UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended March 31, 2010
OR
o Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from to
Commission file number: 1-14064
The Estée Lauder Companies Inc.
(Exact name of registrant as specified in its charter)
Delaware |
|
11-2408943 |
(State or other jurisdiction of |
|
(I.R.S. Employer Identification No.) |
incorporation or organization) |
|
|
767 Fifth Avenue, New York, New York |
|
10153 |
(Address of principal executive offices) |
|
(Zip Code) |
212-572-4200
(Registrants telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
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 o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
At April 22, 2010, 121,363,387 shares of the registrants Class A Common Stock, $.01 par value, and 77,667,261 shares of the registrants Class B Common Stock, $.01 par value, were outstanding.
THE ESTÉE LAUDER COMPANIES INC.
THE ESTÉE LAUDER COMPANIES INC.
CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
(In millions, except per share data) |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||
Net Sales |
|
$ |
1,860.0 |
|
$ |
1,696.5 |
|
$ |
5,955.7 |
|
$ |
5,641.0 |
|
Cost of Sales |
|
444.6 |
|
446.4 |
|
1,415.1 |
|
1,454.5 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Gross Profit |
|
1,415.4 |
|
1,250.1 |
|
4,540.6 |
|
4,186.5 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative |
|
1,276.6 |
|
1,159.0 |
|
3,708.7 |
|
3,732.2 |
|
||||
Restructuring and other special charges |
|
12.5 |
|
6.2 |
|
40.0 |
|
6.6 |
|
||||
Goodwill impairment |
|
|
|
|
|
16.6 |
|
|
|
||||
Impairment of intangible assets |
|
|
|
14.6 |
|
29.0 |
|
14.6 |
|
||||
|
|
1,289.1 |
|
1,179.8 |
|
3,794.3 |
|
3,753.4 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating Income |
|
126.3 |
|
70.3 |
|
746.3 |
|
433.1 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
18.2 |
|
20.6 |
|
57.7 |
|
55.5 |
|
||||
Earnings before Income Taxes |
|
108.1 |
|
49.7 |
|
688.6 |
|
377.6 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Provision for income taxes |
|
50.2 |
|
21.4 |
|
231.2 |
|
138.4 |
|
||||
Net Earnings |
|
57.9 |
|
28.3 |
|
457.4 |
|
239.2 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net earnings attributable to noncontrolling interests |
|
(0.4 |
) |
(1.1 |
) |
(3.0 |
) |
(2.9 |
) |
||||
Net Earnings Attributable to The Estée Lauder Companies Inc. |
|
$ |
57.5 |
|
$ |
27.2 |
|
$ |
454.4 |
|
$ |
236.3 |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net earnings attributable to The Estée Lauder Companies Inc. per common share: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
.29 |
|
$ |
.14 |
|
$ |
2.30 |
|
$ |
1.20 |
|
Diluted |
|
.28 |
|
.14 |
|
2.27 |
|
1.19 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
198.0 |
|
196.7 |
|
197.4 |
|
196.2 |
|
||||
Diluted |
|
201.8 |
|
197.2 |
|
200.1 |
|
197.8 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Cash dividends declared per common share |
|
$ |
|
|
$ |
|
|
$ |
.55 |
|
$ |
.55 |
|
See notes to consolidated financial statements.
THE ESTÉE LAUDER COMPANIES INC.
|
|
March 31 |
|
June 30 |
|
||
|
|
2010 |
|
2009 |
|
||
|
|
(Unaudited) |
|
|
|
||
|
|
($ in millions) |
|
||||
ASSETS |
|
|
|
|
|
||
Current Assets |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,381.2 |
|
$ |
864.5 |
|
Accounts receivable, net |
|
978.8 |
|
853.3 |
|
||
Inventory and promotional merchandise, net |
|
784.5 |
|
795.0 |
|
||
Prepaid expenses and other current assets |
|
397.9 |
|
399.7 |
|
||
Total current assets |
|
3,542.4 |
|
2,912.5 |
|
||
|
|
|
|
|
|
||
Property, Plant and Equipment, net |
|
1,012.5 |
|
1,026.7 |
|
||
|
|
|
|
|
|
||
Other Assets |
|
|
|
|
|
||
Investments, at cost or market value |
|
12.9 |
|
12.7 |
|
||
Goodwill |
|
752.2 |
|
759.9 |
|
||
Other intangible assets, net |
|
121.3 |
|
150.1 |
|
||
Other assets |
|
352.7 |
|
314.7 |
|
||
Total other assets |
|
1,239.1 |
|
1,237.4 |
|
||
Total assets |
|
$ |
5,794.0 |
|
$ |
5,176.6 |
|
|
|
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
|
|
||
Current Liabilities |
|
|
|
|
|
||
Short-term debt |
|
$ |
21.7 |
|
$ |
33.8 |
|
Accounts payable |
|
355.0 |
|
329.8 |
|
||
Accrued income taxes |
|
69.1 |
|
33.2 |
|
||
Other accrued liabilities |
|
1,201.5 |
|
1,062.4 |
|
||
Total current liabilities |
|
1,647.3 |
|
1,459.2 |
|
||
|
|
|
|
|
|
||
Noncurrent Liabilities |
|
|
|
|
|
||
Long-term debt |
|
1,395.9 |
|
1,387.6 |
|
||
Accrued income taxes |
|
253.5 |
|
259.1 |
|
||
Other noncurrent liabilities |
|
397.1 |
|
406.7 |
|
||
Total noncurrent liabilities |
|
2,046.5 |
|
2,053.4 |
|
||
|
|
|
|
|
|
||
Contingencies (Note 7) |
|
|
|
|
|
||
|
|
|
|
|
|
||
Equity |
|
|
|
|
|
||
Common stock, $.01 par value; 650,000,000 shares Class A authorized; shares issued: 189,383,324 at March 31, 2010 and 183,921,350 at June 30, 2009; 240,000,000 shares Class B authorized; shares issued and outstanding: 77,667,261 at March 31, 2010 and 78,067,261 at June 30, 2009 |
|
2.7 |
|
2.6 |
|
||
Paid-in capital |
|
1,379.1 |
|
1,145.6 |
|
||
Retained earnings |
|
3,540.1 |
|
3,195.0 |
|
||
Accumulated other comprehensive loss |
|
(114.3 |
) |
(117.1 |
) |
||
|
|
4,807.6 |
|
4,226.1 |
|
||
Less: Treasury stock, at cost; 68,131,340 Class A shares at March 31, 2010 and 65,294,477 Class A shares at June 30, 2009 |
|
(2,731.4 |
) |
(2,586.1 |
) |
||
Total stockholders equity The Estée Lauder Companies Inc. |
|
2,076.2 |
|
1,640.0 |
|
||
Noncontrolling interests |
|
24.0 |
|
24.0 |
|
||
Total equity |
|
2,100.2 |
|
1,664.0 |
|
||
Total liabilities and equity |
|
$ |
5,794.0 |
|
$ |
5,176.6 |
|
See notes to consolidated financial statements.
