and another $3.6 million related to infrastructure costs.

F-17

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Following is a summary of the charges as recorded in the consolidated statement of earnings for fiscal 2001:

                                         RESTRUCTURING
                                  --------------------------
                                                                OTHER
                                                                 NON-
(IN MILLIONS)                      NET    COST OF  OPERATING  RECURRING
                                  SALES    SALES    EXPENSES  EXPENSES    TOTAL
                                  -----   -------  ---------  ---------   -----
jane ...........................  $ 5.7     $1.5      $ 4.8     $ 4.1     $16.1
"tommy's shops" ................    2.3     (0.4)       4.4        --       6.3
Information systems and
  other assets .................     --       --        4.6      11.6      16.2
Global brand reorganization ....     --       --       23.8       0.6      24.4
                                  -----     ----      -----     -----     -----
TOTAL CHARGE ...................  $ 8.0     $1.1      $37.6     $16.3      63.0
                                  =====     ====      =====     =====
Tax effect .....................                                          (22.7)
                                                                          -----
NET CHARGE .....................                                          $40.3
                                                                          =====

The restructuring charge was recorded in other accrued liabilities or as a reduction of fixed assets. During fiscal 2001, $0.7 million was paid and through June 30, 2002 an additional $26.7 million was paid. As of June 30, 2002, the remaining obligation was $7.1 million, the majority of which the Company expects to settle through the end of fiscal 2003 with remaining payments made ratably through fiscal 2004.

NOTE 6 -- INCOME TAXES

The provision for income taxes is comprised of the following:

YEAR ENDED JUNE 30

                                            2002        2001        2000
                                           ------      ------      ------
                                                   (IN MILLIONS)
Current:
    Federal ..........................     $ 40.7      $ 74.0      $ 93.9
    Foreign ..........................       89.8        87.6        82.4
    State and local ..................        6.5         7.7        13.8
                                           ------      ------      ------
                                            137.0       169.3       190.1
                                           ------      ------      ------

Deferred:
    Federal ..........................      (13.2)        3.7        (0.2)
    Foreign ..........................       (8.9)        0.5        (4.1)
    State and local ..................       (0.5)        0.5        (1.2)
                                           ------      ------      ------
                                            (22.6)        4.7        (5.5)
                                           ------      ------      ------
                                           $114.4      $174.0      $184.6
                                           ======      ======      ======

F-18

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:

YEAR ENDED JUNE 30

                                                     2002      2001      2000
                                                    ------    ------    ------
                                                          (IN MILLIONS)

Provision for income taxes at statutory rate .....  $116.1    $169.2    $174.5
Increase (decrease) due to:
  State and local income taxes, net of
    Federal tax benefit ..........................     3.9       5.3       8.2
  Effect of foreign operations ...................    (0.9)     (2.9)    (11.7)
  Domestic royalty expense not
    deductible for U.S. tax purposes .............      --       1.6       4.0
  Other nondeductible expenses ...................     3.2       3.8       3.8
  Tax credits ....................................    (2.1)       --        --
  Other, net .....................................    (5.8)     (3.0)      5.8
                                                    ------    ------    ------
Provision for income taxes .......................  $114.4    $174.0    $184.6
                                                    ======    ======    ======

Effective tax rate ...............................    34.5%     36.0%     37.0%
                                                    ======    ======    ======

Significant components of the Company's deferred income tax assets and liabilities as of June 30, 2002 and 2001 were as follows:

                                                                 2002     2001
                                                                ------   ------
                                                                 (IN MILLIONS)
Deferred tax assets:
  Deferred compensation and other payroll related expenses ...  $ 53.3   $ 47.7
  Inventory obsolescence and other inventory
    related reserves .........................................    58.5     54.1
  Pension plan reserves ......................................    26.2     22.5
  Postretirement benefit obligations .........................    25.9     21.7
  Various accruals not currently deductible ..................    72.0     57.6
  Net operating loss carryforwards ...........................     1.5      3.8
  Other differences between tax and financial
    statement values .........................................     9.4      5.7
                                                                ------   ------
                                                                 246.8    213.1
    Valuation allowance for deferred tax assets ..............    (1.5)    (3.8)
                                                                ------   ------
      Total deferred tax assets ..............................   245.3    209.3
                                                                ------   ------

Deferred tax liabilities:
  Depreciation and amortization ..............................   (60.2)   (54.1)
  Other differences between tax and financial
    statement values .........................................      --     (2.0)
                                                                ------   ------
    Total deferred tax liabilities ...........................   (60.2)   (56.1)
                                                                ------   ------
    Total net deferred tax assets ............................  $185.1   $153.2
                                                                ======   ======

As of June 30, 2002 and 2001, the Company had current net deferred tax assets of $112.4 million and $83.1 million, respectively, which are included in prepaid expenses and other current assets in the accompanying consolidated balance sheets, and noncurrent net deferred tax assets of $72.7 million and $70.1 million, respectively.

Federal income and foreign withholding taxes have not been provided on $473.5 million, $476.4 million and $442.2 million of undistributed earnings of international subsidiaries at June 30, 2002, 2001 and 2000, 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.

F-19

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

As of June 30, 2002 and 2001, certain international subsidiaries had tax loss carryforwards for local tax purposes of approximately $10.2 million and $21.4 million, respectively. With the exception of $3.9 million of losses with an indefinite carryforward period as of June 30, 2002, these losses expire at various dates through fiscal 2008. Deferred tax assets in the amount of $1.5 million and $3.8 million as of June 30, 2002 and 2001, respectively, have been recorded to reflect the tax benefits of the losses not utilized to date. A full valuation allowance has been provided since, in the opinion of management, it is more likely than not that the deferred tax assets will not be realized.

Earnings before income taxes and minority interest include amounts contributed by the Company's international operations of $283.4 million, $307.2 million and $281.2 million for fiscal 2002, 2001 and 2000, respectively.

NOTE 7 -- OTHER ACCRUED LIABILITIES

Other accrued liabilities consist of the following:

JUNE 30

                                                         2002      2001
                                                        ------    ------
                                                          (IN MILLIONS)
Advertising and promotional accruals ...............    $213.5    $157.0
Employee compensation ..............................     169.9     182.6
Restructuring ......................................      61.2      35.2
Other ..............................................     182.0     157.3
                                                        ------    ------
                                                        $626.6    $532.1
                                                        ======    ======

NOTE 8 -- DEBT

The Company's short-term and long-term debt and available financing consist of the following:

                                                       DEBT AT               AVAILABLE FINANCING AT
                                                       JUNE 30                      JUNE 30
                                                  ----------------    ------------------------------------
                                                                         COMMITTED           UNCOMMITTED
                                                                      ----------------    ----------------
                                                   2002      2001      2002      2001      2002      2001
                                                  ------    ------    ------    ------    ------    ------
                                                   (IN MILLIONS)                 (IN MILLIONS)
Commercial paper with an average
  interest rate of 1.81% and 3.96%,
  respectively ................................   $130.0    $181.0    $   --    $   --    $620.0    $569.0
6% Senior Notes, due January 15, 2012,
  with an effective yield of 6.062% ...........    248.9        --        --        --        --        --
Unsecured notes payable, due
  February 1, 2005, with an effective
  interest rate of 5.13% ......................       --     200.0        --        --        --        --
2% Japan loan payable, due in installments
  through April 2003 ..........................      5.8      11.3        --        --        --        --
1.45% Japan loan payable, due on
  March 28, 2006 ..............................     25.0      24.2        --        --        --        --
Other short-term borrowings ...................      0.8       0.2        --        --      22.9      30.4
Revolving credit facility .....................       --        --     400.0     400.0        --        --
Shelf registration for debt securities ........       --        --        --        --     150.0     400.0
                                                  ------    ------    ------    ------    ------    ------
                                                   410.5     416.7    $400.0    $400.0    $792.9    $999.4
                                                                      ======    ======    ======    ======
Less current maturities .......................      6.6       5.8
                                                  ------    ------
                                                  $403.9    $410.9
                                                  ======    ======

F-20

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

In January 2002, the Company issued and sold $250.0 million of 6% Senior Notes due 2012 ("6% Senior Notes") in a public offering. The 6% Senior Notes were priced at 99.538% with a yield of 6.062%. Interest payments are required to be made semi-annually on January 15 and July 15 of each year. The first payment was made on July 15, 2002. The primary portion of the net proceeds of the offering was used to repay a $200.0 million term loan. The remainder was used to repay a portion of the outstanding commercial paper.

The Company maintains uncommitted 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 2002 and 2001, the monthly average amount outstanding was approximately $12.9 million and $18.6 million, respectively, and the annualized monthly weighted average interest rate incurred was approximately 4.1% and 6.5%, respectively.

During fiscal 1998, the Company entered into a 2% loan payable in Japan. Principal repayments of 350.0 million yen, approximately $2.9 million at current rates, will be made semi-annually through 2003.

Effective June 28, 2001, the Company entered into a new five-year $400.0 million revolving credit facility, expiring on June 28, 2006, which includes an annual fee of .07% on the total commitment. The new facility replaced a five-year $400.0 million revolving credit facility entered into in July 1996. The 1996 facility had an annual fee of .06% on the total commitment. At June 30, 2002 and 2001, the Company was in compliance with all related financial and other restrictive covenants, including limitations on indebtedness and liens.

Commercial paper is classified as long-term debt based upon the Company's intent and ability to refinance maturing commercial paper on a long-term basis. It is the Company's policy to maintain backup facilities to support the commercial paper program and its classification as long-term debt.

NOTE 9 -- FINANCIAL INSTRUMENTS

DERIVATIVE FINANCIAL INSTRUMENTS

The Company addresses certain financial exposures through a controlled program of risk management that includes the use of derivative financial instruments. The Company primarily enters into foreign currency forward exchange contracts and foreign currency options to reduce the effects of fluctuating foreign currency exchange rates. The Company, if necessary, enters into interest rate swaps and options to manage the effects of interest rate movements on the Company's aggregate liability portfolio. The Company categorizes these instruments as entered into for purposes other than trading.

All derivatives are recognized on the balance sheet at their fair value. On the date the derivative contract is entered into, the Company designates the derivative as (i) a hedge of the fair value of a recognized asset or liability or of an unrecognized firm commitment ("fair value" hedge), (ii) a hedge of a forecasted transaction or of the variability of cash flows to be received or paid related to a recognized asset or liability ("cash flow" hedge), (iii) a foreign-currency fair-value or cash-flow hedge ("foreign currency" hedge), (iv) a hedge of a net investment in a foreign operation, or (v) "held for trading" ("trading" instruments). Changes in the fair value of a derivative that is highly effective as (and that is designated and qualifies as) a fair-value hedge, along with the loss or gain on the hedged asset or liability that is attributable to the hedged risk (including losses or gains on firm commitments), are recorded in current-period earnings. Changes in the fair value of a derivative that is highly effective as (and that is designated and qualifies as) a cash-flow hedge are recorded in other comprehensive income, until earnings are affected by the variability of cash flows (e.g., when periodic settlements on a variable-rate asset or liability are recorded in earnings). Changes in the fair value of derivatives that are highly effective as (and that are designated and qualify as) foreign-currency hedges are recorded in either current-period earnings or other comprehensive income, depending on whether the hedge transaction is a fair-value hedge (e.g., a hedge of a firm commitment that is to be settled in a foreign currency) or a cash-flow hedge (e.g., a foreign-currency-denominated forecasted transaction). If, however, a derivative is used as a hedge of a net investment in a foreign operation, its changes in fair value, to the extent effective as a hedge, are recorded in accumulated other comprehensive income within equity. Furthermore, changes in the fair value of derivative trading instruments are reported in current-period earnings.

F-21

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The Company formally documents all relationships between hedging instruments and hedged items, as well as its risk-management objective and strategy for undertaking various hedge transactions. This process includes linking all derivatives that are designated as fair-value, cash-flow, or foreign-currency hedges to specific assets and liabilities on the balance sheet or to specific firm commitments or forecasted transactions. The Company also formally assesses, both at the hedge's inception and on an ongoing basis, whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in fair values or cash flows of hedged items. If it is determined that a derivative is not highly effective, or that it has ceased to be a highly effective hedge, the Company will be required to discontinue hedge accounting with respect to that derivative prospectively.

FOREIGN EXCHANGE RISK MANAGEMENT

The Company enters into forward exchange contracts to hedge anticipated transactions as well as receivables and payables denominated in foreign currencies for periods consistent with the Company's identified exposures. The purpose of the hedging activities is to minimize the effect of foreign exchange rate movements on costs and on the cash flows that the Company receives 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. The Company also enters into foreign currency options to hedge anticipated transactions where there is a high probability that anticipated exposures will materialize. The forward exchange contracts and foreign currency options have been designated as cash-flow hedges. As of June 30, 2002, these cash-flow hedges were highly effective, in all material respects.

As a matter of policy, the Company only enters into contracts with counterparties that have at least an "A" (or equivalent) credit rating. The counterparties to these contracts are major financial institutions. The Company does not have significant exposure to any one counterparty. 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 under these hedging contracts is remote and in any event would not be material to the Company's consolidated financial results. The contracts have varying maturities through the end of July 2003. Costs associated with entering into such contracts have not been material to the Company's consolidated financial results. The Company does not utilize derivative financial instruments for trading or speculative purposes. At June 30, 2002, we had foreign currency contracts in the form of forward exchange contracts in the amount of $227.2 million. The foreign currencies included in these contracts (notional value stated in U.S. dollars) are principally the Japanese yen ($70.7 million), Euro ($31.7 million), British pound ($26.2 million), Australian dollar ($16.0 million), Swiss franc ($11.8 million), Danish krone ($11.6 million) and Canadian dollar ($10.5 million). At June 30, 2001, we had foreign currency contracts in the form of forward exchange contracts in the amount of $148.2 million. The foreign currencies included in these contracts (notional value stated in U.S. dollars) are principally the Japanese yen ($53.9 million), Swiss franc ($28.8 million), Korean won ($18.5 million), Taiwan dollar ($13.7 million), British pound ($13.2 million), Euro ($8.5 million) and Mexican peso ($6.8 million).

INTEREST RATE RISK MANAGEMENT

In February 2002, the Company repaid its outstanding term loan, which had a floating interest rate, with the proceeds from the January 2002 public debt offering of 6% Senior Notes. As a result, the Company terminated the interest rate swaps and options that were previously outstanding to mitigate interest rate volatility. No material gain or loss resulted from the termination of those contracts. Prior to repayment of the term loan, the Company had entered into an interest rate swap agreement to exchange floating rate for fixed rate interest payments periodically over the life of the agreement. In addition, the Company had purchased interest rate options that offer similar interest rate protection. The interest rate swap and options were designated as cash-flow hedges and were highly effective through the date of termination.

Information regarding the interest rate swap and options is presented in the following table:

YEAR ENDED OR AT JUNE 30

                                                        2001
                                      ------------------------------------------
                                                            WEIGHTED AVERAGE
                                       NOTIONAL        -------------------------
 (IN MILLIONS)                          AMOUNTS        PAY RATE     RECEIVE RATE
--------------------------------------------------------------------------------
  Interest rate swap                   $  67.0           6.14%          6.32%
  Interest rate options                  133.0           6.14           6.62
--------------------------------------------------------------------------------

F-22

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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.

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 exchange and interest rate contracts:

The fair value of forwards, swaps and options is the estimated amount the Company would receive or pay to terminate the agreements.

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

JUNE 30

                                                2002                2001
                                          -----------------   -----------------
                                          CARRYING    FAIR    CARRYING     FAIR
(IN MILLIONS)                              AMOUNT    VALUE     AMOUNT     VALUE
----------------------------------------- --------   ------   --------   ------
NONDERIVATIVES
Cash and cash equivalents ...............  $546.9    $546.9    $346.7    $346.7
Long-term debt, including
  current portion .......................   410.5     415.6     416.5     418.1
Cumulative redeemable preferred stock ...   360.0     374.9     360.0     362.6
DERIVATIVES
Foreign exchange and interest
  rate contracts ........................   (14.8)    (14.8)     (2.5)     (2.5)

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. Several plans provide pension benefits based primarily on years of service and employees' earnings. In certain instances, the Company adjusts benefits in connection with international employee transfers.

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 provides for future plan benefits and maintains appropriate funded percentages. Such contribution is not less than the minimum required by the Employee Retirement Income Security Act of 1974, as amended, ("ERISA") and subsequent pension legislation 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.

F-23

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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 laws and regulations.

POSTRETIREMENT BENEFITS

The Company maintains a domestic contributory postretirement benefit plan which provides certain medical and dental benefits to eligible employees. Employees hired after January 1, 2002 will not be eligible for retiree medical benefits when they retire. 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. The cost of the Company-sponsored programs is not significant.

Certain of the Company's international subsidiaries and affiliates have postretirement plans, although most participants are covered by government-sponsored or administered programs.

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

                                                                                                                  OTHER THAN
                                                                         PENSION PLANS                           PENSION PLANS
                                                         ----------------------------------------------      --------------------
                                                                 U.S.                 INTERNATIONAL             POSTRETIREMENT
                                                         --------------------      --------------------      --------------------
(IN MILLIONS)                                              2002         2001         2002         2001         2002         2001
                                                         -------      -------      -------      -------      -------      -------
CHANGE IN BENEFIT OBLIGATION:
Benefit obligation at beginning of year ................ $ 280.4      $ 256.2      $ 131.5      $ 132.6       $ 43.2       $ 41.2
  Service cost .........................................    13.5         12.3          7.9          8.0          1.8          1.9
  Interest cost ........................................    20.6         19.7          7.2          6.7          2.9          3.0
  Plan participant contributions .......................      --           --          0.9          0.9          0.1          0.1
  Actuarial loss (gain) ................................    10.8          5.0          3.6          4.8         (1.9)        (1.0)
  Foreign currency exchange rate impact ................      --           --         13.8        (14.5)          --           --
  Benefits paid ........................................   (14.9)       (12.9)       (10.2)        (7.0)        (1.9)        (2.0)
  Plan amendments ......................................    (0.1)         0.1           --           --         (0.5)          --
  Other ................................................      --           --           --           --           --           --
                                                         -------      -------      -------      -------       ------       ------
Benefit obligation at end of year ......................   310.3        280.4        154.7        131.5         43.7         43.2
                                                         -------      -------      -------      -------       ------       ------

CHANGE IN PLAN ASSETS:
Fair value of plan assets at beginning of year .........   179.7        192.1        104.6        117.7           --           --
  Actual return on plan assets .........................    (9.5)       (17.3)        (0.9)        (6.5)          --           --
  Foreign currency exchange rate impact ................      --           --         10.5        (11.6)          --           --
  Employer contributions ...............................    46.5         17.8         11.4         10.6          1.8          1.9
  Plan participant contributions .......................      --           --          0.9          0.9          0.1          0.1
  Benefits paid from plan assets .......................   (14.9)       (12.9)       (10.2)        (6.5)        (1.9)        (2.0)
                                                         -------      -------      -------      -------       ------       ------
Fair value of plan assets at end of year ...............   201.8        179.7        116.3        104.6           --           --
                                                         -------      -------      -------      -------       ------       ------

Funded status ..........................................  (108.5)      (100.7)       (38.4)       (26.9)       (43.7)       (43.2)
Unrecognized net actuarial loss (gain) .................   104.4         69.6         37.2         24.3         (8.1)        (6.6)
Unrecognized prior service cost ........................     4.0          4.3          2.5          2.4         (0.2)         0.2
Unrecognized net transition (asset) obligation .........    (1.5)        (3.0)         0.6          0.8           --           --
                                                         -------      -------      -------      -------       ------       ------
Accrued benefit cost ...................................($   1.6)    ($  29.8)     $   1.9      $   0.6      ($ 52.0)     ($ 49.6)
                                                         =======      =======      =======      =======       ======       ======

AMOUNTS RECOGNIZED IN THE BALANCE SHEETS CONSIST OF:
  Prepaid benefit cost ................................. $  39.5      $   6.2      $  10.1      $   8.1           --           --
  Accrued benefit liability ............................   (47.3)       (46.1)       (40.1)       (28.0)     ($ 52.0)     ($ 49.6)
  Intangible asset .....................................     0.2          3.7          1.0          1.1           --           --
  Other ................................................     6.0          6.4         30.9         19.4           --           --
                                                         -------      -------      -------      -------       ------       ------
  Net amount recognized ................................($   1.6)    ($  29.8)     $   1.9      $   0.6      ($ 52.0)     ($ 49.6)
                                                         =======      =======      =======      =======       ======       ======

F-24

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                                                               OTHER THAN
                                                             PENSION PLANS                                    PENSION PLANS
                                     -------------------------------------------------------------     ----------------------------
                                                 U.S.                         INTERNATIONAL                   POSTRETIREMENT
                                     ----------------------------     ----------------------------     ----------------------------
                                      2002       2001       2000       2002       2001       2000       2002       2001       2000
                                     ------     ------     ------     ------     ------     ------     ------     ------     ------
WEIGHTED-AVERAGE ASSUMPTIONS
Pre-retirement discount rate           7.00%      7.50%      7.85%      2.75-       3.0-      3.0-       7.00%      7.50%      7.85%
                                                                        7.00%      7.25%      7.50%

Postretirement discount rate           5.75%      6.00%      6.25%        --         --         --         --         --         --

Expected return on assets              9.00%      9.00%      9.00%      4.50-      5.00-      5.00-       N/A        N/A        N/A
                                                                        8.25%      8.50%      8.25%

Rate of compensation                   4.50-      5.00-      5.50-      1.75-      2.0-       2.0-        N/A        N/A        N/A
  increase                            11.00%     11.50%     12.00%      4.00%      5.50%      6.50%

COMPONENTS OF NET PERIODIC
  BENEFIT COST (IN MILLIONS)
Service cost, net .................  $ 13.5     $ 12.3     $ 10.8     $  8.0     $  8.0     $  8.6     $  1.8     $  1.9     $  1.9
Interest cost .....................    20.6       19.7       16.9        7.2        6.7        6.3        2.9        3.0        2.8
Expected return on assets .........   (17.3)     (16.2)     (13.5)      (8.3)      (7.4)      (6.6)        --         --         --
Amortization of:
  Transition (asset) obligation ...    (1.5)      (1.4)      (1.4)       0.2        0.2        0.3         --         --         --
  Prior service cost ..............     0.4        0.4        0.4        0.2        0.2        0.3         --         --         --
  Actuarial loss (gain) ...........     2.6        1.1        1.3        1.0        0.9        1.2       (0.4)      (0.2)        --
  Other ...........................      --         --        0.8         --         --         --         --         --         --
                                     ------     ------     ------     ------     ------     ------     ------     ------     ------
Net periodic benefit cost .........  $ 18.3     $ 15.9     $ 15.3     $  8.3     $  8.6     $ 10.1     $  4.3     $  4.7     $  4.7
                                     ======     ======     ======     ======     ======     ======     ======     ======     ======

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 2002 would have had the following effects:

                                    ONE-PERCENTAGE-POINT    ONE-PERCENTAGE-POINT
(IN MILLIONS)                             INCREASE                DECREASE
                                    --------------------    --------------------
Effect on total service
  and interest costs                        $0.6                   ($0.5)
                                            ----                   -----
Effect on postretirement
  benefit obligations                       $4.8                   ($4.6)
                                            ----                   -----

The projected benefit obligation, accumulated benefit obligation and fair value of plan assets for the Company's pension plans at June 30 are as follows:

                                                               PENSION PLANS
                                       -------------------------------------------------------------
                                       RETIREMENT GROWTH
                                            ACCOUNT             RESTORATION          INTERNATIONAL
                                       -----------------     -----------------     -----------------
(IN MILLIONS)                           2002       2001       2002       2001       2002       2001
                                       ------     ------     ------     ------     ------     ------
Projected Benefit Obligation .......   $244.7     $216.6     $ 65.6     $ 63.8     $154.7     $131.5
Accumulated Benefit Obligation .....    191.5      165.1       47.3       46.0      127.9      107.8
Fair Value of Plan Assets ..........    201.8      179.7         --         --      116.3      104.6

F-25

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

International pension plans with accumulated benefit obligations in excess of the plans' assets had aggregate projected benefit obligations of $113.3 million and $92.9 million, aggregate accumulated benefit obligations of $97.2 million and $79.0 million and aggregate fair value of plan assets of $66.3 million and $58.0 million at June 30, 2002 and 2001, respectively.

401(K) SAVINGS PLAN (U.S.)

The Company's 401(k) Savings Plan ("Savings Plan") is a contributory defined contribution plan covering substantially all regular U.S. employees who have completed the hours and service requirements, as defined by the plan document. Effective January 1, 2002, regular full-time employees are eligible to participate in the Plan on the first day of the second month following their date of hire. The Savings Plan is subject to the applicable provisions of ERISA. The Company matches a portion of the participant's contributions after one year of service under a predetermined formula based on the participant's contribution level and years of service. The Company's contributions were approximately $6.7 million for the fiscal years ended June 30, 2002 and 2001, and $5.8 million in fiscal 2000. Shares of the Company's Class A Common Stock are not an investment option in the Savings Plan and the Company does not use such shares to match participants' contributions.

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 and outside directors. The amounts included in the accompanying consolidated balance sheets under these plans were $95.7 million and $87.3 million as of June 30, 2002 and 2001, respectively. The expense for fiscal 2002, 2001 and 2000 was $11.6 million, $11.6 million and $12.3 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 health care coverage and severance benefits. Generally, the cost of providing these benefits is accrued and any incremental benefits were not material to the Company's consolidated financial results.

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

As of June 30, 2002, 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 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 events.

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.

F-26

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 13 -- COMMON STOCK

As of June 30, 2002, 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:

                                              CLASS A        CLASS B
                                             ---------      ---------
                                               (SHARES IN THOUSANDS)

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
Acquisition of treasury stock ..........          (0.9)            --
Conversion of Class B to Class A .......         189.0         (189.0)
Stock option programs ..................         806.2             --
                                             ---------      ---------
BALANCE AT JUNE 30, 2001 ...............     125,176.0      113,490.3
Acquisition of treasury stock ..........      (1,500.0)            --
Conversion of Class B to Class A .......       5,077.8       (5,077.8)
Stock option programs ..................         436.3             --
                                             ---------      ---------
BALANCE AT JUNE 30, 2002 ...............     129,190.1      108,412.5
                                             =========      =========

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 2002 Share Incentive Plan, the Fiscal 1999 Share Incentive Plan, the Fiscal 1996 Share Incentive Plan and the Non-Employee Director Share Incentive Plan (collectively, the "Plans") and, additionally, has made available stock options and share units that were, or will be, granted pursuant to these Plans and certain employment agreements. These stock-based compensation programs are described below.

Total net compensation income attributable to the granting of share units and the related decrease in value of existing share units was $0.2 million in fiscal 2002. Total net compensation expense attributable to the granting of share units and the increase in value of existing share units was $0.7 million and $1.6 million in fiscal 2001 and 2000, respectively.

F-27

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SHARE INCENTIVE PLANS

The Plans provide for the issuance of 30,750,000 shares to be awarded in the form of stock options, stock appreciation rights and other stock awards to key employees and stock options, stock awards and stock units to non-employee directors of the Company. As of June 30, 2002, 12,311,500 shares of Class A Common Stock were reserved and were 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 2,175,300, 2,709,500 and 6,252,300 shares were granted in fiscal 2002, 2001 and 2000, respectively, and share units in respect of 50,000 and 43,100 shares were granted in fiscal 2002 and 2001, respectively. During fiscal 2002, 40,700 share units were cancelled without the issuance of any shares, but the value of such units was transferred to a deferred compensation account. Generally, the stock option awards become exercisable at various times through January 2006, while the share units will be paid out in shares of Class A Common Stock at a time to be determined by the Company.