THE ESTÉE LAUDER COMPANIES INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Nine Months Ended |
|
||||
|
|
2010 |
|
2009 |
|
||
|
|
(In millions) |
|
||||
|
|
|
|
|
|
||
Cash Flows from Operating Activities |
|
|
|
|
|
||
Net earnings |
|
$ |
457.4 |
|
$ |
239.2 |
|
Adjustments to reconcile net earnings to net cash flows from operating activities: |
|
|
|
|
|
||
Depreciation and amortization |
|
196.8 |
|
191.8 |
|
||
Deferred income taxes |
|
(28.7 |
) |
(15.9 |
) |
||
Non-cash stock-based compensation |
|
44.8 |
|
42.6 |
|
||
Excess tax benefits from stock-based compensation arrangements |
|
(7.7 |
) |
(1.4 |
) |
||
Loss on disposal of property, plant and equipment |
|
10.3 |
|
8.1 |
|
||
Non-cash charges associated with restructuring activities |
|
9.7 |
|
0.1 |
|
||
Goodwill and intangible asset impairments |
|
45.6 |
|
14.6 |
|
||
Other non-cash items |
|
0.4 |
|
1.1 |
|
||
Changes in operating assets and liabilities: |
|
|
|
|
|
||
Increase in accounts receivable, net |
|
(132.5 |
) |
(113.0 |
) |
||
Decrease in inventory and promotional merchandise, net |
|
4.0 |
|
76.6 |
|
||
Increase in other assets, net |
|
(18.9 |
) |
(69.5 |
) |
||
Increase (decrease) in accounts payable |
|
24.8 |
|
(55.6 |
) |
||
Increase (decrease) in accrued income taxes |
|
73.5 |
|
(37.4 |
) |
||
Increase in other liabilities |
|
118.7 |
|
25.4 |
|
||
Net cash flows provided by operating activities |
|
798.2 |
|
306.7 |
|
||
|
|
|
|
|
|
||
Cash Flows from Investing Activities |
|
|
|
|
|
||
Capital expenditures |
|
(161.4 |
) |
(215.9 |
) |
||
Acquisition of businesses and other intangible assets, net of cash acquired |
|
(9.3 |
) |
(64.5 |
) |
||
Proceeds from the disposition of long-term investments |
|
|
|
0.9 |
|
||
Purchases of long-term investments |
|
(0.1 |
) |
(0.4 |
) |
||
Net cash flows used for investing activities |
|
(170.8 |
) |
(279.9 |
) |
||
|
|
|
|
|
|
||
Cash Flows from Financing Activities |
|
|
|
|
|
||
Increase (decrease) in short-term debt, net |
|
(9.0 |
) |
15.7 |
|
||
Proceeds from issuance of long-term debt, net |
|
|
|
297.7 |
|
||
Repayments and redemptions of long-term debt |
|
(25.4 |
) |
(9.1 |
) |
||
Net proceeds from stock-based compensation transactions |
|
173.0 |
|
109.5 |
|
||
Excess tax benefits from stock-based compensation arrangements |
|
7.7 |
|
1.4 |
|
||
Payments to acquire treasury stock |
|
(147.7 |
) |
(62.6 |
) |
||
Dividends paid to stockholders |
|
(109.1 |
) |
(108.4 |
) |
||
Payments to noncontrolling interest holders |
|
(5.4 |
) |
|
|
||
Net cash flows (used for) provided by financing activities |
|
(115.9 |
) |
244.2 |
|
||
|
|
|
|
|
|
||
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
|
5.2 |
|
(32.1 |
) |
||
|
|
|
|
|
|
||
Net Increase in Cash and Cash Equivalents |
|
516.7 |
|
238.9 |
|
||
Cash and Cash Equivalents at Beginning of Period |
|
864.5 |
|
401.7 |
|
||
Cash and Cash Equivalents at End of Period |
|
$ |
1,381.2 |
|
$ |
640.6 |
|
See notes to consolidated financial statements.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying consolidated financial statements include the accounts of The Estée Lauder Companies Inc. and its subsidiaries (collectively, the Company). All significant intercompany balances and transactions have been eliminated.
The unaudited interim consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (U.S. GAAP) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments of a normal recurring nature considered necessary for a fair presentation have been included. The results of operations of any interim period are not necessarily indicative of the results of operations to be expected for the full fiscal year. For further information, refer to the consolidated financial statements and accompanying footnotes included in the Companys Annual Report on Form 10-K for the year ended June 30, 2009.
In accordance with recently adopted accounting guidance, net earnings attributable to The Estée Lauder Companies Inc. and net earnings attributable to noncontrolling interests are disclosed separately on the face of the accompanying consolidated statements of earnings. In addition, noncontrolling interests are reported as a separate component of equity in the consolidated balance sheets. Accordingly, certain amounts in the consolidated financial statements of prior periods have been reclassified to conform to current period presentation.
Management Estimates
The preparation of financial statements and related disclosures in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses reported in those financial statements. Certain significant accounting policies that contain subjective management estimates and assumptions include those related to revenue recognition, inventory, pension and other post-retirement benefit costs, goodwill, intangible assets and other long-lived assets, income taxes and derivatives. Descriptions of these policies are discussed in the Companys Annual Report on Form 10-K for the year ended June 30, 2009. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment, and makes adjustments when facts and circumstances dictate. As future events and their effects cannot be determined with precision, actual results could differ significantly from those estimates and assumptions. Significant changes, if any, in those estimates resulting from continuing changes in the economic environment will be reflected in the consolidated financial statements in future periods.
Currency Translation and Transactions
All assets and liabilities of foreign subsidiaries and affiliates are generally translated at period-end rates of exchange, while revenue and expenses are translated at weighted average rates of exchange for the period. Translation gains or losses are reported as cumulative translation adjustments through other comprehensive income (loss). Such adjustments amounted to $45.8 million and $38.5 million of unrealized translation losses, net of tax, during the three months ended March 31, 2010 and 2009, respectively, and $12.1 million and $247.2 million of unrealized translation losses, net of tax, during the nine months ended March 31, 2010 and 2009, respectively. For the Companys subsidiary operating in a highly inflationary economy, the U.S. dollar is the functional currency. Remeasurement adjustments in financial statements in a highly inflationary economy and other transactional gains and losses are reflected in earnings. The accompanying consolidated statements of earnings include net exchange losses on foreign currency transactions of $8.5 million and $5.2 million during the three months ended March 31, 2010 and 2009, respectively, and $22.0 million and $31.3 million during the nine months ended March 31, 2010 and 2009, respectively.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Accounts Receivable
Accounts receivable is stated net of the allowance for doubtful accounts and customer deductions totaling $39.7 million and $41.4 million as of March 31, 2010 and June 30, 2009, respectively.
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, perfumeries and specialty retailers. The Company grants credit to all qualified customers and does not believe it is exposed significantly to any undue concentration of credit risk.
The Companys largest customer sells products primarily within the United States and accounted for $215.0 million, or 12%, and $213.6 million, or 13%, of the Companys consolidated net sales for the three months ended March 31, 2010 and 2009, respectively, and $686.5 million, or 12%, and $716.5 million, or 13%, of the Companys consolidated net sales for the nine months ended March 31, 2010 and 2009, respectively. This customer accounted for $128.8 million, or 13%, and $97.1 million, or 11%, of the Companys accounts receivable at March 31, 2010 and June 30, 2009, respectively.
Inventory and Promotional Merchandise
|
|
March 31 |
|
June 30 |
|
||
|
|
2010 |
|
2009 |
|
||
|
|
(In millions) |
|
||||
Inventory and promotional merchandise, net consists of: |
|
|
|
|
|
||
Raw materials |
|
$ |
209.3 |
|
$ |
188.5 |
|
Work in process |
|
35.6 |
|
43.8 |
|
||
Finished goods |
|
387.0 |
|
375.6 |
|
||
Promotional merchandise |
|
152.6 |
|
187.1 |
|
||
|
|
$ |
784.5 |
|
$ |
795.0 |
|
Property, Plant and Equipment
Property, plant and equipment consists of:
|
|
March 31 |
|
June 30 |
|
||
|
|
2010 |
|
2009 |
|
||
|
|
(In millions) |
|
||||
Assets (Useful Life) |
|
|
|
|
|
||
Land |
|
$ |
14.4 |
|
$ |
14.5 |
|
Buildings and improvements (10 to 40 years) |
|
184.2 |
|
183.2 |
|
||
Machinery and equipment (3 to 10 years) |
|
1,159.6 |
|
1,080.2 |
|
||
Furniture and fixtures (5 to 10 years) |
|
89.4 |
|
86.1 |
|
||
Leasehold improvements |
|
1,101.3 |
|
1,112.8 |
|
||
|
|
2,548.9 |
|
2,476.8 |
|
||
Less accumulated depreciation and amortization |
|
1,536.4 |
|
1,450.1 |
|
||
|
|
$ |
1,012.5 |
|
$ |
1,026.7 |
|
The cost of assets related to projects in progress of $153.4 million and $144.9 million as of March 31, 2010 and June 30, 2009, respectively, is included in their respective asset categories in the table above. Depreciation and amortization of property, plant and equipment was $66.3 million and $61.7 million during the three months ended March 31, 2010 and 2009, respectively, and $187.5 million and $181.0 million during the nine months ended March 31, 2010 and 2009, respectively. Depreciation and amortization related to the Companys manufacturing process is included in cost of sales and all other depreciation and amortization is included in selling, general and administrative expenses in the accompanying consolidated statements of earnings.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Income Taxes
The effective rate for income taxes was 46.4% and 43.1% for the three months ended March 31, 2010 and 2009, respectively, and 33.6% and 36.7% for the nine months ended March 31, 2010 and 2009, respectively. The changes in the effective income tax rate for both periods were primarily attributable to the impact relating to the Companys foreign operations.