In addition to awards made by the Company, certain outstanding stock options were assumed as part of the October 1997 acquisition of Sassaby. Of the 221,200 originally issued options to acquire shares of the Company's Class A Common Stock, 15,104 were outstanding as of June 30, 2002, 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 663,000 shares of its Class A Common Stock pursuant to such agreements as of June 30, 2002. In accordance with such employment agreements, stock option awards in respect of 1,650,000 shares were granted in fiscal 2000, and approximately 900 share units were granted in fiscal 2002 and 2001, and 33,700 share units were granted in fiscal 2000. The reserve is solely for dividend equivalents on units granted pursuant to one of the agreements. Most of the stock options granted pursuant to the agreements are exercisable and expire at various times from November 2005 through July 2009. 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, 2002, 2001 and 2000, and changes during the years then ended, is presented below:

                                                  2002                           2001                         2000
                                         ---------------------------    ------------------------    -------------------------
                                                        WEIGHTED-                    WEIGHTED-                   WEIGHTED-
                                                         AVERAGE                      AVERAGE                     AVERAGE
                                                        EXERCISE                      EXERCISE                    EXERCISE
(SHARES IN THOUSANDS)                      SHARES         PRICE           SHARES       PRICE          SHARES       PRICE
---------------------------------------- ------------ --------------    ----------- ------------    ----------- -------------
Outstanding at beginning of year.......    23,393.2       $34.55          21,914.1     $33.14         15,439.1       $22.80
   Granted at fair value...............     2,175.3        39.07           2,709.5      42.80          7,902.2        50.88
   Exercised...........................      (435.4)       17.85            (806.0)     16.50         (1,188.5)       15.28
   Cancelled or Expired................      (289.6)       46.38            (424.4)     48.19           (238.7)       41.06
                                          ---------                      ---------                   ---------
Outstanding at end of year.............    24,843.5        35.10          23,393.2      34.55         21,914.1        33.14
                                          =========                      =========                   =========

Options exercisable at year-end........    13,149.5        27.59           8,497.6      21.69          4,252.4        18.86
                                          =========                      =========                   =========
Weighted-average fair value of
   options granted during the year.....   $   16.02                       $  17.01                   $   20.14
                                          =========                       ========                   =========

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.

F-28

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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:

                                                                                  YEAR ENDED JUNE 30
                                                                       -----------------------------------------
                                                                         2002(i)       2001(ii)      2000(ii)
                                                                       -----------    ----------    -----------
                                                                          (IN MILLIONS, EXCEPT PER SHARE DATA)
Net earnings.....................................    As reported         $191.9         $305.2        $314.1
                                                       Pro forma          189.2          280.8         216.5

Net earnings per common share - Basic............    As reported         $  .71         $ 1.18        $ 1.22
                                                       Pro forma            .70           1.08           .81

Net earnings per common share - Diluted..........    As reported         $  .70         $ 1.16        $ 1.20
                                                       Pro forma            .68           1.06           .79

(i) Beginning in fiscal 2002, the pro forma charge for compensation cost related to stock options granted will be recognized over the service period. The service period represents the period of time between the date of grant and the date each option becomes exercisable without consideration of acceleration provisions (E.G. retirement, change of control, ETC.).

(ii) In fiscal 2001 and 2000, the Company determined the pro forma charge for compensation cost assuming all options were immediately vested upon the date of grant.

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:

YEAR ENDED JUNE 30

                                            2002            2001           2000
                                          -------         -------        -------
Expected volatility....................     31%             31%             30%
Average expected option life...........   7 years         7 years        7 years
Average risk-free interest rate........    4.9%            5.9%            6.1%
Dividend yield.........................    .50%            .50%            .50%

Summarized information about the Company's stock options outstanding and exercisable at June 30, 2002 is as follows:

                                                       OUTSTANDING                               EXERCISABLE
                                          -------------------------------------         ----------------------------
EXERCISE                                                 AVERAGE       AVERAGE                              AVERAGE
PRICE RANGE                               OPTIONS(a)     LIFE(b)       PRICE(c)         OPTIONS(a)          PRICE(c)
-------------------------------------------------------------------------------         ----------------------------
$2.065   to  $3.10                            15.1         5.3          $ 3.08               15.1           $ 3.08
$13.00   to  $20.813                       3,531.6         3.4           13.06            3,531.6            13.06
$21.313  to  $30.52                        5,960.0         4.8           23.67            5,053.1            23.18
$31.875  to  $47.625                       8,788.6         7.6           39.33            2,660.1            37.63
$48.125  to  $53.50                        6,548.2         7.1           51.81            1,889.6            52.58
                                          --------                                       --------
$2.065   to  $53.50                       24,843.5                       35.10           13,149.5            27.59
                                          ========                                       ========


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

Subsequent to June 30, 2002, the Company granted options under the terms of the Plans described above to purchase an additional 6,410,700 of the Company's Class A Common Stock with an exercise price equal to fair market value on the date of grant. In addition, subsequent to June 30, 2002 the Company granted approximately 55,100 share units to a key executive pursuant to the terms of the Fiscal 2002 Share Incentive Plan.

F-29

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 15 -- COMMITMENTS AND CONTINGENCIES

Total rental expense included in the accompanying consolidated statements of earnings was $142.8 million in fiscal 2002, $120.9 million in fiscal 2001 and $100.7 million in fiscal 2000. At June 30, 2002, the future minimum rental commitments under long-term operating leases are as follows:

YEAR ENDING JUNE 30                          (IN MILLIONS)
-------------------

2003........................................   $   98.7
2004........................................       91.6
2005........................................       79.3
2006........................................       53.6
2007........................................       46.9
Thereafter..................................      173.4
                                               --------
                                               $  543.5
                                               ========

In August 2000, an affiliate of Revlon, Inc. sued the Company and its subsidiaries in the U.S. District Court, Southern District of New York, for alleged patent infringement and related claims. Revlon alleges that five Estee Lauder products, two Origins foundations, a La Mer concealer and a jane foundation infringe its patent. Revlon is seeking, among other things, treble damages, punitive damages, equitable relief and attorneys' fees. The Company filed counterclaims, which, among other things, challenge the validity of the patent. Mediation directed by the Court took place in August 2001 and in January 2002, but did not result in resolution of the litigation. In January 2002, the Court indefinitely postponed the trial date (then set for February 2002) and established a schedule for pretrial motions. Both parties have filed summary judgment motions, and the Court is expected to schedule oral argument on the motions. The Company intends to defend the lawsuit vigorously. Although the final outcome cannot be predicted with certainty, based on legal analysis and the discovery proceedings in the litigation, management believes that the case will not have a material adverse effect on the Company's consolidated 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. Pre-trial proceedings and discovery have commenced. Court-directed mediation and related settlement discussions are continuing. The Company intends to defend the lawsuit vigorously. While no assurance can be given as to the ultimate outcome, based on preliminary investigation, management believes that the case will not have a material adverse effect on the Company's consolidated financial condition.

In 1998, the Office of the Attorney General of the State of New York (the "State") notified the Company and ten other entities that they are potentially responsible parties ("PRPs") with respect to the Blydenburgh landfill in Islip, New York. Each PRP may be jointly and severally liable for the costs of investigation and cleanup, which the State estimates to be $16 million. While the State has sued other PRPs in connection with the site, the State has not sued the Company. The Company and certain other PRPs are in discussions with the State regarding possible settlement of the matter. While no assurance can be given as to the ultimate outcome, management believes that the matter will not have a material adverse effect on the Company's consolidated financial condition.

In 1998, the State notified the Company and fifteen other entities that they are PRPs with respect to the Huntington/East Northport landfill. The cleanup costs are estimated at $20 million. No litigation has commenced. The Company and other PRPs are in discussions with the State regarding possible settlement of the matter. While no assurance can be given as to the ultimate outcome, management believes that the matter will not have a material adverse effect on the Company's consolidated financial condition.

F-30

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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 and in the aggregate, will not have a material adverse effect on the Company's business or consolidated financial results.

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. Included in accumulated other comprehensive income was an unrealized investment loss (net of deferred taxes) of $0.1 million at June 30, 2002 and an unrealized investment gain (net of deferred taxes) of $2.9 million at June 30, 2001.

NOTE 17 -- STATEMENT OF CASH FLOWS

SUPPLEMENTAL DISCLOSURE OF SIGNIFICANT NON-CASH TRANSACTIONS

As a result of stock option exercises, the Company recorded tax benefits of $2.9 million, $7.2 million and $13.4 million during fiscal 2002, 2001 and 2000, respectively, which are included in additional paid-in capital in the accompanying consolidated financial statements.

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. Although the Company operates in one business segment, beauty products, management also evaluates performance on a product category basis.

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 Financial Accounting Standards Board'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-31

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

YEAR ENDED JUNE 30

                                                 2002        2001        2000
                                               --------    --------    --------
                                                         (IN MILLIONS)
SEGMENT DATA
NET SALES:
  Skin Care ................................   $1,703.3    $1,660.7    $1,577.0
  Makeup ...................................    1,790.5     1,721.6     1,603.5
  Fragrance ................................    1,017.3     1,085.1     1,117.2
  Hair Care ................................      215.8       180.7       113.9
  Other ....................................       23.0        27.6        28.7
                                               --------    --------    --------
                                                4,749.9     4,675.7     4,440.3
  Restructuring ............................       (6.2)       (8.0)         --
                                               --------    --------    --------
                                               $4,743.7    $4,667.7    $4,440.3
                                               ========    ========    ========

DEPRECIATION AND AMORTIZATION:
  Skin Care ................................   $   58.3    $   48.6    $   39.4
  Makeup ...................................       60.0        64.1        52.7
  Fragrance ................................       36.0        32.6        28.8
  Hair Care ................................        6.5         9.6         6.9
  Other ....................................        1.2         1.4         1.3
                                               --------    --------    --------
                                               $  162.0    $  156.3    $  129.1
                                               ========    ========    ========

OPERATING INCOME:
  Skin Care ................................   $  248.4    $  266.9    $  240.5
  Makeup ...................................      183.2       212.5       181.8
  Fragrance ................................       13.4        63.6        80.6
  Hair Care ................................       13.7        13.1        12.4
  Other ....................................        0.1         2.5         0.5
                                               --------    --------    --------
                                                  458.8       558.6       515.8
  Reconciliation:
  Restructuring and other
    non-recurring expenses .................     (117.4)      (63.0)         --
  Interest expense, net ....................       (9.8)      (12.3)      (17.1)
                                               --------    --------    --------
  Earnings before Income Taxes, Minority
    Interest and Accounting Change .........   $  331.6    $  483.3    $  498.7
                                               ========    ========    ========

GEOGRAPHIC DATA
NET SALES:

  The Americas .............................   $2,878.2    $2,857.8    $2,714.0
  Europe, the Middle East & Africa .........    1,261.1     1,221.8     1,142.2
  Asia/Pacific .............................      610.6       596.1       584.1
                                               --------    --------    --------
                                                4,749.9     4,675.7     4,440.3
  Restructuring ............................       (6.2)       (8.0)         --
                                               --------    --------    --------
                                               $4,743.7    $4,667.7    $4,440.3
                                               ========    ========    ========

OPERATING INCOME:
  The Americas .............................   $  222.9    $  299.9    $  287.9
  Europe, the Middle East & Africa .........      179.9       201.8       168.9
  Asia/Pacific .............................       56.0        56.9        59.0
                                               --------    --------    --------
                                                  458.8       558.6       515.8
  Restructuring and other
    non-recurring expenses .................     (117.4)      (63.0)         --
                                               --------    --------    --------
                                               $  341.4    $  495.6    $  515.8
                                               ========    ========    ========

F-32

THE ESTEE LAUDER COMPANIES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                   JUNE 30
                                                      ----------------------------------
                                                        2002         2001         2000
                                                      --------     --------     --------
                                                                (IN MILLIONS)
TOTAL ASSETS:
  The Americas .....................................  $2,467.1     $2,379.9     $2,187.8
  Europe, the Middle East & Africa .................     703.3        610.3        606.8
  Asia/Pacific .....................................     246.1        228.6        248.7
                                                      --------     --------     --------
                                                      $3,416.5     $3,218.8     $3,043.3
                                                      ========     ========     ========

LONG-LIVED ASSETS (property, plant and equipment):
  The Americas .....................................  $  458.4     $  445.2     $  393.6
  Europe, the Middle East & Africa .................      99.6         70.5         72.6
  Asia/Pacific .....................................      22.7         13.0         14.1
                                                      --------     --------     --------
                                                      $  580.7     $  528.7     $  480.3
                                                      ========     ========     ========

NOTE 19 -- UNAUDITED QUARTERLY FINANCIAL DATA

The following summarizes the unaudited quarterly operating results of the Company for the years ended June 30, 2002 and 2001:

                                                                QUARTER ENDED
                                      --------------------------------------------------------------
                                      SEPTEMBER 30      DECEMBER 31         MARCH 31         JUNE 30        TOTAL YEAR
                                      ------------      -----------        --------          -------        ----------
                                                          (IN MILLIONS, EXCEPT PER SHARE DATA)
FISCAL 2002
Net sales......................          $1,194.8         $1,298.2          $1,121.7        $1,129.0         $ 4,743.7
Gross profit...................             849.5            954.9             803.4           862.5           3,470.3
Operating income (loss)........             152.9            143.5              81.1           (36.1)            341.4
Net earnings (loss)............              97.1(a)          90.1              50.7           (25.4)            212.5(a)
Basic EPS......................               .30(a)           .35               .19            (.13)              .71(a)
Diluted EPS....................               .30(a)           .35               .19            (.13)              .70(a)

FISCAL 2001
Net sales......................          $1,185.0         $1,332.0          $1,103.5        $1,047.2         $ 4,667.7
Gross profit...................             835.4            993.0             805.8           807.1           3,441.3
Operating income...............             153.3            203.5             105.3            33.5             495.6
Net earnings...................              92.4(b)         127.3              65.1            20.4             305.2(b)
Basic EPS......................               .36(b)           .51               .25             .06              1.18(b)
Diluted EPS....................               .36(b)           .50               .24             .06              1.16(b)

(a) Net earnings for the Quarter ended September 30, 2001 include a one-time charge of $20.6 million or $.08 per common share, attributable to the cumulative effect of adopting SFAS No. 142, "Goodwill and Other Intangible Assets".

(b) Net earnings for the Quarter ended September 30, 2000 include a one-time charge of $2.2 million, after tax, or $.01 per common share, attributable to the cumulative effect of adopting SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities".

NOTE 20 -- UNAUDITED SUBSEQUENT EVENT

Pursuant to the Company's authorized share repurchase program, subsequent to June 30, 2002, the Company purchased an additional 4.4 million shares of Class A Common Stock for $138.1 million bringing the cumulative total of acquired shares to 7.0 million under this program.

F-33

INDEPENDENT AUDITORS' REPORT ON SCHEDULE

The Board of Directors and Stockholders
The Estee Lauder Companies Inc.:

Under date of August 9, 2002, we reported on the consolidated balance sheet of The Estee Lauder Companies Inc. and subsidiaries as of June 30, 2002, and the related consolidated statements of earnings, stockholders' equity and comprehensive income, and cash flows for the year then ended, which are included in this filing on Form 10-K. In connection with our audit of the aforementioned consolidated financial statements, we also audited the related consolidated financial statement schedule (Schedule II - Valuation and Qualifying Accounts) in this filing on Form 10-K. This financial statement schedule is the responsibility of the Company's management. Our responsibility is to express an opinion on this financial statement schedule based on our audit.

In our opinion, such financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

                                                  /s/ KPMG LLP

New York, New York
August 9, 2002

S-1

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, 2001. Our audit was 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, 2001

This is a copy of the audit report previously issued by Arthur Andersen LLP in connection with our filing on Form 10-K for the fiscal year ended June 30, 2001. This audit report has not been reissued by Arthur Andersen LLP in connection with this filing on Form 10-K. See Exhibit 23.2 for further discussion.

S-2

THE ESTEE LAUDER COMPANIES INC.

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
THREE YEARS ENDED JUNE 30, 2002
(IN MILLIONS)

-------------------------------------------------------------------------------------------------------------------------------
                  COL. A                        COL. B                COL. C                     COL. D           COL. E
-------------------------------------------------------------------------------------------------------------------------------

                                                                    ADDITIONS
                                                            ---------------------------

                                                                (1)             (2)
                                             BALANCE        CHARGED TO       CHARGED TO                        BALANCE
                                          AT BEGINNING       COSTS AND          OTHER                         AT END OF
              DESCRIPTION                   OF PERIOD        EXPENSES         ACCOUNTS       DEDUCTIONS        PERIOD
---------------------------------------- --------------   --------------   --------------  --------------   -------------
Reserves deducted in the balance sheet
  from the assets to which they apply:

ALLOWANCE FOR DOUBTFUL ACCOUNTS:

  Year ended June 30, 2002                   $  26.8          $ 28.6             ---           $ 24.8(a)        $  30.6
                                             =======          ======                           ======           =======

  Year ended June 30, 2001                   $  31.7          $ 20.7             ---           $ 25.6(a)        $  26.8
                                             =======          ======                           ======           =======

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

ACCRUED RESTRUCTURING AND OTHER NON-RECURRING CHARGES:

  Year ended June 30, 2002 (b)               $  35.2          $ 62.3             ---           $ 36.3           $  61.2
                                             =======          =======                          ======           =======

  Year ended June 30, 2001 (b)               $  ---           $ 35.9             ---           $  0.7           $  35.2
                                             =======          ======                           ======           =======


(a) Includes amounts written-off, net of recoveries.
(b) Included in other accrued liabilities.

S-3

                       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).*

   4.1     Indenture, dated as of November 5, 1999, between the Company and
           State Street Bank and Trust Company, N.A. (filed as Exhibit 4 to
           Amendment No. 1 to our Registration Statement on Form S-3 (No.
           333-85947) on November 5, 1999).*

   4.2     Officers' Certificate, dated January 10, 2002, defining certain
           terms of the 6% Senior Notes due 2012 (filed as Exhibit 4.2 to our
           Quarterly Report on Form 10-Q for the quarter ended December 31,
           2001(the "FY 2002 Q2 10-Q")).*

   4.3     Global Note for the 6% Senior Notes due 2012 (filed as Exhibit 4.3
           to the FY 2002 Q2 10-Q).*

  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 Stockholders' 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 (filed as Exhibit 10.1d
           to our Annual Report on Form 10-K for the year ended June 30, 2000
           (the "FY 2000 10-K")).*

  10.1e    Amendment No. 5 to Stockholders' Agreement.

  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).*

  10.2c    Third Amendment to Registration Rights Agreement (filed as  Exhibit
           10.2c to our Annual Report on Form 10-K for the year ended
           June 30, 2001 (the "FY 2001 10-K")).*

  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) to our
           Registration Statement on Form S-8 (No. 333-66851) on November 5,
           1998).* +

  10.5     The Estee Lauder Inc. Retirement Growth Account Plan. +

  10.6     The Estee Lauder Inc. Retirement Benefits Restoration Plan (filed
           as Exhibit 10.6 to the FY 1999 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 (filed as Exhibit 10.8
           to the FY 2001 10-K).* +

  10.8a    Amendment to Employment Agreement with Leonard A. Lauder. +

  10.9     Employment Agreement with Ronald S. Lauder (filed as Exhibit 10.1
           to our Quarterly Report on Form 10-Q for the quarter ended
           September 30, 2000).* +

  10.9a    Amendment to Employment Agreement with Ronald S. Lauder. +

  10.10    Employment Agreement with Fred H. Langhammer (filed as
           Exhibit 10.10 to the FY 2000 10-K).* +

  10.10a   Amendment to Employment Agreement with Fred H. Langhammer (filed as
           Exhibit 10.10a to the FY 2001 10-K).* +

  10.10b   Amendment to Employment Agreement with Fred H. Langhammer. +

  10.11    Employment Agreement with Daniel J. Brestle (filed as Exhibit 10.11
           to the FY 2001 10-K).* +

  10.11a   Amendment to Employment Agreement with Daniel J. Brestle. +


THE ESTEE LAUDER COMPANIES INC.

INDEX TO EXHIBITS

    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).* +

    10.12a   Amendment to Employment Agreement with William P. Lauder. +

    10.13    Employment Agreement with Patrick Bousquet-Chavanne (filed as
             Exhibit 10.1 to our Quarterly Report on Form 10-Q for the quarter
             ended September 30, 2001).* +

    10.13a   Amendment to Employment Agreement with Patrick Bousquet-Chavanne. +

    10.14    Form of Deferred Compensation Agreement (interest-based) with
             Outside Directors (filed as Exhibit 10.14 to the FY 2001 10-K).* +

    10.15    Form of Deferred Compensation Agreement (stock-based) with Outside
             Directors (filed as Exhibit 10.15 to the FY 2001 10-K).* +

    10.16    Non-Employee Director Share Incentive Plan (filed as Exhibit 4(d)
             to our Registration Statement on Form S-8 (No. 333-49606) filed on
             November 9, 2000).* +

    10.17    Fiscal 2002 Share Incentive Plan (filed as Exhibit 4(d) to our
             Registration Statement on Form S-8 (No. 333-72684) on November 1,
             2001).* +

    21.1     List of significant subsidiaries.

    23.1     Consent of KPMG LLP.

    23.2     Notice regarding consent of Arthur Andersen LLP.

    24.1     Power of Attorney.

----------

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


EXHIBIT 10.1 (e)

AMENDMENT NO. 5 TO STOCKHOLDERS' AGREEMENT

AMENDMENT NO. 5 (this "Amendment"), effective as of April 5, 2002, to that certain STOCKHOLDERS' AGREEMENT (the "Stockholders' Agreement"), dated November 22, 1995, as amended by that Amendment No. 1, effective September 11, 1996, and as amended by that Amendment No. 2, effective as of December 10, 1996, and as amended by that Amendment No. 3, effective as of February 4, 1997, and as amended by that Amendment No. 4, effective as of June 30, 2000, by and among Leonard A. Lauder, Ronald S. Lauder, William P. Lauder, Gary M. Lauder, LAL Family Partners L.P., Lauder & Sons L.P., the Ronald S. Lauder Foundation, Gary M. Lauder as Custodian under the New York Uniform Transfers to Minors Act f/b/o Rachel Lauder, Gary M. Lauder as Custodian under the New York Uniform Transfers to Minors Act f/b/o Danielle Lauder 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 the Stockholders' Agreement to delete certain Stockholders as parties thereto.

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 to delete The Estee Lauder 1994 Trust and the trustees thereof, solely in their capacities as trustees of such trust, as parties to the Stockholders' Agreement.

Article 2. 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.

1

(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.

[The remainder of this page intentionally left blank.]

2

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/ Leonard A. Lauder
   -------------------------------------
   Name:  Leonard A. Lauder
   Title: Chairman



/s/ Leonard A. Lauder
----------------------------------------
Leonard A. Lauder, (a) individually, (b)
as President of LAL Family Corporation,
the sole general 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.,
(e) as Trustee of The 1995 Estee Lauder
LAL Trust (a Class B General Partner of
Lauder & Sons L.P.) and (f) as Trustee
of The Estee Lauder 2002 Trust



/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.), (f) as Chairman of
the Ronald S. Lauder Foundation and (g)
as Trustee of The Estee Lauder 2002
Trust

3

/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, (b) as
Trustee of the 1992 Leonard A. Lauder
Grantor Retained Annuity Trust, (c) as
custodian under the New York Uniform
Transfers to Minors Act for the benefit
of Danielle Lauder and (d) as custodian
under the New York Uniform Transfers to
Minors Act for the benefit of Rachel
Lauder



/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/ 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, (c) as Trustee of
The 1995 Estee Lauder RSL Trust (a Class
B General Partner of Lauder & Sons L.P.)
and (d) as Trustee of the Aerin Lauder
Zinterhofer 2000 Revocable Trust u/a/d
April 24, 2000, Aerin Lauder
Zinterhofer, as Grantor

4

/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/ 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.), (c) as Trustee of The 1995 Estee
Lauder RSL Trust (a Class B General
Partner of Lauder & Sons L.P.) and (d)
as Trustee of The Estee Lauder 2002
Trust

5

EXHIBIT 10.5

THE ESTEE LAUDER COMPANIES

RETIREMENT GROWTH ACCOUNT PLAN

AS AMENDED AND RESTATED

GENERALLY EFFECTIVE AS OF JANUARY 1, 2002


AMENDMENT AND RESTATEMENT OF
THE ESTEE LAUDER COMPANIES
RETIREMENT GROWTH ACCOUNT PLAN

SECTION 1

NAME AND CONSTRUCTION

1.1 NAME OF PLAN. This Plan shall be known as the "The Estee Lauder Companies Retirement Growth Account Plan."

1.2 CONSTRUCTION. It is the intention of Estee Lauder that the amended and restated Plan, and its attendant trust fund, will continue to meet the requirements of ERISA and be qualified and exempt from taxes under Sections 401 and 501 of the Code. Effective January 1, 1996, the Plan also is intended to be a "multiple employer plan" within the meaning of Section 413(c) of the Code. The Plan is intended to be a defined benefit plan for purposes of ERISA and the Code.

1.3 EFFECTIVE DATE.

(a) This Amendment and Restatement of the Plan shall generally be effective as of January 1, 2002; PROVIDED, HOWEVER, that:

(i) The provisions of Sections 2.12, 2.16, 5.2, 7.1(a), 7.3, 8.4(b), 8.4(c) and 15 (other than Section 15.5) shall be effective January 1, 1991.

(ii) The provisions of Section 14.10 shall be effective December 12, 1994.

(iii) The provisions of Sections 2.6, 2.10, 2.15, 2.19, 2.21, 15.5 and 16 shall be effective January 1, 1996.

(iv) The provisions of Section 7.1(b) shall be effective October 1, 1996, and prior to such date the terms and conditions of such Section are governed by Section 6.1(b) of the Plan in effect on January 1, 1993.

(v) The provisions of Sections 2.11 and 5.4 shall be effective January 1, 1997.

(vi) The provisions of the last paragraph of
Section 5.5 and Section 8.4(a) shall be effective January 1, 1998.

(vii) The provisions of Appendix A shall be effective January 1, 1999 (except that those provisions thereof which, by their terms, are not limited to periods on and after that date, shall be effective January 1, 1991).

2

(viii) The changes to such other provisions of the Plan shall be effective as of such dates as are set forth in such provisions.

(ix) Other provisions of the Plan shall be effective as of such other earlier or later dates as shall be necessary to comply with those changes in applicable law which were effective prior to January 1, 2002.

(b) The rights of any person who terminated employment or retired on or before the effective date of any of the relevant provisions of this amendment and restatement of the Plan, including his or her eligibility for benefits, shall be determined solely under the terms of the Plan as in effect on the date of his termination or retirement, unless such person is thereafter reemployed (and, to the extent relevant, again becomes an Active Participant) on or after the effective date of any such provision of amendment and restatement, in which case such provision shall apply to such person.

3

SECTION 2

DEFINITIONS

2.1 "Accrued Benefit" means a monthly amount of retirement income determined for a Participant as of a specified date, commencing on a Participant's Normal Retirement Date, and payable as a single life annuity. The Accrued Benefit as of a specified date equals the Participant's Retirement Account divided by the applicable factor from Appendix A. For those who were participants in the Prior Plans as of December 31, 1990 and satisfy the applicable requirements set forth in Appendix B, the Accrued Benefit is the greater of the accrued benefit described above or the accrued benefit determined under the Prior Plans, as described in Section 5.5 hereof.

2.2 "Actuarial Equivalent" means, with respect to a Participant's Accrued Benefit, another annuity or benefit that commences at a different date and/or is payable in a different form than the Accrued Benefit, but which has the same present value as the Accrued Benefit, when measured on the basis of the interest rate, mortality table and other factors specified in Appendix A as of the date of commencement of payment of such annuity or benefit, as calculated by or under the supervision of an actuary appointed by Estee Lauder or the Fiduciary Committee, which actuary has been enrolled under Subtitle C of Title III of ERISA.

2.3 "Approved Absence" means (a) any period of absence from work (other than any such absence on account of a period of Disability), with the approval or direction of the Employer, for up to 12 months and, provided said Employee returns to work for the Employer at such time as the Employer may reasonably require, the Approved Absence may exceed such 12-month period but will not be in excess of 24 months, (b) any period of absence during which the Employee was in military service with the armed forces (including Coast Guard and Merchant Marine Service) if the Employee has reemployment rights under applicable laws and complies with the requirements of the law as to reemployment and is reemployed, and (c) any period of Disability, but (except as provided in the last paragraph of Section 5.5) not to exceed twelve months. An Approved Absence will be disregarded for the purpose of the Plan, and the Employee will be regarded as in the service of the Employer during any period of an Approved Absence.

The Hours of Service credited during an Approved Absence shall be those which would normally have been credited but for such absence, or in any case in which the Employer is unable to determine such hours normally credited, eight (8) Hours of Service per day.

2.4 "Average Final Compensation" means the highest average annual "compensation" which is produced by averaging an Employee's compensation for any Five (5) consecutive calendar years within the Employee's Years of Credited Service. For purposes of this Section only, "compensation" means the straight time basic salary or wages paid to an Employee by the Employer for his services during each calendar year, inclusive of salary reduction contributions made by an Employer on behalf of the Employee under a "cash or deferred arrangement" described in Section 401(k) of the Code and pre-tax contributions made by the Employee under a "cafeteria plan" described in Section 125 of the Code and (effective

4

January 1, 2001) under an arrangement described in Section 132(f)(4) of the Code, in each case maintained by an Employer, but excluding bonuses, payments for overtime, other Employer contributions for pension, insurance or other welfare benefits, or any other special payments. Notwithstanding the foregoing provisions of this Section 2.4, except to the extent otherwise provided in
Section 5.5, "compensation" for each calendar year shall not exceed $200,000 ($150,000 for Plan Years beginning on or after January 1, 1994 and prior to January 1, 2002), subject to any adjustment, for Plan Years beginning on or after January 1, 1994, to reflect increases in the cost of living determined by the Secretary of the Treasury pursuant to Section 401(a)(17) of the Code. In determining Average Final Compensation for Participants whose retirement or termination of employment is on or after January 1, 2002, the Participant's "compensation" for 2001 and prior years shall be subject to the annual compensation limit in effect under Section 401(a)(17) of the Code on January 1, 2002 ($200,000).

2.5 "Beneficiary" means any individual, trust, estate or other recipient entitled pursuant to Section 7.3 of this Plan to receive benefits, on either a primary or contingent basis, because of the death of a Participant.

2.6 "Board of Directors" or "Board" means the Board of Directors of Estee Lauder.

2.7 "Break in Service" means, with respect to any person, a Plan Year during which such person does not perform more than 500 Hours of Service; provided, however, that for purposes of Years of Eligibility Service, such term shall mean the 12-month period commencing on a person's Employment Commencement Date or a Plan Year, as the case may be (a "computation period"), during which such person does not perform more than 500 Hours of Service. A person who is absent from work for maternity or paternity reasons shall be credited with the lesser of the number of Hours of Service necessary to prevent a Break in Service or the number of hours which otherwise would normally have been credited to such person but for such absence (i) in the computation period in which the absence begins, if necessary to prevent a Break in Service, and
(ii) in all other cases, in the following computation period. For purposes of this Section, an absence from work for maternity or paternity reasons means an absence (i) by reason of the pregnancy of the person, (ii) by reason of the birth of a child of the person, (iii) by reason of the placement of a child with the person in connection with the adoption of such child by such person or (iv) for purposes of caring for such child for a period beginning immediately following such birth or placement. No person shall incur a Break in Service solely on account of an absence which qualifies under the Family Medical Leave Act of 1993, to the extent required under the provisions of such Act.

2.8 "Code" means the Internal Revenue Code of 1986, as amended.

2.9 "Committee" means The Estee Lauder Inc. Employee Benefits Committee appointed pursuant to Section 11 hereof.

2.10 "Compensation" means, for a particular Plan Year, the straight time basic salary or wages paid to an Employee by the Employer on and after the Entry Date on which the Employee first becomes eligible to participate in the Plan pursuant to Section 3, inclusive of salary reduction contributions made by an Employer on behalf of the Employee under a "cash or

5

deferred arrangement" described in Section 401(k) of the Code and pre-tax contributions made by the Employee under a "cafeteria plan" described in Section 125 of the Code or (effective January 1, 2001) under an arrangement described in
Section 132(f)(4) of the Code, in each case maintained by the Employer, and including bonuses, shift differential, back-up pay, overtime pay, paid time off, training and travel time pay, but excluding (i) commissions, (ii) payments in lieu of unused vacation time, sick time, holidays, seniority days or other unused paid time off, (iii) referral fees, (iv) gratuities, (v) relocation payments, (vi) special allowance payments, (vii) sign-on payments; (viii) on-call compensation, (ix) any other amounts which are not currently included in the Employee's income for Federal income tax purposes and (x) amounts paid under Estee Lauder's Short-Term Disability Plan or Long-Term Disability Plan. In addition to other applicable limitations that may be set forth in the Plan and notwithstanding any other contrary provision of the Plan, Compensation taken into account under the Plan for the purpose of calculating a Plan Participant's Accrued Benefit shall not exceed $200,000 ($150,000 for Plan Years beginning on or after January 1, 1994 and prior to January 1, 2002), subject to any adjustment to reflect increases in the cost of living determined by the Secretary of the Treasury pursuant to Section 401(a)(17) of the Code. Notwithstanding the foregoing, for Participants who terminate employment on or after December 1, 2002, the annual amounts credited to their Retirement Account pursuant to Section 5 for Plan Years prior to 2002 shall be retroactively adjusted as though the $200,000 dollar limitation in effect under Section 401(a)(17) of the Code for 2002 had been in effect for such prior Plan Years (subject to the Plan's compliance with Sections 401(a)(4) and 415 of the Code and the Treasury Regulations thereunder).

2.11 "Disability" means, with respect to any Employee, a condition which constitutes a disability under the terms of the Employer's Long-Term Disability Plan or under Title II of the Federal Social Security Act, regardless of whether such Employee is otherwise in fact entitled to receive benefits under the Employer's Long-Term Disability Plan and/or Title II of the Federal Social Security Act.

2.12 "Early Retirement Date" means the first day of the month which next follows a Participant's termination of employment on or after attainment of at least age 55 and completion of at least ten (10) Years of Service, but prior to the Participant's Normal Retirement Date.

2.13 "Effective Date," with respect to the Plan as amended and restated and set forth herein, means January 1, 2002; PROVIDED, HOWEVER, that certain provisions of the Plan shall be effective as of the dates set forth in
Section 1.3.

2.14 "Employee" means any person who is classified as an employee on the payroll records of an Employer, in accordance with the Employer's standard personnel practices. Individuals not classified as employees on the payroll records of the Employer for a particular period shall not be considered "Employees" for such period even if a court or administrative agency subsequently determines that such individuals were common law employees of the Employer during such period. Anything herein to the contrary notwithstanding, the term "Employee" shall not include:

6

(a) a person who is represented by or included in a collective bargaining unit recognized by the Employer unless the Employer and the collective bargaining agent have agreed that the Plan shall apply to such unit;

(b) with respect to periods prior to July 1, 1998, an In-Store Employee;

(c) a person who would be an In-Store Employee, but for the fact that such person is classified as an international military sales person;

(d) a person who is a nonresident alien who receives no compensation from an Employer which constitutes income from sources within the United States (other than a person employed by Clinique Laboratories, Inc. (Puerto Rico Branch));

(e) any person who is performing services for the Employer pursuant to an agreement between the Employer and a third party leasing organization, staffing firm, professional employer organization or other similar third party organization; or

(f) a person who is classified as an "on-call employee" in accordance with the Employer's standard personnel practices.

Notwithstanding the foregoing, and solely for purposes of determining a person's non-forfeitable benefit and eligibility to become a Participant, if a person who had been a Leased Employee becomes an Employee, such person shall be treated as an Employee from the first date that such person would have first been treated as a Leased Employee, determined without regard to the one-year requirement of Section 414(n)(2)(B) of the Code; provided, however, that such person shall not become a Participant prior to the first Entry Date coincident with or next following becoming an Employee.

2.15 "Employer" means Estee Lauder, and any other company included within the Group that includes Estee Lauder (or any other corporation or unincorporated trade or business not included within the Group that includes Estee Lauder) that adopts the Plan with the approval of Estee Lauder, as provided in Section 15 hereof, and any successor to any such company that participated in this Plan.

2.16 "Employment Commencement Date" means, with respect to any person, the date coincident with or next following the date on which such person first performs an Hour of Service; provided, however, that with respect to a person who incurs a Break in Service and is thereafter reemployed, such term shall mean the date subsequent to such Break in Service on which he first performs an Hour of Service.

2.17 "Entry Date" means each January 1 and July 1; PROVIDED, HOWEVER, that prior to January 1, 1993, with respect to any person who was a regular and non-contingent Employee of the Employer, "Entry Date" means the first date coincident with or next following such person's Employment Commencement Date.

2.18 "ERISA" means the Employee Retirement Income Security Act of 1974, as amended.

7

2.19 "Estee Lauder" means Estee Lauder Inc., a corporation duly organized under the laws of the State of Delaware, and any successor thereto.

2.20 "Fiduciary Committee" means the Estee Lauder Inc. Fiduciary Investment Committee, the members of which shall be appointed by the Board.

2.21 "Group" means Estee Lauder and any other unit or organization that is related to Estee Lauder as a member of a "controlled group of corporations," a group under "common control" or an "affiliated service group," all as determined pursuant to Sections 414(b), (c), and (m) of the Code. With respect to a participating Employer which is not in the same Group as Estee Lauder, "Group" means such Employer and any other unit or organization that is related to such employer as a member of a "controlled group of corporations," a group under "common control" or an "affiliated service group," all as determined pursuant to Sections 414(b), (c) and (m) of the Code. For purposes of determining whether or not a person is an Employee and the period of employment of such person, each such unit or organization shall be included in the Group only for such period or periods during which it is a "member" of the Group.

2.22 "Hour of Service" means:

(a) Each hour for which an Employee is directly or indirectly compensated, or entitled to be compensated, by the Employer for the performance of duties.

(b) Each hour for which an Employee is credited by the Employer during an Approved Absence.

(c) Except as provided in (b) above, each hour, to a maximum of 501 hours for any single continuous period, for which an Employee is directly or indirectly compensated, or entitled to be compensated, by the Employer for reasons other than the performance of duties (irrespective of whether the employment relationship has terminated) due to vacation, holidays, incapacity, layoff, jury duty or military duty. Hours shall not be credited for payment to an Employee from a plan required by workers' compensation, unemployment compensation or disability insurance laws, nor shall hours be credited for reimbursement of such an Employee for his medical or medically-related expenses.

(d) Each hour for which back pay, irrespective of mitigation of damages, has been awarded or agreed to by the Employer provided that if such award or agreement of back pay is for reasons other than the performance of duties, such hours shall be subject to the restrictions of paragraph (c).

The same Hours of Service shall not be credited under more than one of the paragraphs above. All Hours of Service shall be computed and credited to computation periods in accordance with Sections 2530.200b-2(b) and (c) of the Department of Labor regulations; PROVIDED, HOWEVER, that Hours of Service under paragraph (a) above, with respect to any payroll period, shall be credited for the Plan Year in which such payroll period ends. In determining an Employee's Hours of Service, he shall receive credit for all Hours of Service performed for any corporation or other entity which is a member of the Group; provided that
(a) he shall not be credited with any Hours of Service performed for any such corporation or other entity prior to

8

the time that such entity becomes a member of the Group and (b) the number of Hours of Service so credited with respect to his employment with such entity shall cease at the time such entity is no longer a member of the Group.

Notwithstanding any of the foregoing requirements of this definition, an individual employed by the Employer (or by any other member of the Group which includes the Employer) as a common law employee, but who is not then classified as an Employee (including, but not limited to, an individual who was an Employee and thereafter becomes an Inactive Participant on account of a transfer of employment to a non-Employer member of the Group) shall, except for purposes of determining Years of Credited Service, nevertheless be credited with Hours of Service for all periods with respect to which such person is in fact so employed as a common law employee, to the same extent as if he had been an Employee.

When an Employee's total actual Hours of Service are not specifically tracked during a payroll period, the following equivalencies shall be used in accordance with Section 2530.200b-3(e) of the Department of Labor regulations: Employees shall be credited with the following Hours of Service for each payroll period for which they are required to be credited with at least one Hour of Service:

Payroll Period
  Applicable
  To Employee                      Hours of Service
---------------                    ----------------
Monthly                                  190

Semi-monthly                              95

Biweekly                                  90

Weekly                                    45

Per diem                                  10

2.23 "In-Store Employee" means any person who:

(a) is classified as an employee on the payroll records of the Employer, in accordance with the Employer's standard personnel practices; and

(b) performs services primarily in department stores, or in free-standing stores owned or leased by Estee Lauder or by another member of the Group that make sales to the general public (including stores providing sales of discounted merchandise to the general public).

2.24 "Initial Effective Date" means January 1, 1991.

9

2.25 "Leased Employee" means an individual who performs services for the Employer, other than as a common law employee, if (a) such services are provided pursuant to a written or oral agreement between the Employer and any other person; (b) the individual has performed during any consecutive 12-month period (i) at least 1,500 Hours of Service for the Employer or (ii) a number of Hours of Service which is at least 501 and which is at least equal to 75% of the median Hours of Service that are customarily performed by an employee of the Employer in the particular position; and (c) such services are performed under the primary direction or control of the Employer.

2.26 "Normal Retirement Date" means the first day of the month which next follows a Participant's attainment of at least age 65 and completion of at least Five (5) Years of Service.

2.27 "Normal Retirement Income" means a Participant's Accrued Benefit payable hereunder at his Normal Retirement Date in the form provided in
Section 9.1 hereof.

2.28 "Participant" means any person who has become eligible to participate in the Plan in accordance with Section 3, and who has neither been paid in full any benefit to which he may be entitled under the Plan nor completely forfeited such benefit. An "Active Participant" means a Participant who is an Employee. An "Inactive Participant" means a Participant who is not an Active Participant.

2.29 "Periodic Adjustment Percentage" means the greater of (i) the arithmetic daily average of one-year Treasury Constant Maturities for each calendar year immediately preceding the applicable Plan Year for which it is applied, as published in the FEDERAL RESERVE STATISTICAL RELEASE H.15 (519) of the Board of Governors of the Federal Reserve System, or (ii) 4%.

2.30 "Plan" means The Estee Lauder Companies Retirement Growth Account Plan as effective January 1, 1991, and as it hereafter may be further amended from time to time.

2.31 "Plan Year" means the calendar year.

2.32 "Prior Plan" means the Estee Lauder Inc. Employee Retirement Plan, As Amended Effective July 1, 1975 (incorporating all amendments adopted through December 31, 1990), or the Estee Lauder Hemisphere Corporation Pension Plan, As Amended and Restated Effective January 1, 1986 (incorporating all amendments adopted through December 31, 1990), as such plans were in effect immediately prior to January 1, 1991, whichever plan (if any) is applicable to a Participant. The terms and provisions of the applicable Prior Plan fix and determine the rights and obligations under the Plan with respect to any Employee whose employment terminated prior to January 1, 1991.

2.33 "Retirement Account" means the bookkeeping account maintained with respect to a Participant as described in Section 5.1 hereof.

2.34 "Retirement Income Commencement Date" means the first day of the first period for which a benefit under the Plan is paid as an annuity or any other form.

10

2.35 "Social Security Covered Compensation" means the thirty-five year average of the maximum annual wages covered by the Federal Social Security Act as in effect, ending in the year Social Security retirement age (as defined in Section 415(b)(8) of the Code) is attained.

2.36 "Surviving Spouse" means a wife or husband of a Participant who has been married to such Participant by legal contract throughout the one-year period ending on the earlier of the death of the Participant or the Participant's Retirement Income Commencement Date; PROVIDED, HOWEVER, that such term shall also include a wife or husband who married the Participant during the one-year period prior to such date and, at the date of the Participant's death, has been married to the Participant for at least one (1) year.

2.37 "Trustee" means the trustee or trustees which may at any time be acting as trustee of the Trust Fund, as provided in Section 12 hereof.

2.38 "Trust Fund" or "Fund" means all funds at any time held by the Trustee and/or insurance company for the purposes of the Plan, as provided in Section 12 hereof.

2.39 "Year of Credited Service" means, with respect to any Participant, a Plan Year during which the Participant completes at least 1,000 Hours of Service as an Employee, commencing on such Participant's Entry Date, or, if later, January 1, 1993. In the case of a Participant who participated in the Plan prior to January 1, 1993, Years of Credited Service shall also include all Years of Credited Service accrued under the Plan as of December 31, 1992; fractional Years of Credited Service accrued under the Plan as of December 31, 1992 shall be converted to Hours of Service by crediting such Participant, for the Plan Year commencing on January 1, 1993, with 190 Hours of Service for each calendar month during which the Participant performed an Hour of Service. In the case of a Participant who was a participant in a Prior Plan, Years of Credited Service shall, in addition, include all Credited Service (as defined in the Prior Plan) recognized under such Prior Plan for benefit accrual purposes as of December 31, 1990.

2.40 "Year of Eligibility Service" means, with respect to any person, a consecutive 12-month period beginning on such person's Employment Commencement Date during which he completes at least 1,000 Hours of Service. If such person fails to complete at least 1,000 Hours of Service during such 12-month period, then a "Year of Eligibility Service" shall be determined based on the completion of at least 1,000 Hours of Service in the Plan Year beginning with or within the 12-month period beginning on such person's Employment Commencement Date, and then each Plan Year thereafter.

In the case of a Participant who terminates employment and does not have any nonforfeitable right to his Accrued Benefit, Years of Eligibility Service before a period of consecutive one-year Breaks in Service shall not be taken into account if the number of consecutive one-year Breaks in Service in such period equals or exceeds Five (5). A Participant whose Years of Eligibility Service are disregarded pursuant to the preceding sentence shall, upon his reemployment, be treated as newly employed for eligibility purposes. If a Participant's Years of Service may not thus be disregarded, such Participant shall again become an Active Participant immediately upon the date he first performs an Hour of Service as an Employee.

11

2.41 "Year of Service" means, with respect to any person, a Plan Year during which the person completes at least 1,000 Hours of Service (except as set forth in Section 8.4 hereof (relating to the "rule of parity")) commencing on the later of January 1, 1993, or

(i) for purposes of Section 5.2 hereof, in the case of any In-Store Employee who becomes a Participant on July 1, 1998 or in the case of employment by a non-Employer member of the Group, the Employment Commencement Date,

(ii) for purposes of Section 5.2, in the case of any Participant not described in the foregoing clause (i), the first day of the Plan Year in which such person's Entry Date occurs, and

(iii) for purposes of Section 8 hereof, the Employment Commencement Date.

In the case of a person who was in the employ of an Employer or other member of the Group prior to January 1, 1993, Years of Service shall also include all Years of Service accrued under the Plan as of December 31, 1992; fractional Years of Service accrued under the Plan as of December 31, 1992 shall be converted to Hours of Service by crediting such person, for the Plan Year commencing on January 1, 1993, with 95 Hours of Service for each semi-monthly period during which the person performed an Hour of Service.

In the case of a person who was a participant in a Prior Plan, Years of Service shall, in addition, include (i) for purposes of Section 8 hereof, all Service (as defined in the Prior Plan) recognized for purposes of vesting under such Prior Plan as of December 31, 1990 and (ii) for purposes of
Section 5.2, all Credited Service (as defined in the Prior Plan) recognized under such Prior Plan for benefit accrual purposes as of December 31, 1990.

The masculine pronoun wherever used herein shall include the feminine pronoun, and the singular shall include the plural.

12

SECTION 3

PARTICIPATION

3.1 Each Employee who was a participant in a Prior Plan immediately prior to the Initial Effective Date shall become a Participant herein as of the Initial Effective Date.

3.2 Each person who becomes an Employee on or after the Initial Effective Date, or who became an Employee prior to that date but was not a participant in a Prior Plan immediately prior to the Initial Effective Date, shall become a Participant on the first Entry Date on which such person is an Employee coincident with or next following his completion of a Year of Eligibility Service; PROVIDED, HOWEVER, that any person who was an In-Store Employee on June 30, 1998 and completed at least a Year of Eligibility Service at any time on or prior to such date shall become a Participant on July 1, 1998 if such person remains an Employee on such date; and FURTHER, PROVIDED, that, in the case of any Employee whose Entry Date, determined without regard to any Year of Eligibility Service requirement, would otherwise have occurred prior to January 1, 1993, such Employee shall become a Participant as of such Entry Date, without the need to also complete a Year of Eligibility Service.

3.3 If a person who has been in the employ of an Employer or another member of the Group as a non-Employee subsequently becomes an Employee, such Employee shall become a Participant in accordance with Section 3.2 hereof.

3.4 A Participant who has become an Inactive Participant on account of his ceasing to be an Employee, while remaining employed by a member of the Group, shall once again become an Active Participant upon the date on which he first performs an Hour of Service as an Employee following the date he becomes an Inactive Participant.

3.5 Except as otherwise provided in this Section, benefits commencing after Normal Retirement Age shall not be less than the Actuarial Equivalent of the benefits to which the Participant would have been entitled if such benefits had commenced at Normal Retirement Age. Upon written notification to a Participant who elects to remain in service pursuant to Section 4.3 hereof, or to a former retired Participant who returns to the service of an Employer as a Participant herein, the retirement income payments to which the Participant is entitled on and after Normal Retirement Age but before he retires (or, in the case of a former retired Participant, again retires) shall be permanently forfeited so long as such Participant remains in "section 203(a)(3)(B) service," as described in Department of Labor Regulation Section 2530.203-3(c). For this purpose, a Participant's service shall be deemed "section 203(a)(3)(B) service" for any month in which he is credited with at least 40 Hours of Service or such other standard as may be applicable under Section 203(a)(3)(B) of ERISA. In the case of a Participant whose retirement income commenced to be paid before his Normal Retirement Date, upon his subsequent retirement, his retirement income shall be recomputed, based on the amount credited to his Retirement Account pursuant to Section 5 hereof and reduced on an actuarial basis to take account of retirement income payments previously received by him.

13

SECTION 4

RETIREMENT DATES

4.1 Except as otherwise provided in this Section 4, each Participant may retire on his Normal Retirement Date and shall receive the Normal Retirement Income.

4.2 A Participant may retire on or after his Early Retirement Date and shall be entitled to receive his Accrued Benefit on or after his termination of employment in accordance with the provisions of Sections 9 and 10 hereof.

4.3 Any Participant whose employment is continued by the Employer after the Participant has reached his Normal Retirement Date shall receive retirement income payments commencing on the first day of the month following the date of his actual retirement, based on the amount credited to his Retirement Account at such date.

14

SECTION 5

PARTICIPANTS' RETIREMENT ACCOUNTS

5.1 A Retirement Account shall be established and maintained for each Participant pursuant to this Section 5 (and for certain individuals who were participants in a Prior Plan) to which credits shall be made in accordance with the provisions of this Section 5. Except as otherwise provided in Section 5 hereof, an Inactive Participant who was a participant in a Prior Plan before January 1, 1991 but is not an Active Participant at any time on or after January 1, 1991 shall be credited with an amount equal to his "Accrued Benefit under the Prior Plan," determined in accordance with Appendix A, but a Retirement Account shall not be established for such Inactive Participant. Except as otherwise provided in Section 5.5 and 5.6 hereof, a Participant's Accrued Benefit under this Plan shall be based on the amount credited to his Retirement Account. The Retirement Account established and maintained pursuant to this Section 5 is intended to be a bookkeeping account. Neither the establishment of such Retirement Account nor the making of credits to such Retirement Account shall be construed as an allocation of assets of the Plan to, or a segregation of such assets in, such account, or otherwise as creating a right of the Participant to receive specific assets of the Plan. Benefits provided under the Plan shall be paid from the general assets of the Plan in the amounts, in the forms and at the times provided in Sections 4, 8, 9 and 10 hereof.

5.2 The annual amount credited to a Participant's Retirement Account pursuant to this Section shall be based upon the Participant's Years of Service and the Participant's Compensation for the applicable Plan Year or portion thereof. Credits pursuant to this Section shall be made to a Participant's Retirement Account as of the last day of each Plan Year beginning with 1991 and ending with the last day of the month in which occurs the Participant's termination of employment.

(a) For each Participant who has fewer than Five (5) Years of Service as of the last day of the Plan Year, credits shall be made to the Participant's Retirement Account in an amount equal to three percent (3%) of the Participant's Compensation earned while an Active Participant for such Plan Year.

(b) For each Participant who has Five (5) Years of Service as of the last day of the Plan Year, credits shall be made to the Participant's Retirement Account in an amount equal to the sum of (i) three percent (3%) of the Participant's Compensation earned while an Active Participant for such Plan Year multiplied by a fraction, the numerator of which is the number of whole calendar months in such Plan Year while an Active Participant preceding the anniversary of his Entry Date ("Anniversary Date") and the denominator of which is the number of whole months in such Plan Year while an Active Participant, and (ii) four percent (4%) of the Participant's Compensation earned while an Active Participant for such Plan Year multiplied by a fraction, the numerator of which is the number of whole calendar months in such Plan Year while an Active Participant following the Anniversary Date (including the calendar month in which the Anniversary Date occurs) and the denominator of which is the number of whole months in such Plan Year while an Active Participant.

15

(c) For each Participant who has more than Five (5) but fewer than ten (10) Years of Service as of the last day of the Plan Year, credits shall be made to the Participant's Retirement Account in an amount equal to four percent (4%) of the Participant's Compensation earned while an Active Participant for such Plan Year.

(d) For each Participant who has ten (10) Years of Service as of the last day of the Plan Year, credits shall be made to the Participant's Retirement Account in an amount equal to the sum of (i) four percent (4%) of the Participant's Compensation earned while an Active Participant for such Plan Year multiplied by a fraction, the numerator of which is the number of whole calendar months in such Plan Year while an Active Participant preceding the Anniversary Date and the denominator of which is the number of whole months in such Plan Year while an Active Participant, and (ii) five percent (5%) of the Participant's Compensation earned while an Active Participant for such Plan Year multiplied by a fraction, the numerator of which is the number of whole calendar months in such Plan Year while an Active Participant following the Anniversary Date (including the calendar month in which the Anniversary Date occurs) and the denominator of which is the number of whole months in such Plan Year while an Active Participant.

(e) For each Participant who has more than ten (10) Years of Service as of the last day of the Plan Year, credits shall be made to the Participant's Retirement Account in an amount equal to five percent (5%) of the Participant's Compensation earned while an Active Participant for such Plan Year.

No credits shall be made pursuant to this Section with respect to any period during which a Participant is an Inactive Participant. In the event that a Participant becomes an Inactive Participant by reason of his transfer of employment to a non-Employer member of the Group, no credits shall be made to his Retirement Account pursuant to this Section after the end of the month in which the transfer occurs, and for purposes of this Section his Compensation shall be considered to be $0 after the end of the Plan Year in which the transfer occurs until such time that he again performs an Hour of Service as an Employee (I.E., again becomes an Active Participant); PROVIDED, HOWEVER, that such Participant's Retirement Account balance shall continue to be increased in accordance with Section 5.4 hereof following such transfer.