As of March 31, 2010 and June 30, 2009, the gross amount of unrecognized tax benefits, exclusive of interest and penalties, totaled $249.7 million and $259.1 million, respectively. The total amount of unrecognized tax benefits that, if recognized, would affect the effective tax rate was $131.6 million. The total gross interest and penalties accrued related to unrecognized tax benefits during the three and nine months ended March 31, 2010 in the accompanying consolidated statements of earnings was $3.5 million and $6.8 million, respectively. The total gross accrued interest and penalties in the accompanying consolidated balance sheets at March 31, 2010 and June 30, 2009 was $74.9 million and $67.9 million, respectively. On the basis of the information available as of March 31, 2010, it is reasonably possible that the total amount of unrecognized tax benefits could decrease in a range of $50 million to $80 million within 12 months as a result of projected resolutions of global tax examinations and controversies and a potential lapse of the applicable statutes of limitations.
Recently Adopted Accounting Standards
In February 2010, the Financial Accounting Standards Board (FASB) amended its authoritative guidance related to subsequent events to alleviate potential conflicts with current United States Securities and Exchange Commission (SEC) guidance. Effective immediately, these amendments remove the requirement that an SEC filer disclose the date through which it has evaluated subsequent events. The adoption of this guidance did not have a material impact on the Companys consolidated financial statements.
In January 2010, the FASB issued authoritative guidance that will require entities to make new disclosures about recurring or nonrecurring fair-value measurements of assets and liabilities, including 1) the amounts of significant transfers between Level 1 and Level 2 fair-value measurements and the reasons for the transfers, 2) the reasons for any transfers in or out of Level 3, and 3) information on purchases, sales, issuances and settlements on a gross basis in the reconciliation of recurring Level 3 fair value measurements. The FASB also clarified existing fair-value measurement disclosure guidance about the level of disaggregation of assets and liabilities, and information about the valuation techniques and inputs used in estimating Level 2 and Level 3 fair-value measurements. Except for certain detailed Level 3 disclosures, which are effective for fiscal years beginning after December 15, 2010 and interim periods within those years, the new guidance became effective for the Companys fiscal 2010 third quarter. The Company did not have transfers of assets and liabilities in or out of Level 1 and Level 2 fair-value measurements and does not have assets and liabilities requiring Level 3 fair-value measurements. The adoption of this disclosure-only guidance is included in Note 5 Fair Value Measurements and did not have an impact on the Companys consolidated financial results.
In August 2009, the FASB issued authoritative guidance to provide clarification on measuring liabilities at fair value when a quoted price in an active market is not available. In these circumstances, a valuation technique should be applied that uses either the quote of the liability when traded as an asset, the quoted prices for similar liabilities or similar liabilities when traded as assets, or another valuation technique consistent with existing fair value measurement guidance, such as an income approach or a market approach. The new guidance also clarifies that when estimating the fair value of a liability, a reporting entity is not required to include a separate input or adjustment to other inputs relating to the existence of a restriction that prevents the transfer of the liability. This guidance became effective for the Companys fiscal 2010 second quarter and did not have an impact on the Companys consolidated financial statements.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In June 2009, the FASB established the FASB Accounting Standards CodificationTM (the Codification) as the single source of authoritative U.S. generally accepted accounting principles (U.S. GAAP) recognized by the FASB to be applied by nongovernmental entities. Rules and interpretive releases of the SEC under authority of federal securities laws are also sources of authoritative U.S. GAAP for SEC registrants. The Codification did not have a material impact on the Companys consolidated financial statements upon adoption. Accordingly, the Companys notes to consolidated financial statements will explain accounting concepts rather than cite the topics of specific U.S. GAAP.
In April 2009, the FASB issued authoritative guidance that principally requires publicly traded companies to provide disclosures about fair value of financial instruments in interim financial information. The adoption of this disclosure-only guidance in the Companys fiscal 2010 first quarter is included in Note 5 Fair Value Measurements and did not have an impact on the Companys consolidated financial results.
In April 2009, the FASB issued authoritative guidance to require that assets acquired and liabilities assumed in a business combination that arise from contingencies be recognized at fair value if fair value can be reasonably determined. If the fair value of such assets or liabilities cannot be reasonably determined, then they would generally be recognized in accordance with certain other pre-existing accounting standards. This guidance also amends the subsequent accounting for assets and liabilities arising from contingencies in a business combination and certain other disclosure requirements. This guidance became effective for assets or liabilities arising from contingencies in business combinations that are consummated on or after the beginning of the Companys fiscal 2010 and did not have an impact on the Companys consolidated financial statements.
In November 2008, the FASB issued authoritative guidance regarding the accounting for defensive intangible assets. Defensive intangible assets are assets acquired in a business combination that the acquirer (a) does not intend to use or (b) intends to use in a way other than the assets highest and best use as determined by an evaluation of market participant assumptions. While defensive intangible assets are not being actively used, they are likely contributing to an increase in the value of other assets owned by the acquiring entity. This guidance will require defensive intangible assets to be accounted for as separate units of accounting at the time of acquisition and the useful life of such assets would be based on the period over which the assets will directly or indirectly affect the entitys cash flows. This guidance is to be applied prospectively for defensive intangible assets acquired on or after the beginning of the Companys fiscal 2010 and did not have an impact on the Companys consolidated financial statements.
In November 2008, the FASB issued authoritative guidance to address questions about equity-method accounting. The primary issues include how the initial carrying value of an equity method investment should be determined, how to account for any subsequent purchases and sales of additional ownership interests, and whether the investor must separately assess its underlying share of the investees indefinite-lived intangible assets for impairment. This guidance became effective beginning in the Companys fiscal 2010 and did not have an impact on the Companys consolidated financial statements.
In April 2008, the FASB issued authoritative guidance to amend the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset and to require additional disclosures. The guidance for determining useful lives must be applied prospectively to intangible assets acquired after the effective date. The disclosure requirements must be applied prospectively to all intangible assets recognized as of the effective date. This guidance became effective for fiscal years, and interim periods within those fiscal years, beginning in the Companys fiscal 2010 and did not have a material impact on the Companys consolidated financial statements.
In February 2008, the FASB issued authoritative guidance that permitted the delayed application of fair value measurement accounting to nonrecurring nonfinancial assets and nonfinancial liabilities. The Companys nonfinancial assets and nonfinancial liabilities principally consist of intangible assets acquired through business combinations, long-lived assets when assessing potential impairment, and liabilities associated with restructuring activities. This guidance became effective beginning in the Companys fiscal 2010. See Note 5 Fair Value Measurements for further discussion on the application of fair value measurements.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In December 2007, the FASB issued authoritative guidance to affirm that the acquisition method of accounting (previously referred to as the purchase method) be used for all business combinations and for an acquirer to be identified for each business combination. This guidance defines the acquirer as the entity that obtains control of one or more businesses in the business combination and establishes the acquisition date as the date that the acquirer achieves control. Among other requirements, this guidance requires the acquiring entity in a business combination to recognize the identifiable assets acquired, liabilities assumed and any noncontrolling interest in the acquiree at their acquisition-date fair values, with limited exceptions; acquisition-related costs generally will be expensed as incurred. This guidance requires certain financial statement disclosures to enable users to evaluate and understand the nature and financial effects of the business combination. This guidance must be applied prospectively to business combinations that are consummated on or after July 1, 2009. During the nine months ended March 31, 2010, the Company did not have significant business combinations. Accordingly, the adoption of this guidance did not have a material impact on the Companys consolidated financial statements.