5.3 In the case of an Active Participant in the Plan who as of the Initial Effective Date had an accrued benefit under a Prior Plan as of December 31, 1990, there shall be credited to the Retirement Account of such Participant as of January 1, 1991, an amount that is the single sum value of his "Accrued Benefit under the Prior Plan," determined in accordance with Appendix
A.

5.4 For Plan Years beginning on or after the Initial Effective Date, each Participant's Retirement Account balance on the first day of the Plan Year shall be automatically increased as of the last day of the Plan Year by an amount equal to the Retirement Account balance on the first day of the Plan Year multiplied by the Periodic Adjustment Percentage; PROVIDED, HOWEVER, in the case of a Participant who terminates employment, for any reason, such increase shall continue to be made until the last date as of which a Retirement Account balance is maintained for such Participant; FURTHER PROVIDED, HOWEVER, if such increase is for less than a full Plan Year, the Periodic Adjustment Percentage shall be proportionately reduced.

16

5.5 In the case of any Participant on or after the Initial Effective Date who was a Participant under a Prior Plan on December 31, 1990 and satisfies the applicable requirements set forth in Appendix B, such Participant's Accrued Benefit shall be the greater of (i) the amount credited to his Retirement Account or (ii) the accrued benefit which would have been determined for him under the terms and provisions of the Prior Plan as in effect immediately prior to the Initial Effective Date, had such Prior Plan continued in effect until the date of his termination of employment. For this purpose, in the case of the Prior Plan which is the Estee Lauder Inc. Employee Retirement Plan, the annual amount of the Participant's Normal Retirement Income is equal to the greater of (a), (b) or (c) below:

(a) One percent (1%) of that portion of his Average Final Compensation which is not in excess of his Social Security Covered Compensation plus one and one-half percent (1-1/2%) of that portion of such Average Final Compensation which is in excess of such Social Security Covered Compensation, multiplied by the number of his Years of Credited Service.

(b) $2,500 with 25 or more Years of Credited Service and reduced proportionately for Years of Credited Service less than 25.

(c) The sum of (i) the amount that would otherwise have been determined under (a) above had such Participant terminated employment on December 31, 1993 (or, if earlier, his actual date of termination of employment) and had such Participant's "compensation" (as used in Section 1.4) for each Plan Year during the period ending on such applicable date been limited to $200,000 (or such greater amount as may have been permitted after taking into account increases for cost of living for such Plan Year, as determined by the Secretary of the Treasury) and with such dollar limit further applied by taking into account the family aggregation rules of Section 414(q)(6) of the Code pursuant to Section 401(a)(17) of the Code (as in effect on such applicable date), and
(ii) the benefit that would otherwise have been determined under (a) above counting only Years of Credited Service performed after December 31, 1993.

In the case of the Estee Lauder Hemisphere Corporation Pension Plan, the annual amount of the Participant's Normal Retirement Income would be equal to the greater of (a), (b) or (c) below:

(a) One percent (1%) of that portion of his Average Final Compensation which is not in excess of his Social Security Covered Compensation plus one and one-half percent (1-1/2%) of that portion of such Average Final Compensation which is in excess of such Social Security Covered Compensation, multiplied by the number of his Years of Credited Service.

(b) $1,620 with 25 or more Years of Credited Service and reduced proportionately for Years of Credited Service less than 25.

(c) The sum of (i) the amount that would otherwise have been determined under (a) above had such Participant terminated employment on December 31, 1993 (or, if earlier, his actual date of termination of employment) and had such Participant's

17

"compensation" (as used in Section 1.4) for each Plan Year during the period ending on such applicable date been limited to $200,000 (or such greater amount as may have been permitted after taking into account increases for cost of living for such Plan Year, as determined by the Secretary of the Treasury) and with such dollar limit further applied by taking into account the family aggregation rules of Section 414(q)(6) of the Code pursuant to Section 401(a)(17) of the Code (as in effect on such applicable date), and (ii) the benefit that would otherwise have been determined under (a) above counting only Years of Credited Service after December 31, 1993.

In the case of a Participant whose Accrued Benefit is determined under the terms of a Prior Plan under this Section, a Participant may, subject to consent as provided in Sections 9.4 and 9.5 hereof, elect a reduced retirement income to commence on the first day of any month which is between the date of his Early Retirement Date and his Normal Retirement Date.

In the case of the Estee Lauder Inc. Employee Retirement Plan, the amount of the percentage of such reduction shall be equal to the sum of (a) the product derived by multiplying 7/12ths of one percent (1%) times the number of whole calendar months by which the pension commencement date precedes the Participant's attainment of age 57 and (b) the product derived by multiplying 5/12ths of one percent (1%) by the excess of (i) the number of whole calendar months by which the pension commencement date precedes the Participant's attainment of age 62 over (ii) the number of whole calendar months specified in
(a). No reduction shall be applied to such early retirement income amount if the pension commencement date occurs on or after the Participant's attainment of age 6 2.

In the case of the Estee Lauder Inc. Hemisphere Corporation Pension Plan, the amount of the percentage of such reduction shall be equal to the sum of (a) the product derived by multiplying 1/4 of one percent (1%) times the number of whole calendar months (up to and including the first 60 thereof) by which the pension commencement date precedes the Normal Retirement Date and
(b) the product derived by multiplying 1/2 of one percent (1%) by the number of calendar months, if any, by which the pension commencement date precedes by more than 60 calendar months the Normal Retirement Date.

Notwithstanding any other provision of the Plan to the contrary:

in the case of any Participant who is eligible for a benefit set forth in this
Section 5.5 and incurs a Disability prior to January 1, 1998, such Participant (i) shall continue to be credited with Hours of Service during the period of such Disability, to the same extent as if such person had not become so disabled, for purposes of determining such person's Years of Credited Service used in calculating such person's benefit pursuant to this Section 5.5, and (ii) shall, during the portion of such Participant's period of such Disability beginning on January 1st of the year following the year in which such period of Disability first commenced, be considered to continue to receive "compensation" for purposes of determining such person's Average Final Compensation, based upon such person's level of "base pay" as in effect immediately prior to the incurring of such Disability, and

in the case of any Participant who is eligible for a benefit set forth in this
Section 5.5 and incurs a Disability on or after January 1, 1998, such Participant (i) shall continue to be credited with Hours of Service during a period not exceeding the first twelve months of such

18

Disability, to the same extent as if such person had not become so disabled, for purposes of determining such person's Years of Credited Service used in calculating such person's benefit pursuant to this
Section 5.5, and (ii) shall, during that portion (if any) of such Participant's period of such Disability beginning on January 1st of the year following the year in which such period of Disability first commenced during which such Participant continues to be so credited with Hours of Service pursuant to the immediately preceding clause (i), be considered to continue to receive "compensation" for purposes of determining such person's Average Final Compensation, based upon such person's level of "base pay" as in effect immediately prior to the incurring of such Disability;

PROVIDED, HOWEVER, that in no event shall such person continue to be so credited with Hours of Service or be imputed with "compensation" for periods after such person's Normal Retirement Date.

5.6 Notwithstanding anything to the contrary provided herein or elsewhere in the Plan, any Participant who retires on or after his Normal Retirement Date with at least Five (5) Years of Credited Service but less than ten (10) Years of Credited Service shall be entitled to a Normal Retirement Income of not less than $100 per month for life, and any Participant who retires on or after his Normal Retirement Date with at least ten (10) Years of Credited Service shall be entitled to a Normal Retirement Income of not less than $200 per month for life.

5.7 The benefits otherwise payable to a Participant or a Beneficiary under this Plan and, where relevant, the Accrued Benefit of a Participant, shall be limited to the extent required, and only to the extent required, by the provisions of Section 415 of the Code and rulings, notices and regulations issued thereunder. To the extent applicable, Section 415 of the Code and rulings, notices and regulations issued thereunder are hereby incorporated by reference into this Plan. In calculating these limits, the following rules shall apply:

(a) Except where otherwise specifically set forth in rulings, notices and regulations incorporated into this Plan by reference, the limitations applicable to alternative forms of benefits (other than a "qualified joint and survivor annuity," as defined in Section 417(b) of the Code) shall be determined using the factors set forth in Appendix A.

(b) If the applicable limits of Section 415 of the Code are increased after a benefit is in pay status by virtue of an adjustment to those limits reflecting a change in the cost of living index or an amendment to the Code, benefit payments to a Participant or his Beneficiary shall be increased automatically to the maximum extent permitted under the revised limits. This increase shall occur only to the extent it would not cause the benefit to exceed the benefit to which the Participant or Beneficiary would have been entitled in the absence of the limits under Section 415 of the Code.

(c) If, upon the death of a Participant whose benefits were limited under this Section, the Surviving Spouse shall be entitled to a benefit payment smaller than that which was payable while the Participant was alive, the benefit payments to the Surviving Spouse shall equal the lesser of:

19

(i) the benefit payment which would be payable to the Surviving Spouse if benefits under this Plan had not been limited by this Section, and

(ii) the benefit payment which would be payable to the Surviving Spouse if the benefit provided under this Plan had been a "qualified joint and survivor annuity," as defined in Section 417(b) of the Code, with survivor benefits equal to 100% of the amount payable while the Participant was alive, in an amount equal to the maximum limitations provided under this Section.

(d) If the Participant is, or ever has been, covered under one or more qualified defined contribution plans maintained by the Employer or another member of the Group, the combined plan limits of Section 415(e) of the Code shall be calculated by reducing the limits applicable to this Plan first, prior to restricting annual additions to any such defined contribution plan; PROVIDED, HOWEVER, that this paragraph (d) shall apply only with respect to Plan Years commencing prior to January 1, 2000. Notwithstanding the foregoing, or any other provision of this Plan to the contrary, the benefits otherwise payable to (or on account of) any Participant on or after January 1, 2,000 (including any Participant who is already receiving an annuity under the Plan prior to that date) shall, to the maximum extent permitted by the Code, be determined by disregarding any limit which may have been previously imposed on such person's benefits under this Plan pursuant to the provisions of the preceding sentence; PROVIDED, HOWEVER, that there shall be no adjustment in the benefits otherwise paid to such person with respect to periods prior to January 1, 2000; and, FURTHER PROVIDED, that this sentence shall not apply with respect to any person who has, prior to January 1, 2000, received a lump sum distribution under the Plan.

(e) If the Participant is entitled to a benefit under any defined benefit plan which is, or ever has been, maintained by the Employer or another member of the Group, the limits under this Section shall be applied to the combined benefits payable and the benefit payable hereunder shall be reduced to the extent necessary to make the combined benefits meet the limits under this Section.

(f) To calculate average compensation for a Participant's high-three years of service, compensation shall be the Employee's Compensation, and the three-year average shall be calculated using consecutive limitation years. A limitation year shall be a Plan Year for purposes of this Section.

(g) The amendments to Section 415(b) of the Code made by Public Law 103-465 (as modified by Public Law 104-188) shall first be effective January 1, 1999. The amendments to Section 415(b) of the Code made by Public Law 107-16 shall first be effective January 1, 2002.

5.8 Notwithstanding any other provision of the Plan to the contrary, the Accrued Benefit of an Inactive Participant who (i) was a participant in a Prior Plan and (ii) had a condition of Disability as of December 30, 1990, shall continue to be determined under the benefit formula of such Prior Plan, unless such Inactive Participant is eligible for the benefit set forth in Section 5.5 hereof. A Participant who first has a condition of Disability on or after January 1, 1991 shall be covered under the benefit formula of this Plan as of the Initial Effective

20

Date unless such Participant is eligible for the benefit set forth in Section 5.5 hereof. For purposes of determining the opening Retirement Account balance under this Plan, Average Final Compensation shall be used, except that with respect to any year in which there were no earnings or earnings were reduced because of Disability, such Participant's last year of actual base pay shall be used on an annualized basis.

21

SECTION 6

CONTRIBUTIONS

6.1 No contributions are to be made by Participants under this Plan.

6.2 Subject to the provisions of Section 13 hereof, the Employer intends to contribute over a period of time such amounts as may be determined by actuarial calculations to be required of the Employer to provide benefits in accordance with the Plan. Any forfeitures arising under the Plan shall not be applied to increase the benefits any Participant would otherwise receive under the Plan but shall be applied to reduce the Employer contributions under the Plan.

6.3 Subject to the provisions of Section 13 hereof, the administrative expenses of the Plan, except to the extent paid by the Employer, shall be paid out of the funds of the Plan.

6.4 Except as provided in paragraphs (a) and (b) below, and except as provided in Section 16 hereof, Employer contributions made under the Plan will be held for the exclusive benefit of Participants, and their joint annuitants or Beneficiaries and may not revert to the Employer.

(a) A contribution made by the Employer under a mistake of fact may be returned to the Employer within one (1) year after it is contributed to the Plan.

(b) A contribution conditioned upon its deductibility under Section 404 of the Code may be returned, to the extent the deduction is disallowed, to the Employer within one (1) year after the disallowance. All contributions to the Plan are hereby conditioned upon their deductibility.

The maximum contribution that may be returned to the Employer will not exceed the amount actually contributed to the Plan, or the value of such contribution on the date it is returned to the Employer, if less.

6.5 In recognition of the fact that the Plan is, effective January 1, 1996, subject to the requirements of Section 413(c) of the Code, the provisions of Section 413(c)(4) of the Code shall, with respect to periods on and after that date, be applied consistent with such rules and procedures as shall be adopted by the actuary appointed under the Plan.

22

SECTION 7

DEATH BENEFIT

7.1 Death Before Retirement Date.

(a) If a Participant with a nonforfeitable right to the amount credited to his Retirement Account pursuant to Section 8 hereof dies prior to commencement of benefits, then his Surviving Spouse, or if (i) the Participant elects a Beneficiary other than his Surviving Spouse and such Surviving Spouse consents to such designation pursuant to Section 7.3 of the Plan or (ii) the Participant is unmarried, the Participant's designated Beneficiary, shall receive the amount credited to the Retirement Account, payable in a single life annuity. The Surviving Spouse (or designated Beneficiary, if applicable) may elect to receive such benefit in a cash lump sum payment; provided, however, that if the Actuarial Equivalent value of such amount does not exceed $3,500 (with respect to Plan Years beginning prior to January 1, 1998) or $5,000 (with respect to Plan Years beginning on or after January 1, 1998), such value shall automatically be paid in a cash lump sum in accordance with the last sentence of Section 10.1 hereof.

(b) Notwithstanding the foregoing subsection (a), if (i) a Participant described in such subsection (a) was subject to the provisions of
Section 5.5 and (ii) at the time of his death there is a Surviving Spouse and the Participant has not designated a Beneficiary other than his Surviving Spouse with such Surviving Spouse's consent pursuant to Section 7.3, the single life annuity otherwise payable to such Surviving Spouse pursuant to this Section 7.1 shall not be less than the single life annuity otherwise payable to such person determined in accordance with the provisions of Section 6.1 or 6.2, as the case may be, of the appropriate Prior Plan and based solely on such Participant's Normal Retirement Income determined in accordance with Section 5.5; provided, however, that if the Actuarial Equivalent value of the single life annuity otherwise so determined pursuant to this subsection (b) does not exceed $3,500 (with respect to Plan Years beginning prior to January 1, 1998) or $5,000 (with respect to Plan Years beginning on or after January 1, 1998), such value shall automatically be paid in a cash lump sum in accordance with the last sentence of
Section 10.1 hereof.

7.2 DEATH AFTER DATE OF COMMENCEMENT OF BENEFITS. In the event of a Participant's death after commencement of benefits, and if an optional form of benefit under Section 9.3 hereof is applicable, then the death benefit payable hereunder, if any, shall be determined in accordance with such optional election. Otherwise, no death benefit shall be payable.

7.3 BENEFICIARY DESIGNATION. If a Participant has a Surviving Spouse, his Surviving Spouse shall be his Beneficiary, unless the Participant designates someone other than his Surviving Spouse as his Beneficiary (other than as a contingent Beneficiary) and the Surviving Spouse consents to such designation. If the Participant does not have a Surviving Spouse or if his Surviving Spouse consents, the Participant shall have the right to designate any person as a Beneficiary, to receive the amount, if any, payable pursuant to this Plan upon his death and may from time to time change any such designation in accordance with procedures established by the Committee. Each such designation shall be submitted to the Committee or its

23

designee in such form and manner as may be required by the Committee or its designee. In the event that a Participant designates someone other than his Surviving Spouse as his Beneficiary (other than as a contingent Beneficiary), such Beneficiary designation shall not be effective unless (i) the Surviving Spouse consents to such Beneficiary designation in writing, in a form acceptable to the Committee or its designee, and such consent is witnessed by a Plan representative or a notary public or (ii) the Participant provides the Committee or its designee with sufficient evidence to show that the Participant does not have a Surviving Spouse or that his Surviving Spouse cannot be located. The Committee shall decide which Beneficiary, if any, shall have been validly designated. If a Participant does not have a Surviving Spouse and no Beneficiary has been designated, or if a Participant does not have a Surviving Spouse and the Committee determines that a designation made by the Participant is not effective for any reason, the Committee shall designate as Beneficiary the estate of the deceased Participant.

24

SECTION 8

TERMINATION OF EMPLOYMENT

8.1 A Participant shall be 100% vested in the amount credited to his Retirement Account after having completed at least Five (5) Years of Service. If a Participant terminates employment other than by early or normal retirement or death after having completed at least Five (5) Years of Service, he shall be entitled to elect payment of the amount credited to his Retirement Account as of such date of termination in a cash lump sum or, (i) if the Participant has a Surviving Spouse at the time of such termination of employment, as an annuity of the form described in Section 9.2 hereof or (ii) if the Participant has no Surviving Spouse at the time of such termination of employment, as an annuity of the form of benefit described in Section 9.1 hereof. Such payment shall be made (or in the case of an annuity, shall commence) in accordance with the last sentence of Section 10.1 hereof, and such election to be subject to consent as provided in Sections 9.4 and 9.5 hereof; PROVIDED, HOWEVER, that if the Actuarial Equivalent value of such amount does not exceed $3,500 (with respect to Plan Years beginning prior to January 1, 1998) or $5,000 (with respect to Plan Years beginning on or after January 1, 1998), such value shall automatically be paid in a cash lump sum in accordance with the last sentence of Section 10.1 hereof. If such Participant does not elect such lump sum or annuity, he shall be entitled to receive his Accrued Benefit commencing on the first day of any month after his termination of employment (but not later than his Normal Retirement Date), payable in a lump sum or as an annuity, in accordance with Sections 9.1 or 9.2 hereof, to the extent applicable. For purposes of this Section 8, a Participant who is terminated for Disability after a one-year absence because of Disability shall be deemed to have completed at least Five (5) Years of Service.

8.2 In no event shall the retirement income of a terminated Employee who was a participant under a Prior Plan immediately prior to the Initial Effective Date be less than the Actuarial Equivalent of the benefit that would have been payable under the Prior Plan had the Participant's employment terminated immediately prior to the Initial Effective Date.

8.3 Notwithstanding any other provision of this Plan, each Participant shall be 100% vested in his Retirement Account on his Normal Retirement Date.

8.4 (a) If a Participant's service terminates prior to having completed Five (5) Years of Service, and at a time when he is 0% vested in the amount credited to his Retirement Account, he shall, notwithstanding any other provision of the Plan to the contrary, be deemed to automatically receive, as of such person's date of termination of employment, a single lump sum distribution which is the Actuarial Equivalent of his entire vested Accrued Benefit under the Plan, and he shall thereupon forfeit his Retirement Account as of such same date. Any forfeiture resulting from the operation of this Section, or any other provisions of the Plan, shall be used to reduce future Employer contributions.

(b) If a Participant's Retirement Account is forfeited pursuant to the preceding paragraph (a) above and such Participant is subsequently reemployed as an Employee of an Employer (i) after the number of consecutive one-year Breaks in Service equals or exceeds

25

Five (5), the Years of Service completed prior to the Breaks in Service shall not be aggregated with Years of Service completed after the reemployment date, or (ii) prior to incurring Five (5) or more consecutive one-year Breaks in Service, the amounts previously credited to his Retirement Account will be restored, the Years of Service completed prior to the Breaks in Service will be aggregated with the Years of Service after his reemployment date and the Participant shall become a Participant of the Plan upon his reemployment.

(c) If a Participant's vested percentage is 100% at the time of his termination of employment, and such Participant is subsequently reemployed as an Employee of an Employer, Years of Service completed prior to any number of one-year Breaks in Service shall be aggregated with Years of Service after the reemployment. If such Participant received a complete distribution of his benefits under the Plan prior to his reemployment, then the amounts credited to his Retirement Account as of his date of termination shall be restored on his reemployment date, but any subsequent distribution paid to the Participant after his reemployment shall be offset by the present value of any distributions previously paid to him at any time in accordance with the requirements of Section 411(a)(7) of the Code and the regulations promulgated thereunder.

(d) For purposes of determining the amount credited to the Retirement Account of a reemployed Participant described in Section 8.4(c) above, (i) if such Participant received a complete distribution of his benefits under the Plan prior to his reemployment, the amount credited to his Retirement Account upon reemployment shall be $0, and (ii) if such Participant received distributions of only a portion of his benefits under the Plan prior to his reemployment, the amount credited to his Retirement Account upon reemployment shall be the amount credited to his Retirement Account at the time of his prior termination of employment less the amount of such distributions, and his Retirement Account shall be increased in accordance with Section 5.4 by applying the Periodic Adjustment Percentage to the undistributed amounts credited to his Retirement Account during the period between his termination of employment and his reemployment. Notwithstanding the foregoing, if the reemployed Participant repays in full his prior distributions plus interest in accordance with Section 411(a)(7) of the Code, the Participant's Retirement Account shall be credited with the full amount credited to such Retirement Account at the time of his prior termination of employment, increased in accordance with Section 5.4 by applying the Periodic Adjustment Percentage to such amount for the period between his termination of employment and his reemployment.

8.5 Notwithstanding the foregoing provisions of this Section 8 and solely in the case of a Participant subject to the provisions of Section 5.5:

(a) if such Participant's Accrued Benefit is in fact determined pursuant to Section 5.5, rather than with reference to the amount credited to his Retirement Account, then the provisions of Section 8.1 shall instead be applied with reference to such Accrued Benefit so determined pursuant to Section 5.5, and in connection therewith, the amount of any cash lump sum shall be the Actuarial Equivalent of such Accrued Benefit; and

(b) regardless of whether such Participant's Accrued Benefit is in fact so determined pursuant to Section 5.5, the provisions of
Section 8.4 shall be applied with

26

reference to both such person's Retirement Account and the amount otherwise calculated pursuant to Section 5.5.

27

SECTION 9

OPTIONAL FORMS OF BENEFIT

9.1 Normal Form of Benefit.

(a) The normal form of benefit shall be an income payable monthly for life, commencing on the Normal Retirement Date and terminating with the payment preceding death; PROVIDED, HOWEVER, that a Participant may, with spousal consent under the terms of Section 9.4 hereof, if applicable, elect to receive the amount credited to his Retirement Account in a single cash lump sum; FURTHER PROVIDED, HOWEVER, that if the Actuarial Equivalent value of such amount does not exceed $3,500 (with respect to Plan Years beginning prior to January 1, 1998) or $5,000 (with respect to Plan Years beginning on or after January 1, 1998), such value shall automatically be paid to the Participant in a cash lump sum in accordance with the last sentence of
Section 10.1 hereof.

(b) Notwithstanding the foregoing subsection (a) and in the case of a Participant subject to the provisions of Section 5.5 or Section 5.6, if such Participant's Accrued Benefit is in fact determined pursuant to
Section 5.5 or Section 5.6, rather than with reference to the amount credited to his Retirement Account, then the provisions of the foregoing subsection (a) shall instead be applied with reference to such Accrued Benefit so determined pursuant to Section 5.5 or Section 5.6, and in connection therewith, the amount of any cash lump sum shall be the Actuarial Equivalent of such Accrued Benefit.

9.2 AUTOMATIC POST-RETIREMENT SURVIVING SPOUSE OPTION. Subject to the conditions hereinafter set forth in this Section, if a Participant has a Surviving Spouse at his Retirement Income Commencement Date, the amount of retirement income payment to which he would otherwise be entitled under the normal form of benefit described in Section 9.1 shall be reduced on an Actuarial Equivalent basis to reflect the fact that, if such spouse shall survive him, a retirement income shall be payable under the Plan to his Surviving Spouse during such spouse's remaining lifetime after his death in an amount equal to 50% of the reduced amount of retirement income payments. A married Participant may elect (and may revoke such election and thereafter reelect) that his retirement income not be paid in the 50% joint and survivor form described in the preceding sentence, subject to the provisions of Section 9.4 hereof.

9.3 Notwithstanding the foregoing provisions of this Section 9, a Participant who retires on or after his Early Retirement Date may, subject to consent as provided in Sections 9.4 and 9.5 hereof, elect to receive the value of (i) his entire Accrued Benefit in accordance with one of the following optional forms, except that Option 1 or 2 may not be elected with respect to an Accrued Benefit accrued prior to January 1, 1991; (ii) his Accrued Benefit as of his Retirement Income Commencement Date less the value of his Accrued Benefit as of December 31, 1990 separately in accordance with Option 1 or 2; and (iii) his Accrued Benefit as of December 31, 1990, under a Prior Plan separately in accordance with Option 3, 4 or 5; PROVIDED, HOWEVER, that the Prior Plan benefit may be received separately only if a Participant elects Option 1 or 2 under clause (ii) hereof.

28

OPTION 1. An Actuarial Equivalent retirement income to be paid to the retired Participant for the rest of his life, and after his death either 50% or 100% (in accordance with his election) of such Actuarial Equivalent retirement income to be paid to his contingent annuitant for the rest of the contingent annuitant's life.

OPTION 2. An Actuarial Equivalent retirement income to be paid to the retired Participant payable for the greater of his lifetime or a period of ten (10) years. If the retired Participant dies before the expiration of ten
(10) years, the remaining installments of his Actuarial Equivalent retirement income shall be paid to his Beneficiary.

OPTION 3. An Actuarial Equivalent retirement income to be paid to the retired Participant for the rest of his life, and after his death either 25%, 66.67%, 75% or 100% (in accordance with his election) of such Actuarial Equivalent retirement income to be paid to his contingent annuitant for the rest of the contingent annuitant's life.

OPTION 4. An Actuarial Equivalent retirement income to be paid to the retired Participant for the rest of his life, and if he dies before receiving 120 monthly payments, such Actuarial Equivalent retirement income to be paid to his Beneficiary for the remainder of the 120 months.

OPTION 5. A Participant who retires early in accordance with
Section 4.2 hereof may elect to receive an Actuarial Equivalent retirement income providing larger monthly payments, in lieu of the retirement income otherwise payable upon early retirement, until the earliest date on which his Social Security benefit could commence; thereafter his monthly retirement income payments shall be reduced by the estimated monthly amount of his Social Security benefit computed to commence on such date. This optional form provides, insofar as practical, a level total retirement income (from this Plan and Social Security) for the Participant. In the event of the election of this Social Security adjustment option, the monthly payment of the adjusted retirement income shall commence at the date of retirement and shall cease with the earlier of the last payment prior to the death of the Participant or the last payment payable as calculated under this option.

9.4 The following rules and requirements must be met in order for any optional form of retirement income to be applicable.

(a) The election must be made pursuant to a qualified election (as described in paragraphs (b) and (g) of this Section) and filed with the Committee or its designee within the 90-day period ending on the Retirement Income Commencement Date.