In December 2007, the FASB issued authoritative guidance to establish accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. Among other requirements, this guidance clarifies that a noncontrolling interest in a subsidiary, which is sometimes referred to as minority interest, is to be reported as a separate component of equity in the consolidated financial statements. This guidance also requires consolidated net income to include the amounts attributable to both the parent and the noncontrolling interest and to disclose those amounts on the face of the consolidated statement of earnings. This guidance must be applied prospectively for fiscal years, and interim periods within those fiscal years, beginning in the Companys fiscal 2010, except for the presentation and disclosure requirements, which will be applied retrospectively for all periods presented. The adoption of this guidance did not have a material impact on the Companys consolidated financial statements.
In December 2007, the FASB issued authoritative guidance to address accounting for collaborative arrangement activities that are conducted without the creation of a separate legal entity for the arrangement. Revenues and costs incurred with third parties in connection with the collaborative arrangement should be presented gross or net by the collaborators pursuant to pre-existing accounting standards. Payments to or from collaborators should be presented in the income statement based on the nature of the arrangement, the nature of the companys business and whether the payments are within the scope of other accounting literature. Other detailed information related to the collaborative arrangement is also required to be disclosed. The requirements under this guidance must be applied to collaborative arrangements in existence at the beginning of the Companys fiscal 2010 using a modified version of retrospective application. The Company is currently not a party to significant collaborative arrangement activities, as defined by this guidance, and therefore the adoption of this guidance did not have an impact on the Companys consolidated financial statements.
Recently Issued Accounting Standards
In June 2009, the FASB issued authoritative guidance to eliminate the exception to consolidate a qualifying special-purpose entity, change the approach to determining the primary beneficiary of a variable interest entity and require companies to more frequently re-assess whether they must consolidate variable interest entities. Under the new guidance, the primary beneficiary of a variable interest entity is identified qualitatively as the enterprise that has both (a) the power to direct the activities of a variable interest entity that most significantly impact the entitys economic performance, and (b) the obligation to absorb losses of the entity that could potentially be significant to the variable interest entity or the right to receive benefits from the entity that could potentially be significant to the variable interest entity. This guidance becomes effective for the Companys fiscal 2011 year-end and interim reporting periods thereafter. The Company does not maintain any variable interests with unconsolidated entities that would be expected to have a material impact on its financial condition or results of operations. Accordingly, the Company does not expect this guidance to have a material impact on its consolidated financial statements.
In December 2008, the FASB issued authoritative guidance to require employers to provide additional disclosures about plan assets of a defined benefit pension or other post-retirement plan. These disclosures should principally include information detailing investment policies and strategies, the major categories of plan assets, the inputs and valuation techniques used to measure the fair value of plan assets and an understanding of significant concentrations of risk within plan assets. While earlier application of this guidance is permitted, the required disclosures shall be provided for fiscal years ending after December 15, 2009 (the Companys fiscal 2010, the anticipated period of adoption). Upon initial application, this guidance is not required to be applied to earlier periods that are presented for comparative purposes. The Company does not expect this guidance to have a material impact on its consolidated financial statements.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 GOODWILL AND OTHER INTANGIBLE ASSETS
During the second quarter of fiscal 2010, the Ojon reporting unit altered and delayed certain components of its future expansion plans, resulting in revisions to its internal forecasts. The Company concluded that these changes in circumstances in the Ojon reporting unit triggered the need for an interim impairment review of its goodwill and trademark. Additionally, these changes in circumstances were also an indicator that the carrying amount of the customer list may not be recoverable. The Company performed an interim impairment test for the trademark and a recoverability test for the customer list as of December 31, 2009 on this reporting unit. The Company concluded that the carrying value of the Ojon trademark and customer list exceeded their estimated fair values, which were determined based on the application of a royalty rate to discounted estimated future cash flows (relief-from-royalty method) for the trademark and discounted expected future cash flows for the customer list. As a result, the Company recognized impairment charges of $6.0 million for the trademark and $17.2 million for the customer list, at the exchange rate in effect at that time. After adjusting the carrying value of the trademark and customer list, the Company completed an interim impairment test for goodwill and recorded a goodwill impairment charge related to the Ojon reporting unit of $16.6 million at the exchange rate in effect at that time. The fair value of the reporting unit was based upon weighting of the income and market approaches, utilizing estimated cash flows and a terminal value, discounted at a rate of return that reflects the relative risk of the cash flows, as well as valuation multiples derived from comparable publicly traded companies that are applied to operating performance of the reporting unit. These impairment charges were reflected in the hair care and skin care product categories and in the Americas region. As of March 31, 2010, the carrying value of goodwill related to the Ojon reporting unit was $28.5 million.
During the second quarter of fiscal 2010, the Darphin reporting unit identified issues related to the planned streamlining of its distribution process, resulting in revisions to its internal forecasts. The Company concluded that these changes in circumstances in the Darphin reporting unit triggered the need for an interim impairment test of its trademark and goodwill. The Company determined that the trademark was impaired, with fair value estimated based upon the relief-from-royalty method, and therefore recorded an impairment charge of $5.8 million in the skin care product category and in the Europe, the Middle East & Africa region. After adjusting the carrying value of the trademark, the Company completed step one of the impairment test for goodwill and concluded that the fair value of the Darphin reporting unit was in excess of its carrying value including goodwill. The fair value of the reporting unit was based upon the income approach, utilizing estimated cash flows and a terminal value, discounted at a rate of return that reflects the relative risk of the cash flows. As of March 31, 2010, the carrying value of goodwill related to the Darphin reporting unit was $9.8 million.
Other intangible assets consists of the following:
|
|
March 31, 2010 |
|
June 30, 2009 |
|
||||||||||||||
(In millions) |
|
Gross |
|
Accumulated |
|
Total Net |
|
Gross |
|
Accumulated |
|
Total Net |
|
||||||
Amortizable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Customer lists and other |
|
$ |
200.9 |
|
$ |
136.2 |
|
$ |
64.7 |
|
$ |
199.2 |
|
$ |
115.9 |
|
$ |
83.3 |
|
License agreements |
|
43.2 |
|
43.0 |
|
0.2 |
|
43.2 |
|
43.0 |
|
0.2 |
|
||||||
|
|
$ |
244.1 |
|
$ |
179.2 |
|
64.9 |
|
$ |
242.4 |
|
$ |
158.9 |
|
83.5 |
|
||
Non-amortizable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Trademarks and other |
|
|
|
|
|
56.4 |
|
|
|
|
|
66.6 |
|
||||||
Total intangible assets |
|
|
|
|
|
$ |
121.3 |
|
|
|
|
|
$ |
150.1 |
|
The aggregate amortization expense related to amortizable intangible assets for the three months ended March 31, 2010 and 2009 was $2.0 million and $3.6 million, respectively, and for the nine months ended March 31, 2010 and 2009 was $7.1 million and $9.1 million, respectively. The estimated aggregate amortization expense for the remainder of fiscal 2010 and each of fiscal years ending June 30, 2011 to 2014 is $2.8 million, $9.7 million, $9.3 million, $8.9 million and $6.6 million, respectively.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 CHARGES ASSOCIATED WITH RESTRUCTURING ACTIVITIES
In an effort to drive down costs and achieve synergies within the organization, in February 2009, the Company announced the implementation of a multi-faceted cost savings program (the Program) to position itself to achieve long-term profitable growth. The Company anticipates the Program will result in related restructuring and other special charges, inclusive of cumulative charges recorded to date and over the next few fiscal years, totaling between $350 million and $450 million before taxes.
The Program focuses on a redesign of the Companys organizational structure in order to integrate it in a more cohesive way and operate more globally across brands and functions. The principal aspect of the Program is the reduction of the workforce by approximately 2,000 employees. Specific actions taken during the nine months ended March 31, 2010 included:
· Resize and Reorganize the Organization The Company continued the realignment and optimization of its organization to better leverage scale, improve productivity and reduce complexity in each region and across various functions. This included reduction of the workforce which occurred through the consolidation of certain functions through a combination of normal attrition and job eliminations.
· Exit Unprofitable Operations To improve the profitability in certain of the Companys brands and regions, the Company has selectively exited certain channels of distribution, categories and markets. During the first quarter of fiscal 2010, the Company approved the exit from the global wholesale distribution of its Prescriptives brand, which was completed as of March 31, 2010. In connection with these activities, the Company recorded a reserve for anticipated product returns, wrote off inventory and incurred costs to reduce workforce and other exit costs.
· Outsourcing In order to balance the growing need for information technology support with the Companys efforts to provide the most efficient and cost effective solutions, the Company continued the outsourcing of certain information technology processes. The Company incurred costs to transition services to an outsource provider.
The following table presents aggregate restructuring charges related to the Program:
(In millions) |
|
Employee- |
|
Asset |
|
Contract |
|
Other Exit |
|
Total |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fiscal 2009 |
|
$ |
60.9 |
|
$ |
4.2 |
|
$ |
3.4 |
|
$ |
1.8 |
|
$ |
70.3 |
|
Three months ended September 30, 2009 |
|
13.4 |
|
0.2 |
|
0.6 |
|
0.5 |
|
14.7 |
|
|||||
Three months ended December 31, 2009 |
|
0.6 |
|
0.5 |
|
0.6 |
|
4.2 |
|
5.9 |
|
|||||
Three months ended March 31, 2010 |
|
8.6 |
|
1.1 |
|
0.1 |
|
0.6 |
|
10.4 |
|
|||||
Charges recorded through March 31, 2010 |
|
$ |
83.5 |
|
$ |
6.0 |
|
$ |
4.7 |
|
$ |
7.1 |
|
$ |
101.3 |
|
The total amount of restructuring charges expected to be incurred (including those recorded as set forth in the table above), plus other initiatives approved through April 23, 2010, include approximately $103 million for employee-related costs, approximately $9 million in asset write-offs and approximately $20 million of contract terminations and other exit costs.
The following table presents accrued restructuring and the related activity as of and for the nine months ended March 31, 2010 under the Program:
(In millions) |
|
Employee- |
|
Asset |
|
Contract |
|
Other Exit |
|
Total |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance at June 30, 2009 |
|
$ |
51.6 |
|
$ |
|
|
$ |
2.9 |
|
$ |
0.2 |
|
$ |
54.7 |
|
Charges |
|
22.6 |
|
1.8 |
|
1.3 |
|
5.3 |
|
31.0 |
|
|||||
Cash payments |
|
(38.7 |
) |
|
|
(3.4 |
) |
(6.0 |
) |
(48.1 |
) |
|||||
Non-cash write-offs |
|
|
|
(1.8 |
) |
|
|
|
|
(1.8 |
) |
|||||
Translation adjustments |
|
(0.5 |
) |
|
|
(0.8 |
) |
1.1 |
|
(0.2 |
) |
|||||
Balance at March 31, 2010 |
|
$ |
35.0 |
|
$ |
|
|
$ |
|
|
$ |
0.6 |
|
$ |
35.6 |
|
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Accrued restructuring charges at March 31, 2010 are expected to result in cash expenditures funded from cash provided by operations of approximately $14 million, $19 million and $3 million in fiscal 2010, 2011 and 2012, respectively.
The Company recorded other special charges in connection with the implementation of the Program for the three and nine months ended March 31, 2010 of $2.1 million and $9.0 million, respectively, related to consulting, other professional services, and accelerated depreciation. The total amount of other special charges expected to be incurred to implement these initiatives, including those recorded through March 31, 2010 plus other initiatives approved through April 23, 2010, is approximately $40 million. For the three months ended March 31, 2010, the Company recorded $2.2 million reflecting sales returns and the write-off of inventory associated with exiting unprofitable operations of $1.8 million. For the nine months ended March 31, 2010, and primarily related to the exit from the global wholesale distribution of Prescriptives products, the Company recorded $13.3 million reflecting anticipated sales returns (less a related cost of sales of $2.2 million) and a write-off of inventory associated with exiting unprofitable operations of $8.0 million. The total amounts expected to be incurred, including those recorded through March 31, 2010 plus other initiatives approved through April 23, 2010, is between $35 million and $38 million related to sales returns and approximately $12 million related to inventory write-offs.
Total charges associated with restructuring activities included in operating income for the three and nine months ended March 31, 2010 were $16.5 million and $59.1 million, respectively.
NOTE 4 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 and option contracts to reduce the effects of fluctuating foreign currency exchange rates and interest rate derivatives to manage the effects of interest rate movements on the Companys aggregate liability portfolio. The Company also enters into foreign currency forward and option contracts, not designated as hedging instruments, to mitigate the change in fair value of specific assets and liabilities on the balance sheet. The Company does not utilize derivative financial instruments for trading or speculative purposes. Costs associated with entering into these derivative financial instruments have not been material to the Companys consolidated financial results.
For each derivative contract entered into where the Company looks to obtain hedge accounting treatment, the Company formally documents all relationships between hedging instruments and hedged items, as well as its risk-management objective and strategy for undertaking the hedge transaction, the nature of the risk being hedged, how the hedging instruments effectiveness in offsetting the hedged risk will be assessed prospectively and retrospectively, and a description of the method of measuring ineffectiveness. This process includes linking all derivatives 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 hedges 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.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The fair values of the Companys derivative financial instruments included in the consolidated balance sheets as of March 31, 2010 and June 30, 2009 are presented as follows:
|
|
Asset Derivatives |
|
Liability Derivatives |
|
||||||||||||
|
|
|
|
Fair Value (1) |
|
|
|
Fair Value (1) |
|
||||||||
(In millions) |
|
Balance Sheet |
|
March 31 |
|
June 30 |
|
Balance Sheet |
|
March 31 |
|
June 30 |
|
||||
Derivatives Designated as Hedging Instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
Prepaid expenses and other current assets |
|
$ |
10.5 |
|
$ |
13.9 |
|
Other accrued liabilities |
|
$ |
14.7 |
|
$ |
24.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swap contracts |
|
Other assets |
|
27.0 |
|
24.5 |
|
Not applicable |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Derivatives Designated as Hedging Instruments |
|
|
|
37.5 |
|
38.4 |
|
|
|
14.7 |
|
24.9 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives Not Designated as Hedging Instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
Prepaid expenses and other current assets |
|
1.4 |
|
2.8 |
|
Other accrued liabilities |
|
4.3 |
|
1.3 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Derivatives |
|
|
|
$ |
38.9 |
|
$ |
41.2 |
|
|
|
$ |
19.0 |
|
$ |
26.2 |
|
(1) See Note 5 Fair Value Measurements for further information about how the fair value of derivative assets and liabilities are determined.