(b) The consent of a contingent annuitant or Beneficiary shall not be required for a qualified election of an option; except that, if a married Participant elects to receive a form of benefit other than the Automatic Post-Retirement Survivor Spouse Option described in Section 9.2 hereof, a qualified election requires that the Surviving Spouse waive such spouse's right to the Automatic Post-Retirement Surviving Spouse Option. Such waiver shall not be effective unless (i) the consent is in writing; (ii) the election designates a specific alternate Beneficiary, including any class of Beneficiaries or any contingent Beneficiaries, which may not be changed without spousal consent (or the Surviving Spouse expressly permits

29

designations by the Participant without any further spousal consent); (ii) the Surviving Spouse's consent acknowledges the effect of the election; (iv) the Surviving Spouse's consent is witnessed by a Plan representative or notary public; and (v) the election designates a form of benefit payment that may not be changed without spousal consent (or the Surviving Spouse expressly permits designations by the Participant without any further spousal consent). In the absence of a waiver by such spouse, other than for the reason that such spouse cannot be located, the election of a form of payment other than as provided in
Section 9.2 hereof shall be null and void. Any consent by a Surviving Spouse obtained under this provision (or establishment that the consent of a Surviving Spouse may not be obtained) shall be effective only with respect to such Surviving Spouse. A consent that permits designations by the Participant without any requirement of further consent by the Surviving Spouse must acknowledge that such spouse has the right to limit consent to a specific Beneficiary, and a specific form of benefit where applicable, and that such spouse voluntarily elects to relinquish either or both of such rights. A revocation of a prior waiver may be made by a Participant without the consent of the Surviving Spouse at any time prior to the commencement of benefits. The number of revocations shall not be limited. No consent obtained under this provision shall be valid unless the Participant has received notice as provided in paragraph (g) of this Section.

(c) An election may not be made nor will it be accepted by the Committee or its designee, or if accepted it shall become null and void, if the Actuarial Equivalent value of the Participant's entire Accrued Benefit as of his Retirement Income Commencement Date would be $3,500 or less (with respect to Plan Years beginning prior to January 1, 1998) or $5,000 or less (with respect to Plan Years beginning on or after January 1, 1998), and such value shall automatically be paid to the Participant in a cash lump sum.

(d) If the stated effective date of the option is prior to the Participant's Normal Retirement Date and the Participant continues in service after such stated effective date, the election shall become null and void but, subject to the rules and requirements contained in this Section, the Participant may thereafter make another election. If the stated effective date is the Participant's Normal Retirement Date or any later date and he continues in service after such stated effective date, the option shall take effect upon his subsequent death or retirement.

(e) If a Participant who has elected Option 4 under
Section 9.3 hereof dies while the option is in effect, and his Beneficiary is a natural person who survives the Participant but dies before the 120 monthly payments have been paid to the Participant and the Beneficiary, the lump sum discounted value of the unpaid balance of such 120 monthly payments shall be paid to the Beneficiary's estate.

(f) If the contingent annuitant is other than the Surviving Spouse, and if the actuarial present value of the payments to be made to the Participant under an option will be less than 51% of the Actuarial Equivalent value of the normal form of retirement benefit provided in Section 9.1 hereof, the optional benefit shall be adjusted so that the value of the Participant's benefit will be equal to 51% of the Actuarial Equivalent value of the Participant's normal form of retirement benefit.

(g) No election shall be a qualified election unless, at least 30 days (or such a shorter period permitted by the Code and the regulations promulgated thereunder) and no

30

more than 90 days prior to the Participant's Retirement Income Commencement Date, the Committee shall furnish him (by mail or personal delivery) a statement generally describing the 50% joint and survivor form and explaining the relative financial effects of making an election under Section 9.2 hereof, or an election of an optional form of payment under Section 9.3 hereof. The statement shall also describe the right of the Participant and his Surviving Spouse to waive the 50% joint and survivor form, the effect of such a waiver, and the right to revoke such waiver.

9.5 If the Actuarial Equivalent value of a Participant's vested Accrued Benefit exceeds or, for distributions prior to October 17, 2000, at the time of any prior distribution exceeded $3,500 (with respect to Plan Years beginning prior to January 1, 1998) or $5,000 (with respect to Plan Years beginning on or after January 1, 1998), and the Accrued Benefit is "immediately distributable" (as defined below), the Participant and any Surviving Spouse (or where either the Participant or the spouse has died, the survivor) must consent to any distribution of such Accrued Benefit. An Accrued Benefit is "immediately distributable" if any part of the Accrued Benefit could be distributed to the Participant (or Surviving Spouse) before the Participant attains (or would have attained if not deceased) Normal Retirement Age. The consent of the Participant and any Surviving Spouse shall be obtained in writing within the 90-day period ending on the Retirement Income Commencement Date. The Participant and any Surviving Spouse shall be notified of the right to defer any distribution until the Participant's Accrued Benefit is no longer immediately distributable. Such notification shall include a general description of the material features, and an explanation of the relative values of, the optional forms of benefit available under the Plan in a manner that would satisfy the notice requirements of Section 417(a)(3) of the Code, and shall be provided no less than 30 days (or such shorter period permitted by the Code and the regulations promulgated thereunder) and no more than 90 days prior to the Retirement Income Commencement Date. Notwithstanding the foregoing, only the Participant need consent to the commencement of a distribution in the 50% or 100% joint and survivor form while the Accrued Benefit is immediately distributable. Neither the consent of the Participant nor the Surviving Spouse shall be required to the extent that a distribution is required to satisfy Section 401(a)(9) or 415 of the Code.

31

SECTION 10

PAYMENT OF RETIREMENT INCOME

10.1 Subject to the provisions of Sections 9 and 11 hereof, retirement income payable in other than a lump sum shall be payable in monthly installments, as of the first day of each month with the first payment to be made as of the appropriate retirement date or earlier date of termination of employment, but in no event later than the 60th day after the later of the close of the Plan Year in which the Participant attains age 65 or terminates employment or in which occurs his tenth (10th) Year of Credited Service, and with final payment to be made as of the first day of the month in which death occurs, or, if earlier, the first day of the month payments cease under the option elected. Subject to the foregoing sentence, retirement income payable in a single cash lump sum shall be paid on or as soon as administratively possible following the date he becomes entitled thereto.

10.2 Anything elsewhere in the Plan to the contrary notwithstanding, the entire nonforfeitable interest of each Participant shall be either:

(a) distributed to the Participant not later than the Participant's "Required Beginning Date" (as defined in Section 10.2(b)), or

(b) distributed to, or for the benefit of, the Participant and the Participant's contingent annuitant in installments beginning not later than the Participant's Required Beginning Date and continuing, in accordance with such regulations as the Secretary of the Treasury may prescribe,
(i) over the life of the Participant or over the lives of the Participant and the Participant's contingent annuitant or (ii) over a period certain not extending beyond the life expectancy of the Participant and the Participant's Beneficiary. For purposes of this Section, the "Required Beginning Date" shall mean the later of April 1 of the calendar year which follows the calendar year in which the Participant attains age 70 1/2, or the calendar year in which the Participant retires; PROVIDED, HOWEVER, that a distribution to a Participant who is a five percent owner (as defined in Section 416 of the Code) shall begin no later than April 1 of the calendar year which follows the calendar year in which such Participant attains age 70-1/ 2. Notwithstanding the foregoing, any Participant who attains age 70-1/2 after December 31, 1995 but on or before December 31, 1997 may elect to nevertheless commence his distribution on April 1 of the calendar year following the calendar year in which the Participant attains age 70-1/2 even if the Participant is still employed by the Employer. In addition to the foregoing, in applying the rules of this Section 10.2, the regulations promulgated under Section 401(a)(9) of the Code are incorporated herein by reference, as are the rules promulgated by the Department of the Treasury and the Internal Revenue Service with respect to compliance with
Section 401(a)(9) of the Code without violating Section 411(d)(6) of the Code.

If distribution of a Participant's nonforfeitable interest has begun in accordance with Section 10.2(b) hereof and the Participant dies before his entire nonforfeitable interest has been distributed to him, the remaining portion of such interest shall be distributed at least as rapidly as under the method of distribution being used under Section 10.2(b) hereof as of the date of the Participant's death.

32

If a Participant dies before distribution of the Participant's nonforfeitable interest has begun in accordance with Section 10.2(b) hereof, the entire nonforfeitable interest shall be distributed within five years after the death of the Participant, except such portion thereof as shall be payable in installments to, or for the benefit of, the Participant's contingent annuitant, beginning not later than one (1) year after the date of the Participant's death and continuing, in accordance with such regulations as the Secretary of the Treasury may prescribe, over the life of the contingent annuitant (or over a period certain not extending beyond the life expectancy of the contingent annuitant); provided, however, that if the Surviving Spouse is the Participant's contingent annuitant, the date on which the distributions are required to begin shall not be later than the Participant's Required Beginning Date and, if the Surviving Spouse dies before the distributions to the Surviving Spouse begin, this paragraph shall be applied as if the Surviving Spouse was the Participant.

33

SECTION 11

ADMINISTRATION OF THE PLAN

11.1 Except with respect to those responsibilities delegated to the Fiduciary Committee hereunder, the Plan shall be administered by the Committee, which shall be responsible for carrying out the provisions of the Plan. The Committee shall be a "named fiduciary" under Section 402(a)(2) of ERISA. The Committee shall consist of at least three (3) members who shall be appointed in the manner authorized by the Board. Vacancies therein shall be filled in the same manner as appointments. Any member of the Committee may be removed by action of the Board or may resign of his own accord by delivering his written resignation to the Board and to the secretary of the Committee.

11.2 The members of the Committee shall elect from their number a chairman. The chairman shall appoint a secretary, who need not be a member of the Committee. The members of the Committee may appoint from their number subcommittees with such powers as they shall determine, may authorize one or more of their number or any agent to execute or deliver any instrument or make any payment in their behalf, and may employ clerks and may employ such counsel, accountants, and actuaries as may be required in carrying out the provisions of the Plan.

11.3 The Committee shall hold meetings upon such notice, at such time, and at such place as they may determine.

11.4 A majority of the members of the Committee at the time in office shall constitute a quorum for the transaction of business. All resolutions or other actions taken by the Committee shall be by the affirmative vote of a majority of those present at the meeting, or the written consent of a majority of members at the time in office, if they act without a meeting.

11.5 No member of the Committee who is also an Employee shall receive any compensation for his services as such, but the Employer may reimburse any member for any necessary expenses incurred.

11.6 The Committee shall from time to time establish rules for the administration of the Plan and the transaction of its business. Except as herein otherwise expressly provided, the Committee shall have the exclusive right to interpret the Plan and to decide any matters arising thereunder in connection with the administration of the Plan, the eligibility of any person to benefits thereunder and the amounts of such benefits. It shall endeavor to act by general rules so as not to discriminate in favor of any person. Its decisions and the records of the Committee shall be conclusive and binding upon the Employer, the Participants, and all other persons having any interest under the Plan.

The Committee shall have the power to amend the Plan, provided that such amendment does not increase the total cost of providing benefits under the Plan by an amount in excess of $1,000,000 in any Plan Year computed in accordance with generally accepted accounting or actuarial principles; and provided, further, that such amendment does not affect the duties delegated hereunder to the Fiduciary Committee.

34

The Committee may appoint a Plan administrator for the Plan and shall delegate to the Plan administrator the duty to maintain all records and accounts necessary for the effective administration of the Plan, and to take any actions necessary to comply with the reporting and disclosure requirements imposed by the Code, ERISA and any other applicable federal or state statute or regulation, including any law or regulation promulgated by any foreign governing body which applies to the Plan. The Committee may delegate to any Plan administrator such other duties as it may deem necessary and appropriate. The Committee shall receive reports from each such Plan administrator as the Committee may request.

11.7 The Committee shall cause to be maintained accounts showing the fiscal transactions of the Plan, and in connection therewith shall require the Trustee to submit any necessary reports, and shall keep in convenient form such data as may be necessary for actuarial valuations of the assets and liabilities of the Plan. The Committee may retain counsel, accountants, actuaries and/or other persons to assist in the discharge of its duties.

11.8 The members of the Committee, the Fiduciary Committee, the Board, and the officers and directors of the Employer shall be entitled to rely upon all tables, valuations, certificates, and reports furnished by any duly appointed actuary, upon all certificates and reports made by any duly appointed accountant, and upon all opinions given by any duly appointed legal counsel. The members of the Committee, the Fiduciary Committee, the Board, and the officers and directors of the Employer shall not be held liable for any action taken in good faith in reliance upon any such tables, valuations, certificates, reports, or opinions. All actions so taken shall be conclusive upon each of them and upon all persons having any interest under the Plan. No member of the Committee shall be personally liable by virtue of any instrument executed by him or on his behalf as a member of the Committee, or for any mistake of judgment made by himself or any other member or by anyone employed by the Employer, or for any loss unless resulting from his own actions, including gross negligence or willful misconduct. Each member of the Committee shall be indemnified by the Employer against losses reasonably incurred by him in connection with any claim, proceeding or action to which he may be a party by reason of his membership in the Committee (including amounts paid in a settlement approved by the Employer and reasonable attorney's fees and expenses incurred in connection with such claim, proceeding or action); PROVIDED, HOWEVER, that such indemnification shall not apply to matters as to which he shall be finally adjudged, by a court of competent jurisdiction in a decision from which no appeal may be taken or with respect to which the time to appeal has expired without an appeal having been made, to have engaged in gross negligence or willful misconduct. The foregoing right of indemnification shall be in addition to any other rights to which any such member may be entitled as a matter of law or pursuant to the bylaws of Estee Lauder or any other Employer.

11.9 In the event that any Participant, contingent annuitant or Beneficiary claims to be entitled to a benefit under the Plan, and the Committee determines that such claim should be denied in whole or in part, the Committee shall, in writing, notify such claimant within 90 days of receipt of such claim that his claim has been denied, setting forth the specific reasons for such denial. Such notification shall be written in a manner reasonably expected to be understood by such Participant or other payee and shall set forth the pertinent sections of the Plan relied on and, where appropriate, an explanation of how the claimant can obtain review of such denial. Within 60 days after the mailing or delivery by the Committee of such notice, such

35

claimant may request, by mailing or delivery of written notice to the Committee, a review by the Committee of the decision denying the claim. If the claimant fails to request such a hearing within such 60-day period, it shall be conclusively determined for all purposes of this Plan that the denial of such claim by the Committee is correct. If such claimant requests a review within such 60-day period, he shall have the opportunity to review pertinent documents and to submit a written statement to the Committee. After such review, the Committee shall determine whether such denial of the claim was correct and shall notify such claimant in writing of its determination within 60 days from receipt of his request and no further review shall thereafter be required by the Committee.

36

SECTION 12

INVESTMENT OF PLAN ASSETS;

DUTIES OF FIDUCIARY COMMITTEE

12.1 All assets for providing the benefits of the Plan shall be held in trust for the exclusive benefit of Participants, contingent annuitants and Beneficiaries under the Plan, and no part of the corpus or income shall be used for, or diverted to, purposes other than for the exclusive benefit of Participants, contingent annuitants, and Beneficiaries under the Plan except as provided in Sections 6.3 and 16.4 hereof. No Participant, contingent annuitant, or Beneficiary under the Plan, nor any other person, shall have any interest in or right to any part of the earnings of the Trust Fund, or any rights in, to, or under the Trust Fund or any part of its assets, except to the extent expressly provided in the Plan.

12.2 All contributions to the Plan by the Employer shall be committed in trust to the Trustee and/or to an insurance company as provided for in Section 404 of ERISA. The Trustee shall be appointed from time to time by the Fiduciary Committee by the appropriate instrument, with such powers in the Trustee as to investment, reinvestment, control, and disbursement of the funds as the Fiduciary Committee shall approve and as shall be in accordance with the Plan. The Fiduciary Committee may remove, replace, or add a Trustee at any time. Upon the removal, replacement, or resignation of any Trustee, the Fiduciary Committee may designate a successor Trustee.

12.3 In the discretion of the Fiduciary Committee all contributions to the Plan by the Employer committed to the Trustee and/or insurance company may be commingled from time to time in whole or in part with any other fund or funds held by the Trustee and/or insurance company for use in connection with the payment of pensions of any Employee of the Employer or with any other fund or funds held by the Trustee and/or insurance company pursuant to any other retirement plan which is a qualified pension plan under Section 401(a) of the Code. For purposes of this Plan, the word "fund" or "funds" as used in this Section 12 and hereafter in this Plan shall mean the allocable portion of the fund or funds held by the Trustee and/or insurance company in respect of the contributions made pursuant to this Plan.

12.4 The Fiduciary Committee shall determine the manner in which the funds of the Plan shall be disbursed in accordance with the Plan and the provisions of the trust instrument, including the form of voucher or warrant to be used in making disbursements and the qualifications of persons authorized to approve and sign the same and any other matters incident to the disbursement of such funds.

12.5 The Fiduciary Committee shall adopt from time to time actuarial tables to be used as the basis for all actuarial calculations and shall recommend the rates of contribution payable by the Employer to the Plan as provided in Section 6 hereof. The Fiduciary Committee shall determine from time to time the per centum rate of interest to be used as the basis for all calculations. As an aid to the Fiduciary Committee in adopting tables and in recommending the rates of contribution payable by the Employer to the Plan, the actuary appointed by the Fiduciary Committee shall make annual actuarial valuations of the assets and liabilities of the Plan and

37

shall certify to the Fiduciary Committee the tables and rates of contribution which he would recommend for use by the Fiduciary Committee.

38

SECTION 13

OBLIGATIONS OF THE EMPLOYER

13.1 All contributions by the Employer for benefits under the Plan shall be voluntary, and the Employer shall be under no legal obligation to make and/or continue to make them. The Employer shall have no liability in respect to payments or benefits or otherwise under the Plan, and the Employer shall have no liability in respect to the administration of the Trust Fund or of the funds, securities, or other assets paid over to the Trustee, and each Participant, each contingent annuitant, and each Beneficiary shall look solely to such Trust Fund for any payments or benefits under the Plan.

39

SECTION 14

MISCELLANEOUS PROVISIONS

14.1 Except as otherwise provided by law (which shall include a "qualified domestic relations order" pursuant to Section 414(p) of the Code and any other circumstance described in Section 401(a)(13) of the Code and the Treasury regulations promulgated thereunder), no benefit payable under the Plan shall be subject in any manner to anticipation, alienation, sale, transfer, assignment, pledge, encumbrance, or charge; nor shall any such benefit be in any manner liable for or subject to the debts, contracts, liabilities, engagements, or torts of the person entitled to such benefit.

14.2 If any Participant, contingent annuitant, or Beneficiary under the Plan shall become bankrupt or attempt to anticipate, alienate, sell, transfer, assign, pledge, encumber or charge any benefit in a manner not allowed pursuant to Section 14.1, then such benefit shall, in the discretion of the Committee, cease and terminate. In that event the Committee shall hold or apply the benefit or any part thereof to or for such Participant, contingent annuitant or Beneficiary, his spouse, children, or other dependents, or any of them, in such manner and in such proportions as the Committee shall in its sole discretion determine.

14.3 The establishment and/or maintenance of the Plan shall not be construed as conferring any rights upon any Employee or any person for a continuation of employment, and shall not be construed as limiting in any way the right of the Employer to discharge any Employee or to treat him without regard to the effect which such treatment might have upon him as a Participant of the Plan.

14.4 If any person entitled to receive any benefits from the Trust Fund is a minor or, in the judgment of the Committee, legally, physically or mentally incapable of personally receiving any distributions, the Committee may instruct the Trustee to make distribution to such other person, persons, or institutions that, in the judgment of the Committee, are then maintaining or have custody of such distributee.

14.5 The determination of the Committee as to the identity of the proper payee of any benefit under the Plan and the amount of such benefit properly payable shall be conclusive, and payment in accordance with such determination shall constitute a complete discharge of all obligations on account of such benefit.

14.6 In the event any amount shall become payable from the Trust Fund to a Beneficiary or the estate of any deceased person and if, after written notice from the Trustee mailed to the last known address of such Beneficiary, or of the executor or administrator of such estate (as certified to the Trustee by the Committee), such person or such executor or administrator shall not have presented himself to the Trustee within two years after the mailing of such notice, the Trustee shall notify the Committee, and the Committee shall instruct the Trustee to distribute such amount due to such Beneficiary or such estate among one or more of the spouse and blood relatives of such deceased person, as designated by the Committee.

40

14.7 This Plan may be adopted, by action of the Board of Directors, with respect to Employees who are United States citizens employed by a foreign subsidiary (as defined in Section 3121(1)(8) of the Code) of the Employer, with such Employees being treated as Employees of an Employer for the purpose described in Section 406 of the Code if the following conditions are met:

(a) the Employer has entered into an agreement under
Section 3121(1) of the Code which applies to the foreign subsidiary by which such Employees are employed; and

(b) no contributions under another funded plan of deferred compensation (whether or not a plan described in Section 401(a),
403(a), or 405(a) of the Code) are provided by any other Employer with respect to the remuneration paid to such Employees by such subsidiary.

14.8 In the case of any merger or consolidation with, or transfer of assets or liabilities to, any other plan each Participant in the Plan will (if the Plan then terminated) receive a benefit immediately after the merger, consolidation or transfer which is equal to or greater than the benefit he would have been entitled to receive immediately before the merger, consolidation or transfer (if the Plan had then terminated). Such merger, consolidation or transfer shall comply with Section 414(l) of the Code and the regulations promulgated thereunder.

14.9 The rights of any person who terminated employment or retired on or before the effective date of any of the relevant provisions of this restatement, including his eligibility for benefits, shall be determined solely under the terms of the Plan as in effect on the date of his termination of employment or retirement, unless such person is thereafter reemployed and again becomes a Participant.

14.10 Notwithstanding any provision of the Plan to the contrary, contributions, benefits and service credit with respect to qualified military service will be provided in accordance with Section 414(u) of the Code.

41

SECTION 15

ADOPTION OF PLAN BY MEMBERS OF THE GROUP

15.1 Any member of the Group, other than Estee Lauder, or any other corporation or unincorporated trade or business which is not a member of the Group may, with the consent of the Board of Directors, adopt this Plan, thereby bringing such Group member or other corporation or unincorporated trade or business within the definition of Employer. With respect to such member of the Group or other corporation or unincorporated trade or business, the term "Original Effective Date" of the Plan shall refer to the date as to which such member adopts the Plan or the date as of which the Plan is extended to such member as the case may be.

15.2 The Board of Directors shall, subject to the requirements of ERISA and the Code, determine the extent to which, if at all, the period of employment prior to the extension of the Plan to a member of the Group or other corporation or unincorporated trade or business shall be recognized for purposes of the Plan.

15.3 In the event that a retirement plan or pension plan maintained by a member of the Group, or other corporation or unincorporated trade or business, for any other division, plant, or location is added to this Plan, the rights and benefits of Employees who were covered under such other plan shall, from and after the Original Effective Date of the Plan with respect to said Employer, be determined under such terms and conditions with respect to such Employees as shall be specified by the Board of Directors in the resolution approving the adoption or extension of the Plan as to the said Employees.

The assets under such other plans maintained by a member of the group applicable to Employees to be covered by this Plan shall, to the extent practicable and subject to the provisions of Section 14.8 hereof, be transferred to the Fund under this Plan, and such transferred assets shall be merged with the Fund held under this Plan.

15.4 If any Employer which has come within the definition of Employer pursuant to this Section 15 subsequently withdraws or is withdrawn from the Plan, or discontinues the Plan with respect to all or part of its Employees, the Committee shall determine the share of the Fund which shall be allocated to the Employees of such Employer who are thereby affected. If a separate defined benefit pension plan is being continued for such Employees, such Employer shall, subject to the provisions of Section 14.8 hereof, designate a successor Trustee under a separate instrument to whom such allocable funds shall be transferred with respect to all or the specified classifications of its Employees, as the case may be, unless the Board of Directors shall determine that such Employer and its affected Employees may upon proper action of such Employer continue to participate in the Trust Fund maintained in connection with this Plan. If the Plan is discontinued with respect to all or part of such Employer's Employees, such allocable funds shall be allocated with respect to each Employee affected, and shall be applied pursuant to Section 16.4 hereof.

15.5 If any Employer which is not a member of the Group which includes Estee Lauder adopts the Plan in accordance with Section 15.1, the Plan shall be treated as a "multiple

42

employer plan" within the meaning of Section 413(c) of the Code, and it shall comply with all the requirements of the Code and ERISA applicable to such plans.

43

SECTION 16

AMENDMENT AND TERMINATION

16.1 Estee Lauder reserves the right at any time, and from time to time, by action of the Committee to amend, in whole or in part, retroactively or prospectively or both, any or all of the provisions of the Plan; provided, however, that no part of the assets of the Plan shall, by reason of any amendment, be used for or diverted to purposes other than for the exclusive benefit of Participants, contingent annuitants, and Beneficiaries; and further provided that any amendment adopted by the Committee which would cause the Plan and the trust established under the Plan to cease to meet the requirements of
Section 401(a) or 501(a) of the Code respectively, shall be null and void; and any actions taken under the Plan pursuant to such amendment, any benefit increases (or decreases) accruing under the Plan as a result of such amendment, and any increases (or decreases) in benefit payments under the Plan made as a result of such amendment, during the period from the date of adoption of such amendment to the date it is determined that such amendment should so cause the Plan and the trust under the Plan to cease to meet such requirements, shall be, respectively, rectified, nullified, and restored as soon as possible to the extent necessary to permit the Plan and the trust under the Plan to continue to meet the requirements of Section 401(a) and 501(a) of the Code, respectively. Notwithstanding the previous paragraph herein, no amendment to the Plan shall:

(a) reduce the Participant's accrued normal retirement income as of the date on which the amendment is adopted,

(b) eliminate or reduce any early retirement benefit or retirement-type subsidy (to be determined by regulation), or an optional form of retirement income under the Plan, with respect to the accrued normal retirement income, or

(c) reduce a retired Participant's retirement income as of the beginning of the Plan Year in which the amendment is effective.

The Board of Directors' approval shall be required for any amendment to the Plan which is anticipated by the Committee to increase the cost to Estee Lauder of maintaining the Plan by an amount in excess of $1,000,000 in any Plan Year, computed in accordance with generally accepted accounting or actuarial principles.

16.2 The Board of Directors may terminate the Plan at any time as to all or any particular group or groups of Participants and such other persons, if any, who have or may become entitled to benefits under the Plan on account of such Participants as to whom the Plan shall have been terminated, which Participants and other persons shall be referred to collectively as the terminated group in this Section 16. After the Plan termination date which is applicable to the terminated group, benefits shall be provided to the terminated group in accordance with Section 16.4 hereof. In the event of such termination, each member of the terminated group will be fully (100%) vested in his accrued benefit.

16.3 The terminated group's portion of the Fund shall equal the sum of that part of the fair market value on the Plan termination date of the entire Fund that would have been

44

allocated to each person in the terminated group in accordance with Section 16.4 hereof if the Plan had been terminated on such date as to all Participants in the Plan and no expenses were incurred in connection with such termination of the Plan.

16.4 A terminated group's share of the Fund shall be allocated as follows:

(a) first, to provide benefits to each person in the terminated group in accordance with Section 4044(a) of ERISA, and the regulations issued pursuant thereto;

(b) then, to the extent that after the making of the allocation described in (a) above, there remain in the Fund any assets which are applicable to the terminated group, the said assets shall be applied to pay for any unpaid administrative expenses for the administration of the Plan as to the terminated group; and

(c) lastly, to the extent that after making the allocations described in (a) and (b) above, there remain in the Fund any assets which are applicable to the terminated group, then such remaining assets shall be paid to the Employer for its own use and benefit provided that such payment to the Employer does not contravene any provision of law.