The amounts of the gains and losses related to the Companys derivative financial instruments designated as hedging instruments for the three and nine months ended March 31, 2010 are presented as follows:
|
|
Amount of Gain or (Loss) |
|
Location of Gain or |
|
Amount of Gain or (Loss) |
|
||||||||
(In millions) |
|
Three Months |
|
Nine Months |
|
(Loss) Reclassified |
|
Three Months |
|
Nine Months |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives in Cash Flow Hedging Relationships: |
|
|
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
$ |
(1.4 |
) |
$ |
(7.9 |
) |
Cost of sales |
|
$ |
(2.1 |
) |
$ |
(5.8 |
) |
|
|
|
|
|
|
Selling, general and administrative |
|
(3.1 |
) |
(10.0 |
) |
||||
Total derivatives |
|
$ |
(1.4 |
) |
$ |
(7.9 |
) |
|
|
$ |
(5.2 |
) |
$ |
(15.8 |
) |
(1) The amount of loss recognized in earnings related to the amount excluded from effectiveness testing was $0.7 million and $1.1 million for the three and nine months ended March 31, 2010. There was no gain (loss) recognized in earnings related to the ineffective portion of the hedging relationships for the three and nine months ended March 31, 2010.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
Amount of Gain or (Loss) |
|
||||
(In millions) |
|
Location of Gain or (Loss) |
|
Three Months |
|
Nine Months |
|
||
Derivatives in Fair Value Hedging Relationships: |
|
|
|
|
|
|
|
||
Interest rate swap contracts |
|
Interest expense, net |
|
$ |
3.2 |
|
$ |
2.5 |
|
(1) Changes in the fair values of the interest rate swap agreements are exactly offset by changes in the fair value of the underlying long-term debt.
The amounts of the gains and losses related to the Companys derivative financial instruments not designated as hedging instruments for the three and nine months ended March 31, 2010 are presented as follows:
|
|
|
|
Amount
of Gain or (Loss) |
|
||||
(In millions) |
|
Location
of Gain or (Loss) |
|
Three
Months |
|
Nine
Months |
|
||
Derivatives Not Designated as Hedging Instruments: |
|
|
|
|
|
|
|
||
Foreign currency forward contracts |
|
Selling, general and administrative |
|
$ |
(1.1 |
) |
$ |
(4.5 |
) |
Foreign Currency Cash-Flow Hedges
The Company enters into foreign currency forward contracts to hedge anticipated transactions, as well as receivables and payables denominated in foreign currencies, for periods consistent with the Companys 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. The majority of foreign currency forward contracts are denominated in currencies of major industrial countries. The Company may also enter into foreign currency option contracts to hedge anticipated transactions where there is a high probability that anticipated exposures will materialize. The foreign currency forward contracts entered into to hedge anticipated transactions have been designated as foreign currency cash-flow hedges and have varying maturities through the end of June 2011. Hedge effectiveness of foreign currency forward contracts is based on a hypothetical derivative methodology and excludes the portion of fair value attributable to the spot-forward difference which is recorded in current-period earnings. Hedge effectiveness of foreign currency option contracts is based on a dollar offset methodology. The ineffective portion of both foreign currency forward and option contracts is recorded in current-period earnings. For hedge contracts that are no longer deemed highly effective, hedge accounting is discontinued and gains and losses accumulated in other comprehensive income (loss) are reclassified to earnings when the underlying forecasted transaction occurs. If it is probable that the forecasted transaction will no longer occur, then any gains or losses in accumulated other comprehensive income (loss) are reclassified to current-period earnings. As of March 31, 2010, the Companys foreign currency cash-flow hedges were highly effective, in all material respects. The estimated net loss as of March 31, 2010 that is expected to be reclassified from accumulated other comprehensive income (loss) into earnings within the next twelve months is $1.9 million, net of tax.
At March 31, 2010, the Company had foreign currency forward contracts in the amount of $1,394.7 million. The foreign currencies included in foreign currency forward contracts (notional value stated in U.S. dollars) are principally the British pound ($271.4 million), Swiss franc ($271.2 million), Euro ($171.1 million), Canadian dollar ($165.9 million), Hong Kong dollar ($103.4 million) and Australian dollar ($98.1 million).
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Fair Value Hedges
The Company enters into interest rate derivative contracts to manage its exposure to interest rate fluctuations on its funded indebtedness and anticipated issuance of debt for periods consistent with the identified exposures. The Company has interest rate swap agreements, with a notional amount totaling $250.0 million, to effectively convert the fixed rate interest on its 2017 Senior Notes to variable interest rates based on six-month LIBOR. These interest rate swap agreements are designated as fair value hedges of the related long-term debt and the changes in the fair values of the interest rate swap agreements are exactly offset by changes in the fair value of the underlying long-term debt. As of March 31, 2010, these fair-value hedges were highly effective in all material respects.
Credit Risk
As a matter of policy, the Company only enters into derivative contracts with counterparties that have at least an A (or equivalent) credit rating. The counterparties to these contracts are major financial institutions. Exposure to credit risk in the event of nonperformance by any of the counterparties is limited to the gross fair value of contracts in asset positions, which totaled $38.9 million at March 31, 2010, of which 80% were attributable to two counterparties. To manage this risk, the Company has established strict counterparty credit guidelines that are continually monitored and reported to management. Accordingly, management believes risk of loss under these hedging contracts is remote.
Certain of the Companys derivative financial instruments contain credit-risk-related contingent features. As of March 31, 2010, the Company was in compliance with such features and there were no derivative financial instruments with credit-risk-related contingent features that were in a net liability position.
NOTE 5 FAIR VALUE MEASUREMENTS
The Company records its financial assets and liabilities at fair value, which is defined as the price that would be received to sell an asset or paid to transfer a liability, in the principal or most advantageous market for the asset or liability, in an orderly transaction between market participants at the measurement date. Effective beginning in the Companys fiscal 2010, the accounting for fair value measurements must be applied to nonrecurring nonfinancial assets and nonfinancial liabilities, which principally consist of assets or liabilities acquired through business combinations, goodwill, indefinite-lived intangible assets and long-lived assets for purposes of calculating potential impairment, and liabilities associated with restructuring activities. The Company is required to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The three levels of inputs that may be used to measure fair value are as follows:
|
Level 1: |
Inputs based on quoted market prices for identical assets or liabilities in active markets at the measurement date. |
|
|
|
|
Level 2: |
Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assetsand liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. |
|
|
|
|
Level 3: |
Inputs reflect managements best estimate of what market participants would use in pricing the asset or liability at the measurement date. The inputs are unobservable in the market and significant to the instruments valuation. |
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table presents the Companys hierarchy for its financial assets and liabilities measured at fair value on a recurring basis as of March 31, 2010:
|
|
Quoted Prices in |
|
Significant |
|
Significant |
|
|
|
||||
(In millions) |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
Total |
|
||||
Assets: |
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
$ |
|
|
$ |
11.9 |
|
$ |
|
|
$ |
11.9 |
|
Interest rate swap contracts |
|
|
|
27.0 |
|
|
|
27.0 |
|
||||
Available-for-sale securities |
|
5.7 |
|
|
|
|
|
5.7 |
|
||||
Total |
|
$ |
5.7 |
|
$ |
38.9 |
|
$ |
|
|
$ |
44.6 |
|
|
|
|
|
|
|
|
|
|
|
||||
Liabilities: |
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
$ |
|
|
$ |
19.0 |
|
$ |
|
|
$ |
19.0 |
|
The following table presents the Companys hierarchy for its financial assets and liabilities measured at fair value on a recurring basis as of June 30, 2009:
|
|
Quoted Prices in Active Markets |
|
Significant |
|
Significant |
|
|
|
||||
(In millions) |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
Total |
|
||||
Assets: |
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
$ |
|
|
$ |
16.7 |
|
$ |
|
|
$ |
16.7 |
|
Interest rate swap contracts |
|
|
|
24.5 |
|
|
|
24.5 |
|
||||
Available-for-sale securities |
|
5.5 |
|
|
|
|
|
5.5 |
|
||||
Total |
|
$ |
5.5 |
|
$ |
41.2 |
|
$ |
|
|
$ |
46.7 |
|
|
|
|
|
|
|
|
|
|
|
||||
Liabilities: |
|
|
|
|
|
|
|
|
|
||||
Foreign currency forward contracts |
|
$ |
|
|
$ |
26.2 |
|
$ |
|
|
$ |
26.2 |
|
The following table presents the Companys hierarchy as of March 31, 2010 for certain of its nonfinancial assets measured at fair value on a nonrecurring basis due to a change in circumstances that triggered an interim impairment review and a recoverability test as of December 31, 2010:
(In millions) |
|
Impairment |
|
Carrying |
|
Quoted Prices |
|
Significant |
|
Significant |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Goodwill |
|
$ |
16.6 |
|
$ |
28.5 |
|
$ |
|
|
$ |
|
|
$ |
28.5 |
|
Other intangible assets, net |
|
29.0 |
|
40.9 |
|
|
|
|
|
40.9 |
|
|||||
Total |
|
$ |
45.6 |
|
$ |
69.4 |
|
$ |
|
|
$ |
|
|
$ |
69.4 |
|
(1) See Note 2 for discussion of the valuation techniques used to measure fair value, the description of the inputs and information used to develop those inputs.