45

SECTION 17

LIMITATION ACCORDING TO
TREASURY DEPARTMENT REQUIREMENTS

The purpose of this Section is to conform the Plan to the requirements of Section 1.401(a)(4)-5(b) of the Income Tax Regulations.

17.1 If a benefit becomes or is payable for a Plan Year to a Participant who is among the 25 highest paid "highly compensated employees" or "highly compensated former employees" (each as defined in Section 414(q) of the Code and regulations and rulings issued thereunder) for a Plan Year, such benefit cannot exceed an amount equal to the payments that would be made during the Plan Year on behalf of the Participant under a single life annuity that is the Actuarial Equivalent of the sum of the Participant's Accrued Benefit and any other benefits under the Plan; PROVIDED, HOWEVER, that this Section shall not apply if (i) benefits that would be payable to such a Participant are less than one percent (1%) of the total value of current liabilities under the Plan, or
(ii) the assets of the Trust Fund exceed, immediately after payment of a benefit to such a Participant, 110% of the value of current liabilities under the Plan. (For purposes of this Section, the value of current liabilities shall be as defined in Section 412(l)(7) of the Code.)

17.2 In the event of a termination of the Plan, the benefit of any highly compensated employee or highly compensated former employee shall be limited to a benefit that is nondiscriminatory under Section 401(a)(4) of the Code.

17.3 In the event Congress should provide by statute, or the Internal Revenue Service or Department of the Treasury should provide by regulation or ruling, that such limitations are no longer necessary for the Plan to meet the requirements of Section 401(a) or other applicable provisions of the Code then in effect, such limitations shall become void and shall no longer apply, without the necessity of further amendment to the Plan.

46

SECTION 18

TOP-HEAVY PLAN PROVISIONS

18.1 Anything elsewhere in this Plan to the contrary notwithstanding, the provisions of this Section 18 shall apply to the Plan for any Plan Year if, on the last day of the preceding Plan Year, either (i) the present equivalent actuarial value of the cumulative accrued normal retirement income of Key Employees exceeds 60% of the present equivalent actuarial value of the cumulative accrued normal retirement income of all Participants, or (ii) the sum of (A) the present equivalent actuarial value of the cumulative accrued normal retirement income of Key Employees under the Plan, (B) the present equivalent actuarial value of the accumulated accrued benefits of Key Employees under all other qualified defined benefit plans included in the Aggregation Group, and (C) the cumulative accrued benefits of Key Employees under all qualified defined contribution plans included in the Aggregation Group exceeds 60% of the sum of (D) the present equivalent actuarial value of the cumulative accrued normal retirement income of all Participants under the Plan, (E) the present equivalent actuarial value of the accumulated accrued benefits of all Participants under all other qualified defined benefit plans included in the Aggregation Group, and (F) the cumulative accrued benefits of all Participants under all qualified defined contribution plans included in the Aggregation Group. For the purpose of the foregoing sentence, the "equivalent actuarial value" of the cumulative accrued normal retirement income of each Participant under the Plan shall be calculated utilizing a five percent (5%) interest rate assumption and is increased by the amount of the aggregate distributions, if any, made with respect to the Participant under the Plan during the five-year period ending on the last day of the preceding Plan Year (except that for Plan Years beginning on or after January 1, 2002, distributions on account of severance from employment, death or disability shall be taken into account only if made during the one-year period ending on the last day of the preceding Plan Year); and the present equivalent actuarial value of the accumulated accrued benefit of each Participant under all other qualified defined benefit plans and the cumulative accrued benefit of each Participant under any qualified defined contribution plan shall be increased by the amount of the aggregate distributions, if any, made with respect to the Participant under such other plan during that five-year period (or one-year period, as applicable). The term "Aggregation Group" shall mean all plans to which the Employer contributes in which a Key Employee is a Participant and all other plans to which the Employer contributes that enable any such plan to meet the requirements of Section 401(a)(4) or Section 410 of the Code. If a Participant is not a Key Employee for any Plan Year, but was a Key Employee in a prior Plan Year, the accrued normal retirement income for such Participant shall not be taken into account. The accrued normal retirement income of any Participant or former Participant who has not during the five-year period ending on the last day of the preceding Plan Year received from the Employer any compensation other than benefits under the Plan (or for determinations on or after January 1, 2002, who has not during the one-year period ending on the last day of the preceding Plan Year performed any services for the Employer) shall not be taken into account. In any Plan Year for which the provisions of this Section 18 apply and thereafter, each Employee who is a Participant during that Plan Year and has completed at least three (3) Years of Service shall have a nonforfeitable right, in the event he ceases to be an Employee prior to his Normal Retirement Date, otherwise than by death or early retirement, to receive for the remainder of his life (beginning at his Normal Retirement Date if he is still living) a deferred vested retirement

47

income in an amount per month equal to his accrued normal retirement income computed as of the date he ceases to be an Employee (including benefits accrued before the provisions of this Section 18 apply).

Notwithstanding the foregoing, each such Employee who has completed not less than three (3) Years of Service shall be permitted to elect, within 90 days after the first day of the Plan Year for which the provisions of this Section 18 apply, to have his nonforfeitable percentage computed in accordance with the provisions of Section 8 hereof without regard to this paragraph.

18.2 In any Plan Year for which the provisions of this Section 18 apply, if the accrued normal retirement income of any Participant who is not a Key Employee, when expressed as an equivalent actuarial value of a benefit payable annually in the form of a single life annuity (with no ancillary benefits) beginning when the Participant attains age 65 (without taking into account contributions or benefits under Chapter 2 of Chapter 21 of Title II of the Social Security Act, or any other Federal or State law), is less than the Compensation from Estee Lauder not in excess of $150,000 ($200,000 for Plan Years beginning on or after January 1, 2002), for years in the Participant's Testing Period, then the accrued normal retirement income of that Participant shall be increased to an amount equal at the last day of that Plan Year to such Applicable Percentage of the Participant's average Compensation from the Employer for years in the Participant's Testing Period.

18.3 In any Plan Year for which the provisions of this Section 18 apply, the Compensation from the Employer of each Participant taken into account under the Plan shall not exceed the first $150,000 ($200,000 for Plan Years beginning on or after January 1, 2002) (or such other figure as shall result from such annual cost-of-living adjustments as the Secretary of the Treasury or his delegate shall make pursuant to Section 401(a)(17)(B) of the Code).

18.4 In any Plan Year commencing prior to January 1, 2000 for which the provisions of this Section 18 apply, the figure "1.0" shall be substituted for the figure "1.25" as required by Section 416 of the Code for the purpose of determining an Employee's "defined contribution plan fraction" and "defined benefit plan fraction" under Section 415(e) of the Code.

18.5 For purposes of this Section, the following definitions shall apply:

(a) "Applicable Percentage" means, in respect of any Participant, the lesser of (i) 2 percent multiplied by the number of the Participant's Years of Service (disregarding any Year of Service in which ended a Plan Year for which the provisions of this Section 18 were not applicable and any Year of Service completed in a Plan Year beginning before January 1, 1984) or (ii) 20 percent.

(b) "Compensation" means, for purposes of this Section only, Compensation as defined in Section 2.10 hereof but including any special pay or remuneration reportable to the Internal Revenue Service on Form W-2 for Federal income tax purposes, but with respect to Plan Years commencing prior to January 1, 1998, "Compensation" excludes contributions made by an Employer on behalf of an Employee under a "cash or deferred arrangement" described in
Section 401(k) of the Code.

48

(c) "Key Employee" means a Participant, former Participant or the contingent annuitant of any Participant who, at any time during the Plan Year or, for determinations prior to January 1, 2002, any of the four preceding Plan Years, is or was

(i) an officer of an Employer whose compensation from the Employer for the Plan Year exceeds (A) for determinations prior to January 1, 2002, 50% of the dollar limitation in effect under Section 415(b)(1)(A) of the Code for the calendar year in which such Plan Year ends, or (B) for determinations on or after January 1, 2002, $130,000;

(ii) solely for determinations prior to January 1, 2002, one of the ten employees having annual compensation from the Employer in excess of the limitation in effect under Section 415(c)(1)(A) of the Code and owning (or considered as owning within the meaning of
Section 318 of the Code) the largest interests in the Employer;

(iii) the owner of five percent (5%) or more of the outstanding stock of the Employer (or stock possessing more than five percent (5%) of the total combined voting power of all stock of the Employer); or

(iv) an owner of one percent (1%) or more of the outstanding stock of the Employer (or stock possessing more than one percent (1%) of the total combined voting power of all stock of the Employer) whose Compensation from the Employer for the Plan Year is more than $150,000. Any Employee who is not a Key Employee shall be deemed a Non-Key Employee.

(d) "Testing Period" means, in respect of any Participant, the period of consecutive years (not exceeding Five (5)), and disregarding any Year of Service in which ended a Plan Year for which the provisions of this Section 18 were not applicable, any Year of Service completed in a Plan Year beginning before January 1, 1984, and any year that begins after the close of the last Plan Year for which the provisions of this Section 18 were applicable), during which the Participant had the greatest aggregate Compensation from the Employer.

49

APPENDIX A

1. Except as otherwise noted below, the assumptions to be used to convert a single life annuity into any other form of benefit, other than a lump sum distribution, are as follows:

Interest Rate:      6%

Mortality Table:    1971 TPF&C Mortality Table for
                    male lives, set back four years

2. To the extent that (A) any Participant's Retirement Account is to be converted into an equivalent, immediately payable, annual amount of single life annuity and (B) the distribution of such single life annuity is to begin as of date prior to January 1, 1999, such conversion shall be done by applying an immediate conversion factor to such Participant's Retirement Account, with such factor based upon the above specified mortality table and the Pension Benefit Guaranty Corporation ("PBGC") immediate interest rate applicable to the month as of which the distribution of the single life annuity is otherwise to begin.

To the extent that (A) any Participant's Retirement Account is to be converted into an equivalent, immediately payable, annual amount of single life annuity and (B) the distribution of such single life annuity is to begin as of date during calendar year 1999, such conversion shall be done by applying an immediate conversion factor to such Participant's Retirement Account, with such factor based upon the "applicable mortality table" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) and whichever of the following two interest rates results in the larger single life annuity:

(i) the "applicable interest rate" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) as in effect for the second calendar month immediately prior to the first day of the calendar quarter in which falls the date as of which the distribution of the single life annuity is otherwise to begin, and

(ii) such same "applicable interest rate" as in effect for the second calendar month immediately prior to the month in which falls the date as of which such distribution of the single life annuity is otherwise to begin.

To the extent that (A) any Participant's Retirement Account is to be converted into an equivalent, immediately payable, annual amount of single life annuity and (B) the distribution of such single life annuity is to begin as of date on or after January 1, 2000, such conversion shall be done by applying an immediate conversion factor to such Participant's Retirement Account, with such factor based upon the "applicable mortality table" (as defined under
Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) and the "applicable interest rate" (as defined under Section 417(e)(3)(A) of the Code, as similarly so amended) as in effect for the second calendar month immediately prior to the first day of the calendar quarter in which falls the date as of which the distribution of the single life annuity is otherwise to begin.

A-1

For purposes of this Appendix A, the "applicable mortality table" (as defined under Section 401(a)(17) of the Code, as amended by Public Law 103-465) shall be the table prescribed by Revenue Ruling 95-6 for distributions on or after January 1, 1999 and prior to December 31, 2002, and the table prescribed by Revenue Ruling 2001-62 for distributions on or after December 31, 2002.

3. To the extent that (A) any immediately payable, lump sum distribution under the Plan is the equivalent of a single life annuity otherwise deferred to a Participant's Normal Retirement Date and (B) such distribution is to occur as of a date prior to January 1, 1999, such Participant's Retirement Account is converted into an annual amount of such a deferred single life annuity using a deferred conversion factor, with such factor based upon the above specified mortality table and the PBGC immediate/deferred blended interest rate (under Section 417(e)(3) of the Code, as in effect immediately prior to the enactment of Public Law 103-465) applicable to the month as of which the distribution of such lump sum benefit is otherwise to occur.

To the extent that (A) any immediately payable, lump sum distribution under the Plan is the equivalent of a single life annuity otherwise deferred to a Participant's Normal Retirement Date and (B) such distribution is to occur as of a date during calendar year 1999, such Participant's Retirement Account is converted into an annual amount of such a deferred single life annuity using a deferred conversion factor, with such factor based upon the "applicable mortality table" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) and whichever of the following two interest rates results in the larger single life annuity:

(i) the "applicable interest rate" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) as in effect for the second calendar month immediately prior to the first day of the calendar quarter in which falls the date as of which such distribution is otherwise to occur, and

(ii) such same "applicable interest rate" as in effect for the second calendar month immediately prior to the month in which falls the date as of which such distribution is otherwise to occur.

To the extent that (A) any immediately payable, lump sum distribution under the Plan is the equivalent of a single life annuity otherwise deferred to a Participant's Normal Retirement Date and (B) such distribution is to occur as of a date on or after January 1, 2000, such Participant's Retirement Account is converted into an annual amount of such a deferred single life annuity using a deferred conversion factor, with such factor based upon the "applicable mortality table" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) and the applicable interest rate" (as defined under Section 417(e)(3)(A) of the Code, as similarly so amended) as in effect for the second calendar month immediately prior to the first day of the calendar quarter in which falls the date as of which such distribution is otherwise to occur.

4. To the extent that (A) any Participant's single life annuity otherwise payable immediately is converted into an equivalent, immediately payable lump sum distribution

A-2

and (B) the distribution of such lump sum benefit is to occur as of a date prior to January 1, 1999, such conversion shall be done by applying an immediate conversion factor to the annual amount of such single life annuity, with such factor based upon the above specified mortality table and the PBGC immediate interest rate applicable to the month as of which the distribution of such lump sum benefit is otherwise to occur.

To the extent that (A) any Participant's single life annuity otherwise payable immediately is converted into an equivalent, immediately payable lump sum distribution and (B) the distribution of such lump sum benefit is to occur as of a date during calendar year 1999, such conversion shall be done by applying an immediate conversion factor to the annual amount of such single life annuity, with such factor based upon the "applicable mortality table" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) and whichever of the following two interest rates results in the larger single life annuity:

(i) the "applicable interest rate" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) as in effect for the second calendar month immediately prior to the first day of the calendar quarter in which falls the date as of which such distribution is otherwise to occur, and

(ii) such same "applicable interest rate" as in effect for the second calendar month immediately prior to the month in which falls the date as of which such distribution is otherwise to occur.

To the extent that (A) any Participant's single life annuity otherwise payable immediately is converted into an equivalent, immediately payable lump sum distribution and (B) the distribution of such lump sum benefit is to occur as of a date on or after January 1, 2000, such conversion shall be done by applying an immediate conversion factor to the annual amount of such single life annuity, with such factor based upon the "applicable mortality table" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) and the "applicable interest rate" (as defined under Section 417(e)(3)(A) of the Code, as also so amended) as in effect for the second calendar month immediately prior to the first day of the calendar quarter in which falls the date as of which such distribution is otherwise to occur.

5. Each Participant's single life annuity otherwise deferred to such Participant's Normal Retirement Date is, if the distribution of a lump sum benefit is otherwise to occur as of a date prior to January 1, 1999, converted into an equivalent, immediately payable lump sum distribution by using a deferred conversion factor, with such factor based upon the above specified mortality table and the PBGC immediate/deferred blended interest rate (under
Section 417(e)(3) of the Code, as in effect immediately prior to the enactment of Public Law 103-465) applicable to the month as of which the distribution of such lump sum benefit is otherwise to occur.

Each Participant's single life annuity otherwise deferred to such Participant's Normal Retirement Date is, if the distribution of a lump sum benefit is otherwise to occur as of a date during calendar year 1999, converted into an equivalent, immediately payable lump sum

A-3

distribution by using a deferred conversion factor, with such factor based upon the "applicable mortality table" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) and whichever of the following two interest rates results in the larger single life annuity:

(i) the "applicable interest rate" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) as in effect for the second calendar month immediately prior to the first day of the calendar quarter in which falls the date as of which such distribution is otherwise to occur, and

(ii) such same "applicable interest rate" as in effect for the second calendar month immediately prior to the month in which falls the date as of which such distribution is otherwise to occur.

Each Participant's single life annuity otherwise deferred to such Participant's Normal Retirement Date is, if the distribution of a lump sum benefit is otherwise to occur as of a date on or after January 1, 2000, converted into an equivalent, immediately payable lump sum distribution by using a deferred conversion factor, with such factor based upon the "applicable mortality table" (as defined under Section 417(e)(3)(A) of the Code, as amended by Public Law 103-465) and the "applicable interest rate" (as defined under
Section 417(e)(3)(A) of the Code, as similarly so amended) as in effect for the second calendar month immediately prior to the first day of the calendar quarter in which falls the date as of which such distribution is otherwise to occur.

A-4

APPENDIX B

In order to receive the benefits described in Section 5.5 of the Plan, a Participant must have been a participant under a Prior Plan on December 31, 1990 and must satisfy the requirements set forth below that correspond to his termination of employment date.

 TERMINATION OF EMPLOYMENT DATE           REQUIREMENTS

1.  After December 31, 1990 and prior     1.  Age 50 with 10 Years of Service on
    to July 1, 1991                           December 31, 1990; age 55 with 10
                                              Years of Service on his
                                              termination of employment date

2.  After June 30, 1991 and prior to      2.  Age 55 with 10 Years of Service on
    January 1, 1993                           his termination of employment date

3.  After December 31, 1992               3.  Age 50 with 5 Years of Service, or
                                              any age and 10 Years of Service,
                                              as of January 1, 1993

B-1

APPENDIX C

ADDITIONAL EARLY RETIREMENT BENEFITS

1.1 Eligibility for Additional Benefits

A. Any Participant employed in the United States by an Employer, or on sick leave or long-term disability under the Employer's Long-Term Disability Plan, may elect to retire on August 1, 1991 (such designated date of retirement hereinafter referred to in this Appendix C as the "Retirement Day") and be eligible to receive the additional benefits ("Additional Benefits") set forth under this Appendix C, provided that () on or before July 31, 1991 such Participant shall have attained at least age 55 and completed at least ten Years of Service under the Plan (including periods of disability in which no Years of Service were credited), () the document entitled "Special Retirement Option Agreement," which includes a General Release in favor of the Employer, is signed, witnessed and dated no earlier than July 8, 1991 but no later than July 18, 1991 in strict accordance with the instructions contained therein, and () such Participant shall have made an election to retire on such other forms as the Employer may require during the period commencing forty-five days after such Participant receives the "Special Retirement Option Agreement" from the Employer but ending no later than July 31, 1991. Participants who previously retired on or after January 1, 1991 and before August 1, 1991 and who were employed in the United States by the Employer shall also be eligible for the Additional Benefits under this Appendix C, provided the preceding requirements in clauses (i)-(iii) hereof are satisfied.

B. Notwithstanding the provisions of paragraph A hereof, any individual whose active employment with an Employer ceased by mutual agreement on or before May 17, 1991 shall not be eligible for any benefits under this Appendix C.

C. Notwithstanding the provisions of paragraph A above, any individual who is classified by an Employer as a Corporate Department Head or President of a division shall not be eligible for the Additional Benefits under this Appendix C.

1.2 Additional Benefits

Each Participant eligible for Additional Benefits under this Appendix C to the Plan who elects to retire on the Retirement Day shall be entitled to the following:

A. The Additional Benefits shall be equal to the benefit determined, under Section 5.5 of the Plan, by increasing the Participant's age as of August 1, 1991, by Five (5) years and Years of Service as of August 1, 1991, by Five (5) years. The Additional Benefits shall be added to the regular pension benefit determined under Section 5.5 of the Plan.

B. The reduction contained in Section 5.5 of the Plan, which applies to the early commencement of a Participant's benefits prior to age 62, shall be applied after increasing the Participant's age by Five (5) years as provided under paragraph A above.

C-1

C. The Additional Benefits provided under this Appendix C to the Plan shall be payable in the form applicable to the Participant in accordance with the provisions of Section 9 of the Plan.

D. Participants who (i) retired on or after January 1, 1991 and prior to August 1, 1991, (ii) are receiving retirement benefits under the Plan prior to August 1, 1991, and (iii) are eligible under Section 1.01 A hereof, shall have the amount of their retirement benefits recomputed under this Appendix C from the date of their previous retirement and paid in accordance with the form of benefit previously elected under Section 9 of the Plan. No changes to the form of benefit previously elected shall be permitted; however, the Additional Benefits payable for the period of time from the date of the previous retirement to July 31, 1991 shall be paid in the form of a lump sum distribution at the time prescribed under paragraph E hereof. In no event shall Additional Benefits be paid to Participants who retired before January 1, 1991.

E. If a Participant elects the Additional Benefits provided under this Appendix C to the Plan, such Participant's retirement benefits shall be payable commencing in the first month following the month in which the Retirement Day occurs.

C-2

APPENDIX D

ADDITIONAL EARLY RETIREMENT BENEFITS

1.1 Eligibility for Additional Benefits

A. Any Participant employed in the Commonwealth of Puerto Rico by the Estee Lauder Hemisphere Division of Clinique (the "Employer"), or on sick leave or long-term disability under the Employer's Long-Term Disability Plan, may elect to retire on December 1, 1991 (such designated date of retirement hereinafter referred to in this Appendix D as the "Retirement Day") and be eligible to receive the additional benefits ("Additional Benefits") set forth under this Appendix D, provided that (i) on or before November 30, 1991 such Participant shall have attained at least age 55 and completed at least ten Years of Service under the Plan (including periods of disability in which no Years of Service were credited), (ii) the document entitled "Special Retirement Option Agreement and General Release," which includes a General Release in favor of the Employer, is signed, witnessed and dated no earlier than November 4, 1991 but no later than November 14, 1991 in strict accordance with the instructions contained therein, and (iii) such Participant shall have made an election to retire on such other forms as the Employer may require during the period commencing forty-five days after such Participant receives the "Special Retirement Option Agreement" from the Employer but ending no later than November 30, 1991. Participants who previously retired on or after January 1, 1991 and before December 1, 1991 and who were employed in the Commonwealth of Puerto Rico by the Employer shall also be eligible for the Additional Benefits under this Appendix D, provided the preceding requirements in clauses (i)-(iii) hereof are satisfied.

B. Notwithstanding the provisions of paragraph A hereof, any individual whose active employment with the Employer ceased by mutual agreement on or before September 19, 1991 shall not be eligible for any benefits under this Appendix D.

C. Notwithstanding the provisions of paragraph A above, any individual who is classified by the Employer as a Corporate Department Head or President of a division shall not be eligible for the Additional Benefits under this Appendix D.

1.2 Additional Benefits

Each Participant eligible for Additional Benefits under this Appendix D to the Plan who elects to retire on the Retirement Day shall be entitled to the following:

A. The Additional Benefits shall be equal to the benefit determined, under Section 5.5 of the Plan, by increasing the Participant's age as of December 1, 1991, by Five (5) years and Years of Service as of December 1, 1991, by Five (5) years. The Additional Benefits shall be added to the regular pension benefit determined under Section 5.5 of the Plan.

B. The reduction contained in Section 5.5 of the Plan, which applies to the early commencement of a Participant's benefits, shall be applied after increasing the Participant's age by Five (5) years as provided under paragraph A above.

D-1

C. The Additional Benefits provided under this Appendix D to the Plan shall be payable in the form applicable to the Participant in accordance with the provisions of Section 9 of the Plan.

D. Participants who (i) retired on or after January 1, 1991 and prior to December 1, 1991, (ii) are receiving retirement benefits under the Plan prior to December 1, 1991, and (iii) are eligible under Section 1.01 A hereof, shall have the amount of their retirement benefits recomputed under this Appendix D from the date of their previous retirement and paid in accordance with the form of benefit previously elected under Section 8 of the Plan. No changes to the form of benefit previously elected shall be permitted; however, the Additional Benefits payable for the period of time from the date of the previous retirement to November 30, 1991 shall be paid in the form of a lump sum distribution at the time prescribed under paragraph E hereof. In no event shall Additional Benefits be paid to Participants who retired before January 1, 1991.

E. If a Participant elects the Additional Benefits provided under this Appendix D to the Plan, such Participant's retirement benefits shall be payable commencing in the first month following the month in which the Retirement Day occurs.

D-2

APPENDIX E

SPECIAL PROVISIONS GOVERNING
EMPLOYEES OF WHITMAN PACKAGING CORPORATION
WHO DID NOT OTHERWISE BECOME ELIGIBLE EMPLOYEES
PRIOR TO JANUARY 1, 1992

SECTION 1.1 SCOPE.

The provisions of this Appendix E shall apply with respect to each person who first became an employee of Whitman Packaging Corporation prior to January 1, 1992; other than any such person who, prior to that date, terminated such employment and immediately thereupon transferred to, and became an employee of, an entity which was then an Employer under the Plan as then in effect (a "Whitman Employee"). The provisions of this Appendix E shall apply notwithstanding any contrary provisions of the Plan, of which this Appendix is a part.

Except to the extent expressly provided to the contrary herein, all defined terms shall have the same meanings as provided under the Plan. Each reference to the Plan shall (except with reference to the first sentence of the preceding paragraph) be to the Plan as in effect at the time such provision is applied to a Whitman Employee, as the context shall require.

The provisions of this Appendix E shall not apply with respect to (a) any person described in Appendix F or (b) any person who first becomes an employee of Whitman Packaging Corporation ("Whitman") on or after January 1, 1992.

SECTION 1.2 COMMENCEMENT OF STATUS AS A PARTICIPATING EMPLOYER

Whitman shall become an Employer under the Plan on January 1, 1992.

SECTION 1.3 COMMENCEMENT OF PLAN PARTICIPATION BY WHITMAN EMPLOYEES

No Whitman Employee shall be permitted to become a Participant prior to January 1, 1992. The first date on or after January 1, 1992 on which any such person may become a Participant shall be governed by the otherwise applicable provisions of Section 3 of the Plan. In applying the terms of such participation eligibility provision, there shall be taken into account all of such Whitman Employee's period of employment with Whitman on or after January 1, 1984, but only to the extent that any such period of employment would have been taken into account had Whitman otherwise been an Employer throughout such person's entire such period of employment.

E-1

SECTION 1.4 CREDITS TO RETIREMENT ACCOUNTS

In determining the amount to be credited to the Retirement Account of a Whitman Employee who becomes a Participant pursuant to the provisions of Section 5 of the Plan, there shall be taken into account all periods of such person's employment with Whitman on or after January 1, 1984 which would otherwise have been taken into account for such purpose had Whitman otherwise been an Employer throughout such person's entire such period of employment; PROVIDED, HOWEVER, that there shall be taken into account for this purpose with respect to any Whitman Employee who becomes a Participant (i) who transferred from a non-exempt position to an exempt position prior to January 1, 1992, all periods of employment beginning with the date on which such Whitman Employee first became a regular, full-time employee of Whitman; (ii) who is in a non-exempt position, all periods of employment beginning on the later of (A) January 1, 1984, or (B) such Whitman Employee's Plan Entry Date for purposes of the Whitman Packaging Corporation Money Purchase Plan.

SECTION 1.5 VESTING

In determining the extent to which any Whitman Employee is vested in his Retirement Account pursuant to the provisions of Section 8 of the Plan, there shall be taken into account all periods of such person's employment with Whitman which are otherwise taken into account with respect to such employee pursuant to the provisions of Section 1.4 of this Appendix E.

E-2

APPENDIX F

SPECIAL PROVISIONS GOVERNING
EMPLOYEES OF WHITMAN PACKAGING CORPORATION
WHO OTHERWISE BECOME ELIGIBLE EMPLOYEES
PRIOR TO JANUARY 1, 1992

SECTION 1.1 SCOPE

The provisions of this Appendix F shall apply with respect to each person who, prior to January 1, 1992, (a) became an employee of Whitman Packaging Corporation and (b) thereafter terminated such employment and immediately thereupon transferred to, and became an employee of an entity which was then an Employer under the Plan as then in effect (a "Transferred Whitman Employee"). The provisions of this Appendix F shall apply notwithstanding any contrary provisions of the Plan, of which this Appendix is a part.

Except to the extent expressly provided to the contrary herein, all defined terms shall have the same meanings as provided under the Plan. Each reference to the Plan shall (except with reference to the first sentence of the preceding paragraph) be to the Plan as in effect at the time such provision is applied to a Transferred Whitman Employee, as the context shall require.

The provisions of this Appendix F shall not apply with respect to (a) any person subject to the provisions of Appendix E or (b) any person who first becomes an employee of Whitman Packaging Corporation ("Whitman") on or after January 1, 1992.

SECTION 1.2 CREDITS TO RETIREMENT ACCOUNTS

In determining the amount to be credited to the Retirement Account of a Transferred Whitman Employee for the Plan Year commencing January 1, 1992 and for each subsequent Plan Year (but not for any prior Plan Year) pursuant to the provisions of Section 5 of the Plan, but only in the case of such a person who is otherwise entitled to have an amount so credited for such Plan Year, there shall be taken into account all periods of such person's employment with Whitman on or after January 1, 1984 which would otherwise have been taken into account for such purpose had Whitman otherwise been an Employer throughout such person's entire such period of employment; PROVIDED, HOWEVER, that there shall be taken into account for this purpose with respect to any Transferred Whitman Employee
(i) who transferred from a non-exempt position to an exempt position with Whitman prior to becoming a Transferred Whitman Employee, all periods of employment beginning with the date on which such Transferred Whitman Employee first became a regular, full-time employee of Whitman; (ii) who was in a non-exempt position with Whitman prior to becoming a Transferred Whitman Employee, all periods of employment beginning on the later of (iii) January 1, 1984, or (iv) such Transferred Whitman Employee's Plan Entry Date for purposes of the Whitman Packaging Corporation Money Purchase Plan.

F-1

SECTION 1.3 VESTING

In determining the extent to which any Transferred Whitman Employee is, for the Plan Year commencing January 1, 1992 and each subsequent Plan Year, vested in his Retirement Account pursuant to the provisions of Section 8 of the Plan, there shall be taken into account all periods of such person's employment with Whitman which are otherwise taken into account with respect to such employee pursuant to the provisions of Section 1.2 of this Appendix F.

In determining the extent to which any Transferred Whitman Employee is, for any Plan Year beginning prior to January 1, 1992, vested in such aforementioned Account, such person's prior employment with Whitman shall be taken into account only to the extent required under the provisions of Section 411 of the Code.

F-2

APPENDIX G

SPECIAL PROVISIONS GOVERNING
EMPLOYEES OF NORTHTEC INC. WHO DID NOT OTHERWISE
BECOME ELIGIBLE EMPLOYEES PRIOR TO JANUARY 1, 1992

SECTION 1.1 SCOPE

The provisions of this Appendix G shall apply with respect to each person who first became an employee of Northtec Inc. prior to January 1, 1992 at either its Trevose, Pa. or Bristol, Pa. locations; other than any such person who, prior to that date, terminated such employment and immediately thereupon transferred to, and became an employee of, an entity which was then an Employer under the Plan as then in effect (a "Northtec Employee"). The provisions of this Appendix G shall apply notwithstanding any contrary provisions of the Plan, of which this Appendix is a part.

Except to the extent expressly provided to the contrary herein, all defined terms shall have the same meanings as provided under the Plan. Each reference to the Plan shall (except with reference to the first sentence of the preceding paragraph) be to the Plan as in effect at the time such provision is applied to a Northtec Employee, as the context shall require.

The provisions of this Appendix G shall not apply with respect to (a) any person described in Appendix H or (b) any person who first becomes an employee of Northtec Inc. ("Northtec") on or after January 1, 1992.

SECTION 1.2 COMMENCEMENT OF STATUS AS A PARTICIPATING EMPLOYER

Northtec shall become an Employer under the Plan on January 1, 1992.

SECTION 1.3 COMMENCEMENT OF PLAN PARTICIPATION BY NORTHTEC EMPLOYEES

A. No Northtec Employee shall be permitted to become a Participant prior to January 1, 1992. The first date on or after January 1, 1992 on which any such person may become a Participant shall be governed by the otherwise applicable provisions of Section 2 of the 1992 Plan.

B. In applying the terms of the participation eligibility provision referred to in subsection (a) of this Section 1.3 in the case of any Northtec Employee employed at the Trevose, Pa. location prior to January 1, 1992, there shall be taken into account all of such employee's period of employment with Northtec on or after July 17, 1989, but only to the extent that any such period of employment would have been taken into account had Northtec otherwise been an Employer throughout such person's entire such period of employment.

G-1

C. In applying the terms of the participation eligibility provision referred to in Section 1.3 in the case of any Northtec Employee employed at the Bristol, Pa. location prior to January 1, 1992, there shall be taken into account all of such employee's period of employment with Northtec (including, for such purpose, all periods of employment on and after November 1, 1987, with Powder Masters, which formerly operated such location), but only to the extent that any such period of employment would have been taken into account had Northtec (or Powder Masters, as the case may be) otherwise been an Employer throughout such person's entire such period of employment.

SECTION 1.4 CREDITS TO RETIREMENT ACCOUNTS

A. In determining the amount to be credited to the Retirement Account of a Northtec Employee who becomes a Participant pursuant to the provisions of Section 5 of the Plan, on behalf of any Northtec Employee employed at the Trevose, Pa. location prior to January 1, 1992, who otherwise becomes a Participant, there shall be taken into account all periods of such person's employment with Northtec on or after July 17, 1989 which would otherwise have been taken into account for such purpose had Northtec otherwise been an Employer throughout such person's entire such period of employment.

B. In determining the amount to be credited to the Retirement Account of a Northtec Employee who becomes a Participant pursuant to the provisions of Section 5 of the Plan, on behalf of any Northtec Employee employed at the Bristol, Pa. location prior to January 1, 1992, who otherwise becomes a Participant, there shall be taken into account all periods of such person's employment with Northtec (including, for such purpose, all periods of employment on and after November 1, 1987, with Powder Masters) which would otherwise have been taken into account for such purpose had Northtec (or Powder Masters, as the case may be) otherwise been an Employer throughout such person's entire such period of employment.

C. In addition to the credits referred to in subsections (b) and (c) of this Section 1.4, each Northtec Employee who becomes a Participant on January 1, 1992 shall, as of such date, be credited with $400 for each full calendar year of employment prior to January 1, 1992, but with such calendar years being limited to the period otherwise taken into account under the foregoing provisions of this Section 1.4.

SECTION 1.5 VESTING

In determining the extent to which any Northtec Employee is vested in his Account pursuant to the provisions of Section 8 of the Plan, there shall be taken into account all periods of such person's employment with Northtec which are otherwise taken into account with respect to such employee pursuant to the provisions of Section 1.4 of this Appendix G.

G-2

SECTION 1.6 TRANSFER BETWEEN LOCATIONS

In the case of any Northtec Employee who, prior to January 1, 1992 had been employed at both the Trevose, Pa. location and the Bristol, Pa. location, the provisions of this Appendix G shall, notwithstanding any other provision of this Appendix G to the contrary, be applied as if such person had, throughout the entire period prior to January 1, 1992, remained employed at whichever of such two locations such Northtec Employee was first employed.

G-3

APPENDIX H

SPECIAL PROVISIONS GOVERNING
EMPLOYEES OF NORTHTEC INC. WHO OTHERWISE BECOME
ELIGIBLE EMPLOYEES PRIOR TO JANUARY 1, 1992

SECTION 1.1 SCOPE

The provisions of this Appendix H shall apply with respect to each person who, prior to January 1, 1992, (a) became an employee of Northtec Inc. at either its Trevose, Pa. or Bristol, Pa. locations and (b) thereafter terminated such employment and immediately thereupon transferred to, and became an employee of an entity which was then an Employer under the Plan as then in effect (a "Transferred Northtec Employee"). The provisions of this Appendix H shall apply notwithstanding any contrary provisions of the Plan, of which this Appendix is a part.

Except to the extent expressly provided to the contrary herein, all defined terms shall have the same meanings as provided under the Plan. Each reference to the Plan shall (except with reference to the first sentence of the preceding paragraph) be to the Plan as in effect at the time such provision is applied to a Transferred Northtec Employee, as the context shall require.

The provisions of this Appendix H shall not apply with respect to (a) any person subject to the provisions of Appendix G or (b) any person who first becomes an employee of Northtec Inc. ("Northtec") on or after January 1, 1992.

SECTION 1.2 CREDITS TO RETIREMENT ACCOUNTS

A. In determining the amount to be credited to the Retirement Account of a Transferred Northtec Employee, who was employed at the Trevose, Pa. location prior to becoming a Transferred Northtec Employee, for the Plan Year commencing January 1, 1992 and for each subsequent Plan Year (but not for any prior Plan Year) pursuant to the provisions of Section 5 of the Plan, but only in the case of such a person who is otherwise entitled to have an amount so credited for such Plan Year, there shall be taken into account all periods of such person's employment with Northtec on or after July 17, 1989 which would otherwise have been taken into account for such purpose had Northtec otherwise been an Employer throughout such person's entire such period of employment.

B. In determining the amount to be credited to the Retirement Account of a Transferred Northtec Employee, who was employed at the Bristol, Pa. location prior to becoming a Transferred Northtec Employee, for the Plan Year commencing January 1, 1992 and for each subsequent Plan Year (but not for any prior Plan Year) pursuant to the provisions of Section 5 of the Plan, but only in the case of such a person who is otherwise entitled to have an amount so credited for such Plan Year, there shall be taken into account all periods of such person's employment with Northtec (including, for such purpose, all periods of employment on and after November 1, 1987, with Powder Masters) which would otherwise have been taken into account

H-1

for such purpose had Northtec (or Powder Masters, as the case may be) otherwise been an Employer throughout such person's entire such period of employment.

C. In addition to the credits referred to in subsections (b) and (c) of this Section 1.2, each Transferred Northtec Employee who was otherwise a Participant in the Plan on January 1, 1992, shall, as of such date, be credited with the greater of (a) the balance otherwise determined under the Plan as of that date, without regard to this Appendix H or (b) an amount equal to the sum of $400 multiplied by the number of such person's full calendar years of employment prior to January 1, 1992. For this purpose, such calendar years of employment for any Transferred Northtec Employee shall be determined by taking into account all periods of employment otherwise taken into account with respect to such person under the foregoing provisions of this Section 1.2 as well as all periods otherwise recognized under the Plan without regard to this Appendix H.

SECTION 1.3 VESTING

In determining the extent to which any Transferred Northtec Employee is, for the Plan Year commencing January 1, 1992 and each subsequent Plan Year, vested in his Retirement Account pursuant to the provisions of Section 8 of the Plan, there shall be taken into account all periods of such person's employment with Northtec which are otherwise taken into account with respect to such employee pursuant to the provisions of Section 1.2 of this Appendix H.

In determining the extent to which any Transferred Northtec Employee is, for any Plan Year beginning prior to January 1, 1992, vested in such aforementioned Account, such person's prior employment with Northtec shall be taken into account only to the extent required under the provisions of Section 411 of the Code.

SECTION 1.4 TRANSFER BETWEEN LOCATIONS

In the case of any Transferred Northtec Employee who, prior to so becoming a Transferred Northtec Employee, had been employed at both the Trevose, Pa. location and the Bristol, Pa. location, the provisions of this Appendix H shall, notwithstanding any other provisions of this Appendix H to the contrary, be applied as if such person had, throughout the entire period prior to becoming a Transferred Northtec Employee, remained employed at whichever of such two locations such person was first employed.

H-2

APPENDIX I

ADDITIONAL RETIREMENT BENEFITS

SECTION 1.1 Eligibility for Additional Benefits

The following Participants shall receive the additional benefits provided pursuant to this Appendix I:

NAME                               SOCIAL SECURITY NO.
----                               -------------------

Acevedo, Muthmet Juarbe            000-00-0000
Agosto Pagan, Francisco            000-00-0000
DeJesus Moreira, Lydia             000-00-0000
Del Valle, Maria T.                000-00-0000
Iglesia Anglero, Josephina         000-00-0000
Morales Borrero, Alicia            000-00-0000
Suris Mallo, Julieta               000-00-0000

SECTION 1.2 Additional Benefits

Each Participant described in the foregoing Section 1.1 of this Appendix I shall be entitled to the following:

A. The Additional Benefits shall be equal to the benefit determined, under Section 5.5 of the Plan, by increasing the Participant's age by Five (5) years and Years of Credited Service by Five (5) years. The Additional Benefits shall be added to the regular pension benefit determined under Section 5.5 of the Plan.

B. The reduction contained in Section 5.5 of the Plan, which applies to the early commencement of a Participant's benefits, shall be applied after increasing the Participant's age by Five (5) years as provided under paragraph A above.

C. The Additional Benefits provided under this Appendix I shall be payable in the form otherwise applicable to the Participant in accordance with the generally applicable provisions of the Plan.

I-1

APPENDIX J

ADDITIONAL EARLY RETIREMENT BENEFITS - II

1.1 Eligibility for Additional Benefits.

(1) Any Participant who is (i) employed by the Employer, (ii) on an Approved Absence (paid or unpaid) from the Employer, (iii) on sick leave or long-term disability under the Employer's Long-Term Disability Plan with disability payments continuing on and after January 1, 1997 or (iv) receiving severance payments from the Employer that are being paid on or after January 1, 1997 (such persons being hereinafter referred to as a "Covered Employee"), may elect to retire on the first day of any month commencing on January 1, 1997 and ending on July 1, 1998 as designated by the Employer and Covered Employee in the "General Release" (such designated date of retirement hereinafter referred to in this Appendix J as the "Retirement Date").

Such Covered Employee shall be eligible to receive the benefit described in Paragraph 1.2 of this Appendix J, provided that (i) on or before December 31, 1996, such Covered Employee shall have attained at least age 50 and completed at least ten Years of Service or Years of Credited Service under the Plan, (ii) on or before December 31, 1996, any such Covered Employee who was employed by Whitman Packaging Corporation has completed at least four Years of Eligibility Service under the Plan, (iii) the document entitled "Special Retirement Opportunity" is signed, witnessed and dated no earlier than November 8, 1996 in strict accordance with the instructions contained therein, and (iv) such Covered Employee shall have made an election to retire on such other forms as the Employer may require during the period commencing at least forty-five days after such Covered Employee receives the "General Release" from the Employer but ending no later than June 4, 1998. Participants who previously retired on or after January 1, 1996 and before January 1, 1997 and who were employed in the United States by the Employer shall also be eligible for the benefits described in Paragraph 1.2 of this Appendix J, provided the preceding requirements in clauses (i)-(iv) hereof are satisfied (such persons are hereinafter referred to as "Retired Covered Employees").

(2) Notwithstanding the provisions of paragraph 1 above, any individual who is classified by an Employer as a Corporate Department Head or President of a division shall not be eligible for the benefit described in Paragraph 1.2 of this Appendix J.

1.2 Additional Benefits.

(1) Each Covered Employee who elects to retire on the Retirement Date shall be entitled to his Accrued Benefit which will be calculated as if such Covered Employee was five years older than his actual age as of December 31, 1996, and by increasing his Years of Service and Years of Credited Service as of December 31, 1996 (the difference between the Covered Employee's benefit determined under this Appendix J and his benefit determined without regard to the enhancement provided under this Appendix J shall hereinafter be referred to as the "Additional Benefit").

J-1

(2) The reduction contained in Section 5.5 of the Plan, which applies to the early commencement of a Covered Employee's Accrued Benefit determined under the terms of the Prior Plan, shall be applied after increasing the Covered Employee's age by Five (5) years as provided under Paragraph 1.2(1) above.

(3) If the Covered Employee elects to retire pursuant to the provisions of this Appendix J, such Covered Employee may elect at any time prior to the date of commencement of his benefit to receive his benefit, calculated in accordance with the provisions of the Plan and this Appendix J, in the forms of payment applicable to the Covered Employee in accordance with the provisions of
Section 9 of the Plan.

(4) All Retired Covered Employees who (i) retired on or after January 1, 1996 and prior to January 1, 1997 and (ii) are receiving retirement benefits under the Plan prior to January 1, 1997 shall have the amount of their retirement benefits recomputed under this Appendix J (taking into the account the provisions of paragraphs (1) and (2) hereof) from the date of their previous retirement and paid in accordance with the form of benefit previously elected under Section 9 of the Plan. No changes to the form of benefit previously elected shall be permitted. In no event shall Additional Benefits be paid to Participants who retired before January 1, 1996.

(5) If a Covered Employee or Retired Covered Employee elects to receive the Additional Benefits provided under this Appendix J to the Plan, such Covered Employee's or Retired Covered Employee's retirement benefits shall be payable with respect to or commencing on the first month following the month in which the Retirement Date occurs.

1.3 Defined Terms.

Except to the extent set forth above, the provisions of this Appendix J are subject to the terms and conditions of the Plan and defined terms used in this Appendix J shall have the same meaning as used in the Plan.

J-2

APPENDIX K

SPECIAL PROVISIONS GOVERNING
EMPLOYEES OF BOBBI BROWN PROFESSIONAL
COSMETICS, INC. WHO DID NOT OTHERWISE
BECOME ELIGIBLE EMPLOYEES

SECTION 1.1 SCOPE

The provisions of this Appendix K shall apply notwithstanding any contrary provisions of the Plan, of which this Appendix is a part.

Except to the extent expressly provided to the contrary herein, all defined terms shall have the same meanings as provided under the Plan. Each reference to the Plan shall (except with reference to the first sentence of the preceding paragraph) be to the Plan as in effect at the time such provision is applied to a Bobbi Brown Employee (as defined below), as the context shall require.

SECTION 1.2 COMMENCEMENT OF STATUS AS A PARTICIPATING EMPLOYER

Bobbi Brown Professional Cosmetics, Inc. ("Bobbi Brown") shall become an Employer under the Plan on January 1, 1996.

SECTION 1.3 COMMENCEMENT OF PLAN PARTICIPATION BY BOBBI BROWN EMPLOYEES

No Bobbi Brown employee shall be permitted to become a Participant prior to January 1, 1996. Each person who (i) is employed by Bobbi Brown on January 1, 1996 and (ii) is otherwise an Employee on that date shall become a Participant on January 1, 1996. (Each person who so becomes a Participant on that date is hereafter referred to as a "Bobbi Brown Employee".)

SECTION 1.4 CREDITS TO RETIREMENT ACCOUNTS

In determining the amount to be credited to the Retirement Account of a Bobbi Brown Employee who becomes a Participant, pursuant to the provisions of
Section 5 of the Plan, such person's Years of Service, for such purpose, shall be determined based upon the date that such person would otherwise have, without regard to this Appendix K, first become a Participant had Bobbi Brown been an Employer throughout such person's entire period of employment with Bobbi Brown.

K-1

SECTION 1.5 VESTING

In determining the extent to which any Bobbi Brown Employee is vested in his Retirement Account pursuant to the provisions of Section 8 of the Plan, such person's Years of Service, for such purpose, shall be determined by taking into account all periods of such person's employment with Bobbi Brown which would otherwise have been taken into account for such purpose had Bobbi Brown otherwise been an Employer throughout such person's entire period of employment with Bobbi Brown.

K-2

APPENDIX L

SPECIAL PROVISIONS GOVERNING
ESTEE LAUDER EMPLOYEES WHO WERE PREVIOUSLY
EMPLOYED BY THE DONNA KARAN COMPANY
WHO DID NOT OTHERWISE
BECOME ELIGIBLE EMPLOYEES

SECTION 1.1 SCOPE

The provisions of this Appendix L shall apply with respect to each person who was an employee of The Donna Karan Company ("DK") immediately prior to November 10, 1997 and becomes an Employee prior to December 31, 1998 (a "DK Employee"). The provisions of this Appendix L shall apply notwithstanding any contrary provisions of the Plan, of which this Appendix is a part.

Except to the extent expressly provided to the contrary herein, all defined terms shall have the same meanings as provided under the Plan. Each reference to the Plan shall be to the Plan as in effect at the time such provision is applied to a DK Employee, as the context shall require.

SECTION 1.2 COMMENCEMENT OF PLAN PARTICIPATION BY DK EMPLOYEES

No DK Employee shall be permitted to become a Participant prior to November 10, 1997. The first date on or after November 10, 1997 on which any such person may become a Participant shall be governed by the otherwise applicable provisions of Section 3 of the Plan. In applying the terms of such participation eligibility provision, there shall be taken into account all of such DK Employee's period of employment with DK, but only to the extent that any such period of employment would have been taken into account had DK otherwise been an Employer throughout such person's entire period of employment with DK.

SECTION 1.3 CREDITS TO RETIREMENT ACCOUNTS

In determining the amount to be credited to the Retirement Account of a DK Employee who becomes a Participant pursuant to the provisions of Section 5 of the Plan, there shall be taken into account all periods of such person's employment with DK which would otherwise have been taken into account for such purpose had DK otherwise been an Employer throughout such person's entire such period of employment.

SECTION 1.4 VESTING

In determining the extent to which any DK Employee is vested in his Retirement Account pursuant to the provisions of Section 8 of the Plan, there shall be taken into account all periods of such person's employment with DK which are otherwise taken into account with respect to such employee pursuant to the provisions of Section 1.4 of this Appendix L.

L-1

APPENDIX M

SPECIAL PROVISIONS GOVERNING
CERTAIN TRANSFERRED EMPLOYEES

SECTION 1.1 SCOPE

The provisions of this Appendix M shall apply with respect to each person
(i) who was an employee of one of the companies listed below on or after the date specified below for such company, and (ii) whose employment is subsequently transferred from such company to an Employer (each a "Transferred Employee"):

---------------------------------------- --------------------
COMPANY                                  DATE
---------------------------------------- --------------------
Make-Up Art Cosmetics Inc.               December 28, 1994

Make-UP Art Cosmetics (U.S.) Inc.,

FFJD, Inc.
---------------------------------------- --------------------
Sassaby Cosmetics, Inc.                  October 31, 1997
---------------------------------------- --------------------
Aveda Corporation                        December 1,1997

Aveda Services Inc.
---------------------------------------- --------------------

The provisions of the Appendix M shall apply notwithstanding any contrary provisions of the Plan, of which this Appendix is a part.

Except to the extent expressly provided to the contrary herein, all defined terms shall have the same meanings as provided under the Plan. Each reference to the Plan shall be to the Plan as in effect at the time such provision is applied to a Transferred Employee, as the context shall require.

SECTION 1.2 COMMENCEMENT OF PLAN PARTICIPATION BY TRANSFERRED EMPLOYEES

The first date on which any Transferred Employee may become a Participant shall be governed by the otherwise applicable provisions of Section 3 of the Plan. In applying the terms of such participation eligibility provision, there shall be taken into account all of such Transferred Employee's period of employment with his prior employer listed in Section 1.1 of this Appendix M (including any corporate predecessor thereof), but only to the extent that any such period of employment would have been taken into account had such prior employer otherwise been an Employer throughout such person's entire period of employment.

M-1

SECTION 1.3 CREDITS TO RETIREMENT ACCOUNTS

In determining the amount to be credited to the Retirement Account of a Transferred Employee who becomes a Participant pursuant to the provisions of
Section 5 of the Plan, there shall be taken into account all periods of such person's employment with his prior employer listed in Section 1.1 of this Appendix M (including any corporate predecessor thereof) which would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire such period of employment.

SECTION 1.4 VESTING

In determining the extent to which any Transferred Employee is vested in his Retirement Account pursuant to the provisions of Section 8 of the Plan, there shall be taken into account all periods of such person's employment with his prior employer listed in Section 1.1 of this Appendix M (including any corporate predecessor thereof) which would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire period of employment.

M-2

APPENDIX N

PROVISIONS GOVERNING
CERTAIN EMPLOYEES OF
MAKE-UP ART COSMETICS INC. AND
ITS AFFILIATES AND PREDECESSORS

SECTION 1.1 SCOPE

The provisions of this Appendix N to the Estee Lauder Inc. Retirement Growth Account Plan shall apply with respect to each person employed by Make-Up Art Cosmetics Inc., Make-Up Art Cosmetics (U.S.), Inc., FFJD, Inc., or their respective predecessors (collectively, the "MAC Companies") on December 31, 1999 ("MAC Employee").

The provisions of this Appendix N shall apply notwithstanding any contrary provisions of the Plan, of which this Appendix is a part.

Except to the extent expressly provided to the contrary herein, all defined terms shall have the same meanings as provided under the Plan. Each reference to the Plan shall be to the Plan as in effect at the time such provision is applied to a MAC Employee, as the context shall require.

SECTION 1.2 COMMENCEMENT OF STATUS AS PARTICIPATING EMPLOYER

Make-Up Art Cosmetics Inc., Make-Up Art Cosmetics (U.S.), Inc., and FFJD, Inc. shall become Participating Employers under the Plan on January 1, 2000.

SECTION 1.3 COMMENCEMENT OF PLAN PARTICIPATION BY MAC EMPLOYEES

No MAC Employee shall be permitted to become a Participant prior to January 1, 2000. Each MAC Employee who is regularly scheduled to work twenty hours or more per week as of December 31, 1999, may become a Participant in the Plan on January 1, 2000, notwithstanding any otherwise applicable provisions of
Section 3 of the Plan. Each other MAC Employee may become a Participant in the Plan on the first applicable entry date on or after January 1, 2000, in accordance with the provisions of Section 3 of the Plan; however, for purposes of determining eligibility under the Plan, there shall be taken into account all periods attributable to such person's employment with the MAC Companies, prior to December 31, 1999, that would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire period of employment. Any other individual who becomes actively employed by the MAC Companies on or after January 1, 2000, may become a Participant of the Plan on the first applicable entry date on or after January 1, 2000, in accordance with the provisions of Section 3 of the Plan.

N-1

SECTION 1.4 CREDITS TO RETIREMENT ACCOUNTS

In determining the amount to be credited to the Retirement Account of a MAC Employee who becomes a Participant pursuant to the provisions of Section 5 of the Plan, there shall be taken into account all periods of such person's employment with the MAC Companies that would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire period of employment.

SECTION 1.5 VESTING

In determining the extent to which any MAC Employee is vested in his Retirement Account pursuant to the provisions of Section 8 of the Plan, there shall be taken into account all periods of such person's employment with the MAC Companies that would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire period of employment.

N-2

APPENDIX O

ADDITIONAL EARLY RETIREMENT BENEFIT - III

SECTION 1.1 ELIGIBILITY FOR ADDITIONAL BENEFITS

(1) Any Participant who is a non-exempt Employee in Manufacturing, Engineering, Distribution and Quality Assurance at the Melville Complex or the Oakland, New Jersey facility and is either (i) actively employed by the Employer, or (ii) on an Approved Absence (paid or unpaid) from the Employer, (each such person being hereinafter referred to as a "Covered Employee"), may elect to retire on May 1, 2000, as designated by the Employer and Covered Employee in the "General Release" (such designated date of retirement hereinafter referred to in this Appendix O as the "Retirement Date").