THE ESTÉE 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 the Companys classes 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.
Available-for-sale securities Available-for-sale securities are generally comprised of mutual funds and are valued using quoted market prices on an active exchange. Available-for-sale securities are included in investments in the accompanying consolidated balance sheets.
Foreign currency forward contracts The fair values of the Companys foreign currency forward contracts were determined using an industry-standard valuation model, which is based on an income approach. The significant observable inputs to the model, such as swap yield curves and currency spot and forward rates, were obtained from an independent pricing service. To determine the fair value of contracts under the model, the difference between the contract price and the current forward rate was discounted using LIBOR for contracts with maturities up to 12 months, and swap yield curves for contracts with maturities greater than 12 months.
Interest rate swap contracts The fair values of the Companys outstanding interest rate swap contracts were determined using the market approach and were based on non-binding offers from the counterparties that are corroborated by observable market data using the income approach. The non-binding offers represented the prices offered by the counterparties in the over-the-counter market to unwind and terminate these instruments (exclusive of accrued interest) and incorporated the counterparties respective overall credit exposure to the Company. The Company performs a discounted cash flow analysis to corroborate the fair values of the non-binding offers using inputs such as swap yield curves and six-month LIBOR forward rates, which are obtained from an independent pricing service.
Short-term and long-term debt The fair value of the Companys debt was estimated based on the current rates offered to the Company for debt with the same remaining maturities. To a lesser extent, debt also includes capital lease obligations for which the carrying amount approximates the fair value.
The estimated fair values of the Companys financial instruments at March 31, 2010 are as follows:
(In millions) |
|
Carrying |
|
Fair |
|
||
Nonderivatives |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,381.2 |
|
$ |
1,381.2 |
|
Available-for-sale securities |
|
5.7 |
|
5.7 |
|
||
Short-term and long-term debt |
|
1,417.6 |
|
1,482.8 |
|
||
|
|
|
|
|
|
||
Derivatives |
|
|
|
|
|
||
Foreign currency forward contracts asset (liability) |
|
(7.1 |
) |
(7.1 |
) |
||
Interest rate swap contracts asset (liability) |
|
27.0 |
|
27.0 |
|
||
NOTE 6 PENSION AND POST-RETIREMENT 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. The Company also maintains a domestic post-retirement benefit plan which provides certain medical and dental benefits to eligible employees. Descriptions of these plans are discussed in the Companys Annual Report on Form 10-K for the year ended June 30, 2009.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The components of net periodic benefit cost for the three months ended March 31, 2010 and 2009 consisted of the following:
|
|
Pension Plans |
|
Other than |
|
||||||||||||||
|
|
U.S. |
|
International |
|
Post-retirement |
|
||||||||||||
(In millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Service cost |
|
$ |
5.6 |
|
$ |
5.2 |
|
$ |
4.5 |
|
$ |
3.9 |
|
$ |
0.8 |
|
$ |
0.9 |
|
Interest cost |
|
7.3 |
|
7.0 |
|
4.8 |
|
4.3 |
|
2.0 |
|
1.9 |
|
||||||
Expected return on plan assets |
|
(8.0 |
) |
(8.3 |
) |
(5.0 |
) |
(4.4 |
) |
|
|
|
|
||||||
Amortization of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Prior service cost |
|
0.2 |
|
0.2 |
|
0.6 |
|
0.5 |
|
|
|
|
|
||||||
Actuarial loss |
|
1.0 |
|
0.4 |
|
0.5 |
|
0.1 |
|
0.2 |
|
0.1 |
|
||||||
Net periodic benefit cost |
|
$ |
6.1 |
|
$ |
4.5 |
|
$ |
5.4 |
|
$ |
4.4 |
|
$ |
3.0 |
|
$ |
2.9 |
|
The components of net periodic benefit cost for the nine months ended March 31, 2010 and 2009 consisted of the following:
|
|
|
|
|
|
|
|
|
|
Other than |
|||||||||
|
|
Pension Plans |
|
Pension Plans |
|
||||||||||||||
|
|
U.S. |
|
International |
|
Post-retirement |
|
||||||||||||
(In millions) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Service cost |
|
$ |
16.9 |
|
$ |
15.7 |
|
$ |
13.5 |
|
$ |
12.3 |
|
$ |
2.5 |
|
$ |
2.8 |
|
Interest cost |
|
22.0 |
|
21.1 |
|
14.7 |
|
13.7 |
|
6.0 |
|
5.6 |
|
||||||
Expected return on plan assets |
|
(24.2 |
) |
(25.1 |
) |
(15.1 |
) |
(14.2 |
) |
|
|
|
|
||||||
Amortization of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Prior service cost |
|
0.5 |
|
0.5 |
|
1.8 |
|
1.7 |
|
|
|
|
|
||||||
Actuarial loss |
|
3.1 |
|
1.3 |
|
1.4 |
|
0.5 |
|
0.4 |
|
0.4 |
|
||||||
Settlements and curtailments |
|
|
|
|
|
0.7 |
|
|
|
|
|
|
|
||||||
Net periodic benefit cost |
|
$ |
18.3 |
|
$ |
13.5 |
|
$ |
17.0 |
|
$ |
14.0 |
|
$ |
8.9 |
|
$ |
8.8 |
|
The Company previously disclosed in its consolidated financial statements for the fiscal year ended June 30, 2009 that it did not expect to make cash contributions to its trust based, noncontributory qualified defined benefit pension plan (U.S. Qualified Plan), but it did intend to make approximately $32 million of cash contributions to its international defined benefit pension plans during the fiscal year ending June 30, 2010. During the fiscal 2010 third quarter, the Company made a discretionary contribution to the U.S. Qualified Plan of $13.0 million. The Company may decide to make additional discretionary contributions to the U.S. Qualified Plan during the remainder of fiscal 2010. During the nine months ended March 31, 2010, the Company made contributions to its international pension plans totaling approximately $33 million. As of March 31, 2010, the expected contributions to the international pension plans are currently anticipated to be approximately $55 million for the fiscal year ending June 30, 2010.
NOTE 7 CONTINGENCIES
Legal Proceedings
The Company is involved, from time to time, in litigation and other legal proceedings incidental to its business. Management believes that the outcome of current litigation and legal proceedings will not have a material adverse effect upon the Companys results of operations or financial condition. However, managements assessment of the Companys current litigation and other legal proceedings could change in light of the discovery of facts with respect to legal actions or other proceedings pending against the Company not presently known to the Company or determinations by judges, juries or other finders of fact which are not in accord with managements evaluation of the possible liability or outcome of such litigation or proceedings.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 8 COMMON STOCK
During the nine months ended March 31, 2010, 400,000 shares of the Companys Class B Common Stock were converted into Class A Common Stock.
During the nine months ended March 31, 2010, the Company purchased approximately 2.9 million shares of its Class A Common Stock for $147.7 million.
NOTE 9 STOCK PROGRAMS
As of March 31, 2010, the Company has two active equity compensation plans which include the Amended and Restated Fiscal 2002 Share Incentive Plan (the Fiscal 2002 Plan) and the Non-Employee Director Share Incentive Plan (collectively, the Plans). These Plans currently provide for the issuance of 24,766,740 shares of Class A Common Stock, which consist of shares originally provided for and shares transferred to the Fiscal 2002 Plan from other inactive plans and employment agreements, to be granted in the form of stock-based awards to key employees, consultants and non-employee directors of the Company. As of March 31, 2010, approximately 8,947,479 shares of Class A Common Stock were reserved and available to be granted pursuant to these Plans. The Company may satisfy the obligation of its stock-based compensation awards with either new or treasury shares. The Companys equity compensation awards outstanding at March 31, 2010 include stock options, performance share units (PSU), restricted stock units (RSU) and share units.