Such Covered Employee shall be eligible to receive the benefit described in Section 1.2 of this Appendix O, provided that (i) on or before April 30, 2000, such Covered Employee shall have attained at least age 55 and completed at least ten Years of Service or Years of Credited Service under the Plan, (ii) the document entitled "Special Retirement Opportunity" is signed, witnessed and dated no earlier than March 10, 2000, in strict accordance with the instructions contained therein and (iii) such Covered Employee shall have made an election to retire on such other forms as the Employer may require during the period commencing at least forty-five days after such Covered Employee receives the "General Release" from the Employer but ending no later than April 24, 2000. Individuals who would have been Covered Employees but for the fact that they previously retired on or after January 1, 2000, and before May 1, 2000, shall also be eligible for the benefits described in Section 1.2 of this Appendix O, provided the requirements in clauses (i) and (ii) of this paragraph are satisfied (such persons are hereinafter referred to as "Retired Covered Employees").

SECTION 1.2 ADDITIONAL BENEFITS

(1) Each Covered Employee who elects to retire on the Retirement Date shall be entitled to his Accrued Benefit which will be calculated as if such Covered Employee was five (5) years older than his actual age as of April 30, 2000, and by increasing by five (5) years his Years of Service and Years of Credited Service as of April 30, 2000, (the difference between the Covered Employee's benefit determined under this Appendix O and his benefit determined without regard to the enhancement provided under this Appendix O shall hereinafter be referred to as the "Additional Benefit").

(2) The reduction contained in Section 5.5 of the Plan, which applies to the early commencement of a Covered Employee's Accrued Benefit determined under the terms of the Prior Plan, shall be applied after increasing the Covered Employee's age by five (5) years as provided under Section 1.2(1) above.

(3) If the Covered Employee elects to retire pursuant to the provisions of this Appendix O, such Covered Employee may elect at any time prior to the date of commencement of his Additional Benefit to receive such benefit, calculated in accordance with the provisions of the

O-1

Plan and this Appendix O, in any of the forms of payment applicable to the Covered Employee in accordance with the provisions of Section 9 of the Plan. Notwithstanding the foregoing, in the case of a Covered Employee whose Additional Benefit is computed by reference to Section 5.6 of the Plan, such Covered Employee may elect to receive such Additional Benefit in the form of a lump sum distribution or any other form of payment allowed under Section 9 of the Plan.

(4) If a Covered Employee elects to retire and receive the Additional Benefit provided under this Appendix O to the Plan, such Covered Employee's retirement benefits shall be payable commencing on the first day of the first month coincident with or next following the date on which the Covered Employee retires.

(5) All Retired Covered Employees shall have the amount of their retirement benefits computed under this Appendix O (taking into account the provisions of paragraphs (1) and (2) of this Section 1.2) as of May 1, 2000, and such amount shall be paid in accordance with the form of benefit previously elected under Section 9 of the Plan. No changes to the form of benefit previously elected shall be permitted except to the extent necessary to permit a Retired Covered Employee whose Additional Benefit is calculated by reference to
Section 5.6 of the Plan to elect a lump sum distribution under paragraph (3) of this Section 1.2. In no event shall Additional Benefits be paid to Participants who retired prior to January 1, 2000.

SECTION 1.3 DEFINED TERMS

Except to the extent set forth above, the provisions of this Appendix O are subject to the terms and conditions of the Plan and capitalized terms not otherwise defined in this Appendix O shall have the same meaning as used in the Plan.

O-2

APPENDIX P

PROVISIONS GOVERNING
CERTAIN EMPLOYEES OF
STILA COSMETICS, INC. AND
ITS AFFILIATES AND PREDECESSORS

SECTION 1.1 SCOPE

The provisions of this Appendix P to the Estee Lauder Inc. Retirement Growth Account Plan shall apply with respect to each person employed by Stila Cosmetics, Inc. or its predecessor on December 31, 2000 ("Stila Employee").

The provisions of this Appendix P shall apply notwithstanding any contrary provisions of the Plan, of which this Appendix is a part.

Except to the extent expressly provided to the contrary herein, all defined terms shall have the same meanings as provided under the Plan. Each reference to the Plan shall be to the Plan as in effect at the time such provision is applied to a Stila Employee, as the context shall require.

SECTION 1.2 COMMENCEMENT OF STATUS AS PARTICIPATING EMPLOYER

Stila Cosmetics, Inc., shall become a Participating Employer under the Plan on January 1, 2001.

SECTION 1.3 COMMENCEMENT OF PLAN PARTICIPATION BY STILA EMPLOYEES

No Stila Employee shall be permitted to become a Participant prior to January 1, 2001. Each Stila Employee who is regularly scheduled to work twenty hours or more per week as of December 31, 2000, may become a Participant in the Plan on January 1, 2001, notwithstanding any otherwise applicable provisions of
Section 3 of the Plan. Each other Stila Employee may become a Participant in the Plan on the first applicable entry date on or after January 1, 2001, in accordance with the provisions of Section 3 of the Plan; however, for purposes of determining eligibility under the Plan, there shall be taken into account all periods attributable to such person's employment with the Stila, prior to December 31, 2000, that would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire period of employment. Any other individual who becomes actively employed by Stila Cosmetics, Inc. on or after January 1, 2001, may become a Participant of the Plan on the first applicable entry date on or after January 1, 2001, in accordance with the provisions of Section 3 of the Plan.

P-1

SECTION 1.4 CREDITS TO RETIREMENT ACCOUNTS

In determining the amount to be credited to the Retirement Account of a Stila Employee who becomes a Participant pursuant to the provisions of Section 5 of the Plan, there shall be taken into account all periods of such person's employment with Stila that would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire period of employment.

SECTION 1.5 VESTING

In determining the extent to which any Stila Employee is vested in his Retirement Account pursuant to the provisions of Section 8 of the Plan, there shall be taken into account all periods of such person's employment with Stila that would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire period of employment.

P-2

APPENDIX Q

PROVISIONS GOVERNING
CERTAIN EMPLOYEES OF
AVEDA CORPORATION AND
ITS AFFILIATES AND PREDECESSORS

SECTION 1.1 SCOPE

The provisions of this Appendix Q to the Estee Lauder Inc. Retirement Growth Account Plan shall apply with respect to each person employed by Aveda Corporation, Aveda Services Inc., Aveda Environmental Lifestyle Stores Inc. and Aveda Institute Inc. or their respective predecessors (collectively, the "Aveda Companies") on December 31, 2001 ("Aveda Employee").

The provisions of this Appendix Q shall apply notwithstanding any contrary provisions of the Plan, of which this Appendix is a part.

Except to the extent expressly provided to the contrary herein, all defined terms shall have the same meanings as provided under the Plan. Each reference to the Plan shall be to the Plan as in effect at the time such provision is applied to an Aveda Employee, as the context shall require.

SECTION 1.2 COMMENCEMENT OF STATUS AS PARTICIPATING EMPLOYER

Aveda Corporation, Aveda Services Inc., Aveda Environmental Lifestyle Stores Inc. and Aveda Institute Inc., shall become Participating Employers under the Plan on January 1, 2002.

SECTION 1.3 COMMENCEMENT OF PLAN PARTICIPATION BY AVEDA EMPLOYEES

No Aveda Employee shall be permitted to become a Participant prior to January 1, 2002. Each Aveda Employee may become a Participant in the Plan on the first applicable entry date on or after January 1, 2002, in accordance with the provisions of Section 3 of the Plan; however, for purposes of determining eligibility under the Plan, there shall be taken into account all periods attributable to such person's employment with the Aveda Companies, prior to December 31, 2001, that would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire period of employment. Any other individual who becomes actively employed by the Aveda Companies on or after January 1, 2002, may become a Participant of the Plan on the first applicable entry date on or after January 1, 2002, in accordance with the provisions of Section 3 of the Plan.

Q-1

SECTION 1.4 CREDITS TO RETIREMENT ACCOUNTS

In determining the amount to be credited to the Retirement Account of an Aveda Employee who becomes a Participant pursuant to the provisions of Section 5 of the Plan, there shall be taken into account all periods of such person's employment with the Aveda Companies that would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire period of employment.

SECTION 1.5 VESTING

In determining the extent to which any Aveda Employee is vested in his Retirement Account pursuant to the provisions of Section 8 of the Plan, there shall be taken into account all periods of such person's employment with the Aveda Companies that would otherwise have been taken into account for such purpose had such prior employer otherwise been an Employer throughout such person's entire period of employment.

Q-2

THE ESTEE LAUDER COMPANIES RETIREMENT GROWTH ACCOUNT PLAN

TABLE OF CONTENTS

SECTION 1 NAME AND CONSTRUCTION .............................................  2

SECTION 2 DEFINITIONS .......................................................  4

SECTION 3 PARTICIPATION ..................................................... 13

SECTION 4 RETIREMENT DATES .................................................. 14

SECTION 5 PARTICIPANTS' RETIREMENT ACCOUNTS ................................. 15

SECTION 6 CONTRIBUTIONS ..................................................... 22

SECTION 7 DEATH BENEFIT ..................................................... 23

SECTION 8 TERMINATION OF EMPLOYMENT ......................................... 25

SECTION 9 OPTIONAL FORMS OF BENEFIT ......................................... 28

SECTION 10 PAYMENT OF RETIREMENT INCOME ..................................... 32

SECTION 11 ADMINISTRATION OF THE PLAN ....................................... 34

SECTION 12 INVESTMENT OF PLAN ASSETS; DUTIES OF FUDICIARY COMMITTEE ......... 37

SECTION 13 OBLIGATIONS OF THE EMPLOYER ...................................... 39

SECTION 14 MISCELLANEOUS PROVISIONS ......................................... 40

SECTION 15 ADOPTION OF PLAN BY MEMBERS OF THE GROUP ......................... 42

SECTION 16 AMENDMENT AND TERMINATION ........................................ 44

SECTION 17 LIMITATION ACCORDING TO TREASURY DEPARTMENT REQUIREMENTS ......... 46

SECTION 18 TOP-HEAVY PLAN PROVISIONS ........................................ 47


TABLE OF CONTENTS

APPENDIX A    .............................................................. A-1

APPENDIX B    .............................................................. B-1

APPENDIX C    ADDITIONAL EARLY RETIREMENT BENEFITS.......................... C-1

APPENDIX D    ADDITIONAL EARLY RETIREMENT BENEFITS.......................... D-1

APPENDIX E    SPECIAL PROVISIONS............................................ E-1
                 GOVERNING EMPLOYEES OF WHITMAN PACKAGING CORPORATION
                 WHO DID NOT OTHERWISE BECOME ELIGIBLE EMPLOYEES PRIOR
                 TO JANUARY 1, 1992

APPENDIX F    SPECIAL PROVISIONS............................................ F-1
                 GOVERNING EMPLOYEES OF WHITMAN PACKAGING CORPORATION
                 WHO OTHERWISE BECOME ELIGIBLE EMPLOYEES PRIOR TO
                 JANUARY 1, 1992

APPENDIX G    SPECIAL PROVISIONS............................................ G-1
                 GOVERNING EMPLOYEES OF NORTHTEC INC. WHO DID NOT
                 OTHERWISE BECOME ELIGIBLE EMPLOYEES PRIOR TO
                 JANUARY 1, 1992

APPENDIX H    SPECIAL PROVISIONS............................................ H-1
                 GOVERNING EMPLOYEES OF NORTHTEC INC. WHO OTHERWISE
                 BECOME ELIGIBLE EMPLOYEES PRIOR TO JANUARY 1, 1992

APPENDIX I    ADDITIONAL EARLY RETIREMENT BENEFITS.......................... I-1

APPENDIX J    ADDITIONAL EARLY RETIREMENT BENEFITS - II..................... J-1

APPENDIX K    SPECIAL PROVISIONS............................................ K-1
                 GOVERNING EMPLOYEES OF BOBBI BROWN PROFESSIONAL COSMETICS
                 WHO DID NOT OTHERWISE BECOME ELIGIBLE EMPLOYEES

APPENDIX L    SPECIAL PROVISIONS............................................ L-1
                 GOVERNING ESTEE LAUDER EMPLOYEES WHO WERE PREVIOUSLY
                 EMPLOYED BY THE DONNA KARAN COMPANY WHO DID NOT
                 OTHERWISE BECOME ELIGIBLE EMPLOYEES

APPENDIX M    SPECIAL PROVISIONS............................................ M-1
                 GOVERNING CERTAIN TRANSFERRED EMPLOYEES

APPENDIX N    PROVISIONS.................................................... N-1
                 GOVERNING CERTAIN EMPLOYEES OF MAKE-UP ART COSMETICS INC.
                 AND ITS AFFILIATES AND PREDECESSORS

APPENDIX O    ADDITIONAL EARLY RETIREMENT BENEFITS - III.................... O-1

APPENDIX P    PROVISIONS.................................................... P-1
                 GOVERNING CERTAIN EMPLOYEES OF STILA COSMETICS, INC.
                 AND ITS AFFILIATES AND PREDECESSORS

APPENDIX Q    PROVISIONS.................................................... Q-1
                 GOVERNING CERTAIN EMPLOYEES OF AVEDA CORPORATION
                 AND ITS AFFILIATES AND PREDECESSORS

2

EXHIBIT 10.8(a)

AMENDMENT TO EMPLOYMENT AGREEMENT

THIS AMENDMENT ("Amendment"), dated as of July 1, 2002, to the Employment Agreement, dated as of July 1, 2000 (the "Agreement"), 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 Executive and the Company are parties to the Agreement; and

WHEREAS, the Company and the Executive wish to amend the Agreement to adjust the compensation in fiscal 2003 as set forth herein;

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 to amend the Agreement as follows:

1. BASE SALARY.

For the fiscal year ending June 30, 2003, Base Salary shall be paid to the Executive at a rate equal to $1,710,000, which shall be payable in accordance with the regular payroll policies of the Company in effect from time to time. For Contract Years after June 30, 2003, Base Salary shall be paid to the Executive at a rate equal to that set forth in the Agreement prior to this Amendment. Each rate shall be "Base Salary" for the respective Contract Year.

2. MISCELLANEOUS.

a. Except as provided above, all other terms and conditions of the Agreement shall remain the same.

b. Capitalized terms used in this Amendment shall have the meanings ascribed to such terms in the Agreement, except to the extent the term is modified herein.

c. This Amendment shall be subject to, and governed by, the laws of the State of New York applicable to contracts made and to be performed therein.

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


EXHIBIT 10.9(a)

AMENDMENT TO EMPLOYMENT AGREEMENT

THIS AMENDMENT ("Amendment"), dated as of July 1, 2002, to the Employment Agreement, dated as of January 1, 2000, as amended (the "Agreement"), between The Estee Lauder Companies Inc., a Delaware corporation ("the "Company"), and Ronald S. Lauder, a resident of New York, New York (the "Executive").

W I T N E S S E T H:

WHEREAS, the Executive and the Company are parties to the Agreement; and

WHEREAS, the Company and the Executive wish to amend the Agreement to extend the term and adjust the compensation as set forth herein;

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 to amend the Agreement as follows:

1. EMPLOYMENT TERM. The Term of Employment shall end on June 30, 2006 unless terminated sooner pursuant to Section 6 of the Agreement.

2. BASE SALARY. For the fiscal year ending June 30, 2003, Base Salary shall be paid to the Executive at a rate equal to $380,000 per year. For Contract Years beginning after June 30, 2003, Base Salary shall be paid to the Executive at a rate equal to $400,000 per year. Each rate shall be "Base Salary" for the respective Contract Year.

3. TERMINATION WITHOUT CAUSE. The date in section 6(c) of the Agreement shall be changed from June 30, 2005 to June 30, 2006.

4. MISCELLANEOUS.

a. Except as provided above, all other terms and conditions of the Agreement shall remain the same.

b. Capitalized terms used in this Amendment shall have the meanings ascribed to such terms in the Agreement, except to the extent the term is modified herein.

c. This Amendment shall be subject to, and governed by, the laws of the State of New York applicable to contracts made and to be performed therein.


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/ RONALD S. LAUDER
---------------------------------------
       Ronald S. Lauder

2

EXHIBIT 10.10(b)

AMENDMENT TO EMPLOYMENT AGREEMENT

THIS AMENDMENT ("Amendment"), dated as of July 1, 2002, to the Employment Agreement, dated as of January 1, 2000, as amended (the "Agreement"), between The Estee Lauder Companies Inc., a Delaware corporation ("the "Company"), and Fred H. Langhammer, a resident of Scarsdale, New York (the "Executive").

W I T N E S S E T H:

WHEREAS, the Executive and the Company are parties to the Agreement;

WHEREAS, the Company and the Executive wish to amend the Agreement to adjust the compensation as set forth herein; and

WHEREAS, the Company has offered, as good and valuable consideration, the extension of the term of the Agreement for an additional year, which the Executive has declined.

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 to amend the Agreement as follows:

1. BASE SALARY. For the fiscal year ending June 30, 2003, Base Salary shall be paid to the Executive at a rate equal to $1,900,000 per year. Such rate shall be "Base Salary" for that Contract Year for this purpose only. Base Salary shall remain unaffected for all other purposes of the Agreement.

2. MISCELLANEOUS.

a. Except as provided above, all other terms and conditions of the Agreement shall remain the same.

b. Capitalized terms used in this Amendment shall have the meanings ascribed to such terms in the Agreement, except to the extent the term is modified herein.

c. This Amendment shall be subject to, and governed by, the laws of the State of New York applicable to contracts made and to be performed therein.


IN WITNESS WHEREOF, the parties hereto have duly executed this Amendment 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

2

EXHIBIT 10.11(a)

AMENDMENT TO EMPLOYMENT AGREEMENT

THIS AMENDMENT ("Amendment"), dated as of July 1, 2002, to the Employment Agreement, dated as of July 1, 2001 (the "Agreement"), between The Estee Lauder Companies Inc., a Delaware corporation ("the "Company"), and Daniel J. Brestle, a resident of Wycoff, New Jersey (the "Executive").

W I T N E S S E T H:

WHEREAS, the Executive and the Company are parties to the Agreement;

WHEREAS, the Company and the Executive wish to amend the Agreement to adjust the compensation as set forth herein; and

WHEREAS, the Company has offered, as good and valuable consideration, the extension of the term of the Agreement for an additional year, which the Executive has declined.

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 to amend the Agreement as follows:

1. BASE SALARY. For the fiscal year ending June 30, 2003, Base Salary shall be paid to the Executive at a rate equal to $950,000. Such rate shall be the "Base Salary" for that Contract Year.

2. INCENTIVE BONUS COMPENSATION. The Compensation Committee has established for the Executive an annual opportunity (i.e, the maximum bonus that may be awarded in respect of a fiscal year of the Company) under the Bonus Plan equal to $1,300,000 for the Contract Year ending June 30, 2003 (i.e., the Second Contract Year), subject to the terms and conditions of the Bonus Plan, which are incorporated herein by reference.


3. MISCELLANEOUS.

a. Except as provided above, all other terms and conditions of the Agreement shall remain the same.

b. Capitalized terms used in this Amendment shall have the meanings ascribed to such terms in the Agreement, except to the extent the term is modified herein.

c. This Amendment shall be subject to, and governed by, the laws of the State of New York applicable to contracts made and to be performed therein.

IN WITNESS WHEREOF, the parties hereto have duly executed this Amendment 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/ DANIEL J. BRESTLE
-----------------------------------
       Daniel J. Brestle

2

EXHIBIT 10.12(a)

AMENDMENT TO EMPLOYMENT AGREEMENT

THIS AMENDMENT ("Amendment"), dated as of July 1, 2002, to the Employment Agreement, dated as of July 1, 2001 (the "Agreement"), between The Estee Lauder Companies Inc., a Delaware corporation ("the "Company"), and William P. Lauder, a resident of New York, New York (the "Executive").

W I T N E S S E T H:

WHEREAS, the Executive and the Company are parties to the Agreement;

WHEREAS, the Company and the Executive wish to amend the Agreement to extend the term and adjust the compensation as set forth herein; and

WHEREAS, the Company has offered, as good and valuable consideration, the extension of the term of the Agreement for an additional year, which the Executive has declined.

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 to amend the Agreement as follows:

1. BASE SALARY. For the fiscal year ending June 30, 2003, Base Salary shall be paid to the Executive at a rate equal to $950,000. Each rate shall be "Base Salary" for the respective Contract Year.

2. INCENTIVE BONUS COMPENSATION. The Compensation Committee has established for the Executive an annual opportunity (i.e, the maximum bonus that may be awarded in respect of a fiscal year of the Company) under the Bonus Plan equal to $1,300,000 for the Contract Year ending June 30, 2003 (i.e., the Second Contract Year), subject to the terms and conditions of the Bonus Plan, which are incorporated herein by reference.


3. MISCELLANEOUS.

a. Except as provided above, all other terms and conditions of the Agreement shall remain the same.

b. Capitalized terms used in this Amendment shall have the meanings ascribed to such terms in the Agreement, except to the extent the term is modified herein.

c. This Amendment shall be subject to, and governed by, the laws of the State of New York applicable to contracts made and to be performed therein.

IN WITNESS WHEREOF, the parties hereto have duly executed this Amendment 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/ WILLIAM P. LAUDER
        ---------------------------------
               William P. Lauder

2

EXHIBIT 10.13(a)

AMENDMENT TO EMPLOYMENT AGREEMENT

THIS AMENDMENT ("Amendment"), dated as of July 1, 2002, to the Employment Agreement, dated as of July 1, 2001 (the "Agreement"), between The Estee Lauder Companies Inc., a Delaware corporation ("the "Company"), and Patrick Bousquet-Chavanne, a resident of New York, New York (the "Executive").

W I T N E S S E T H:

WHEREAS, the Executive and the Company are parties to the Agreement;

WHEREAS, the Company and the Executive wish to amend the Agreement to adjust the compensation as set forth herein; and

WHEREAS, the Company has offered, as good and valuable consideration, the extension of the term of the Agreement for an additional year, which the Executive has declined.

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 to amend the Agreement as follows:

1. BASE SALARY. For the fiscal year ending June 30, 2003, Base Salary shall be paid to the Executive at a rate equal to $950,000. Such rate shall be "Base Salary" for that Contract Year.

2. INCENTIVE BONUS COMPENSATION. The Compensation Committee has established for the Executive annual opportunities (i.e, the maximum bonus that may be awarded in respect of a fiscal year of the Company) under the Bonus Plan equal to $1,300,000 for the Contract Year ending June 30, 2003 (i.e., the Second Contract Year), subject to the terms and conditions of the Bonus Plan, which are incorporated herein by reference.


3. MISCELLANEOUS.

a. Except as provided above, all other terms and conditions of the Agreement shall remain the same.

b. Capitalized terms used in this Amendment shall have the meanings ascribed to such terms in the Agreement, except to the extent the term is modified herein.

c. This Amendment shall be subject to, and governed by, the laws of the State of New York applicable to contracts made and to be performed therein.

IN WITNESS WHEREOF, the parties hereto have duly executed this Amendment 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/ PATRICK BOUSQUET-CHAVANNE
---------------------------------------
        Patrick Bousquet-Chavanne

2

EXHIBIT 21.1

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

ELCA Cosmeticos LDA                               Portugal

Estee Lauder Inc.                                 Delaware

Estee Lauder International, Inc.                  Delaware


EXHIBIT 23.1

CONSENT OF INDEPENDENT AUDITORS'

The Board of Directors and Stockholders
The Estee Lauder Companies Inc.:

We consent to the incorporation by reference in the registration statements on Form S-3 (numbers 333-57520 and 333-85947) and in the registration statements on Form S-8 (numbers 33-99554, 333-39237, 333-49606, 333-66851 and 333-72684) of The Estee Lauder Companies Inc. of our report dated August 9, 2002, relating to the consolidated balance sheets of The Estee Lauder Companies Inc. and subsidiaries as of June 30, 2002, and the related consolidated statements of earnings, stockholders' equity and comprehensive income and cash flows for the year then ended and our related report of the same date on the related financial statement schedule.

/s/ KPMG LLP

New York, New York
September 17, 2002


EXHIBIT 23.2

NOTICE REGARDING CONSENT OF ARTHUR ANDERSEN LLP

Section 11(a) of the Securities Act of 1933, as amended (the "Securities Act"), provides that if part of a registration statement at the time it becomes effective contains an untrue statement of a material fact, or omits a material fact required to be stated therein or necessary to make the statements therein not misleading, any person acquiring a security pursuant to such registration statement (unless it is proved that at the time of such acquisition such person knew of such untruth or omission) may assert a claim against, among others, an accountant who has consented to be named as having certified any part of the registration statement or as having prepared any report for use in connection with the registration statement.

On April 12, 2002, the Board of Directors of The Estee Lauder Companies Inc. (the "Company"), upon recommendation of its Audit Committee, decided to end the engagement of Arthur Andersen LLP ("Arthur Andersen") as the Company's independent public accountants, effective after Arthur Andersen's review of the Company's financial results for the quarter ended March 31, 2002 and the filing of the Company's Form 10-Q for such quarter, and authorized the engagement of KPMG LLP to serve as the Company's independent public accountants for the fiscal year ending June 30, 2002. For additional information, see the Company's Current Report on Form 8-K filed with the Securities and Exchange Commission ("SEC") on April 17, 2002.

After reasonable efforts, the Company has been unable to obtain Arthur Andersen's written consent to the incorporation by reference into the Company's registration statements (Form S-8 Nos. 33-99554, 333-39237, 333-49606, 333-66851 and 333-72684 and Form S-3 Nos. 333-57520 and 333-85947) and the related prospectuses (the "Registration Statements") of Arthur Andersen's audit report with respect to the Company's consolidated financial statements as of June 30, 2001 and for the two years in the period then ended. Under these circumstances, Rule 437a under the Securities Act permits the Company to file this Annual Report on Form 10-K, which is incorporated by reference into the Registration Statements, without a written consent from Arthur Andersen. As a result, with respect to transactions in the Company's securities pursuant to the Registration Statements that occur subsequent to the date this Annual Report on Form 10-K is filed with the Securities and Exchange Commission, Arthur Andersen will not have any liability under Section 11(a) of the Securities Act for any untrue statements of a material fact contained in the financial statements audited by Arthur Andersen or any omissions of a material fact required to be stated therein. Accordingly, you would be unable to assert a claim against Arthur Andersen under Section 11(a) of the Securities Act.


EXHIBIT 24.1

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, Richard W. Kunes 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, 2002 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 thing 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 or her substitute or substitutes, may lawfully do or cause to be done by virtue hereof.

              SIGNATURE               TITLE                   DATE
              ---------               -----                   ----

 /s/ FRED H. LANGHAMMER               Chief Executive         September 17, 2002
-----------------------------------   Officer and
     Fred H. Langhammer               Director (Principal
                                      Executive Officer)

 /s/ LEONARD A. LAUDER                Chairman of the Board   September 17, 2002
-----------------------------------
     Leonard A. Lauder

 /s/ RONALD S. LAUDER                 Director                September 17, 2002
-----------------------------------
     Ronald S. Lauder

 /s/ WILLIAM P. LAUDER                Director                September 17, 2002
-----------------------------------
     William P. Lauder

 /s/ CHARLENE BARSHEFSKY              Director                September 17, 2002
-----------------------------------
     Charlene Barshefsky

 /s/ LYNN FORESTER DE ROTHSCHILD      Director                September 17, 2002
-----------------------------------
     Lynn Forester de Rothschild

 /s/ IRVINE O. HOCKADAY, JR.          Director                September 17, 2002
-----------------------------------
     Irvine O. Hockaday, Jr.

 /s/ RICHARD D. PARSONS                Director               September 17, 2002
-----------------------------------
     Richard D. Parsons

 /s/ MARSHALL ROSE                    Director                September 17, 2002
-----------------------------------
     Marshall Rose

                                      Director
-----------------------------------
     Faye Wattleton

 /s/ RICHARD W. KUNES                 Senior Vice President   September 17, 2002
-----------------------------------   and Chief Financial
     Richard W. Kunes                 Officer (Principal
                                      Financial and
                                      Accounting Officer)