Total net stock-based compensation expense is attributable to the granting of, and the remaining requisite service periods of, stock options, PSUs, RSUs and share units. Compensation expense attributable to net stock-based compensation during the three months ended March 31, 2010 and 2009 was $14.0 million and $10.5 million, respectively. Compensation expense attributable to net stock-based compensation during the nine months ended March 31, 2010 and 2009 was $44.8 million and $42.6 million, respectively. As of March 31, 2010, the total unrecognized compensation cost related to nonvested stock-based awards was $45.8 million and the related weighted-average period over which it is expected to be recognized is approximately 1.8 years.
Stock Options
A summary of the Companys stock option programs as of March 31, 2010 and changes during the nine months then ended, is presented below:
(Shares in thousands) |
|
Shares |
|
Weighted- |
|
Aggregate |
|
Weighted- |
|
||
|
|
|
|
|
|
|
|
|
|
||
Outstanding at June 30, 2009 |
|
18,914.7 |
|
$ |
43.50 |
|
|
|
|
|
|
Granted at fair value |
|
2,169.5 |
|
34.30 |
|
|
|
|
|
||
Exercised |
|
(4,537.1 |
) |
38.12 |
|
|
|
|
|
||
Expired |
|
(5,605.7 |
) |
51.44 |
|
|
|
|
|
||
Forfeited |
|
(42.9 |
) |
41.40 |
|
|
|
|
|
||
Outstanding at March 31, 2010 |
|
10,898.5 |
|
39.83 |
|
$ |
272.9 |
|
6.1 |
|
|
|
|
|
|
|
|
|
|
|
|
||
Exercisable at March 31, 2010 |
|
7,199.0 |
|
39.28 |
|
$ |
184.2 |
|
4.7 |
|
|
(1) The intrinsic value of a stock option is the amount by which the market value of the underlying stock exceeds the exercise price of the option.
The exercise period for all stock options generally may not exceed ten years from the date of grant. Stock option grants to individuals generally become exercisable in three substantively equal tranches over a service period of up to four years. The Company attributes the value of option awards on a straight-line basis over the requisite service period for each separately vesting portion of the award as if the award was, in substance, multiple awards.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The per-share weighted-average grant date fair value of stock options granted during the three months ended March 31, 2010 and 2009 was $19.95 and $7.08, respectively. The per-share weighted-average grant date fair value of stock options granted during the nine months ended March 31, 2010 and 2009 was $10.64 and $17.30, respectively. The total intrinsic value of stock options exercised during the three months ended March 31, 2010 was $55.6 million and the total intrinsic value of stock options exercised during the three months ended March 31, 2009 was de minimis. The total intrinsic value of stock options exercised during the nine months ended March 31, 2010 and 2009 was $72.1 million and $24.7 million, respectively.
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:
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
Weighted-average expected stock-price volatility |
|
30% |
|
31% |
|
30% |
|
28% |
|
Weighted-average expected option life |
|
9 years |
|
8 years |
|
8 years |
|
8 years |
|
Average risk-free interest rate |
|
3.2% |
|
2.7% |
|
3.1% |
|
3.4% |
|
Average dividend yield |
|
1.9% |
|
1.9% |
|
2.0% |
|
1.2% |
|
The Company uses a weighted-average expected stock-price volatility assumption that is a combination of both current and historical implied volatilities of the underlying stock which are obtained from public data sources. For the weighted-average expected option life assumption, the Company considers the exercise behavior of past grants and models the pattern of aggregate exercises. The average risk-free interest rate is based on the U.S. Treasury strip rate for the expected term of the options and the average dividend yield is based on historical experience.
Performance Share Units
During the nine months ended March 31, 2010, the Company granted 165,300 PSUs, which will be settled in stock subject to the achievement of the Companys net sales, net earnings per share and return on invested capital goals for the three fiscal years ending June 30, 2012. Settlement will be made pursuant to a range of opportunities relative to the net sales and diluted net earnings per common share targets of the Company and, as such, the compensation cost of the PSU is subject to adjustment based upon the attainability of these target goals. No settlement will occur for results below the applicable minimum threshold and additional shares shall be issued if performance exceeds the targeted performance goals. Certain PSUs are accompanied by dividend equivalent rights that will be payable in cash upon settlement of the PSU. Other PSUs granted in fiscal 2010 are not accompanied by dividend equivalent rights and, as such, were valued at the closing market value of the Companys Class A Common Stock on the date of grant less the discounted present value of the dividends expected to be paid on the shares during the vesting period. These awards are subject to the provisions of the agreement under which the PSUs are granted. The PSUs were valued at the closing market value of the Companys Class A Common Stock on the date of grant and generally vest at the end of the performance period. In September 2009, 31,100 shares of the Companys Class A Common Stock were issued and related accrued dividends were paid, relative to the target goals set at the time of issuance, in settlement of 96,100 PSUs which vested as of June 30, 2009.
The following is a summary of the status of the Companys PSUs as of March 31, 2010 and activity during the nine months then ended:
(Shares in thousands) |
|
Shares |
|
Weighted-Average |
|
|
Nonvested at June 30, 2009 |
|
224.2 |
|
$ |
48.57 |
|
Granted |
|
165.3 |
|
33.42 |
|
|
Vested |
|
|
|
|
|
|
Forfeited |
|
|
|
|
|
|
Nonvested at March 31, 2010 |
|
389.5 |
|
42.14 |
|
|
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Restricted Stock Units
The Company granted approximately 979,800 RSUs during the nine months ended March 31, 2010 which, at the time of grant, were scheduled to vest as follows: 39,800 on July 1, 2010, 487,600 on November 1, 2010, 39,800 on July 2, 2011, 272,600 on October 31, 2011, 39,800 on July 2, 2012 and 100,200 on October 31, 2012, all subject to the continued employment or retirement of the grantees. Certain RSUs granted in fiscal 2010 are accompanied by dividend equivalent rights that will be payable in cash upon settlement of the RSU and, as such, were valued at the closing market value of the Companys Class A Common Stock on the date of grant. Other RSUs granted in fiscal 2010 are not accompanied by dividend equivalent rights and, as such, were valued at the closing market value of the Companys Class A Common Stock on the date of grant less the discounted present value of the dividends expected to be paid on the shares during the vesting period.
The following is a summary of the status of the Companys RSUs as of March 31, 2010 and activity during the nine months then ended:
|
|
|
|
Weighted-Average |
|
|
|
|
|
|
Grant Date |
|
|
(Shares in thousands) |
|
Shares |
|
Fair Value Per |
|
|
Nonvested at June 30, 2009 |
|
922.5 |
|
$ |
48.31 |
|
Granted |
|
979.8 |
|
33.50 |
|
|
Vested |
|
(558.8 |
) |
47.48 |
|
|
Forfeited |
|
(35.7 |
) |
40.85 |
|
|
Nonvested at March 31, 2010 |
|
1,307.8 |
|
37.77 |
|
|
Share Units
The Company grants share units to certain non-employee directors under the Non-Employee Director Share Incentive Plan. The share units are convertible into shares of Class A Common Stock as provided for in that plan. Share units are accompanied by dividend equivalent rights that are converted to additional share units when such dividends are declared. The following is a summary of the status of the Companys share units as of March 31, 2010 and activity during the nine months then ended:
|
|
|
|
Weighted-Average |
|
|
|
|
|
|
Grant Date |
|
|
(Shares in thousands) |
|
Shares |
|
Fair Value Per |
|
|
Outstanding at June 30, 2009 |
|
22.6 |
|
$ |
38.02 |
|
Granted |
|
3.5 |
|
46.63 |
|
|
Dividend equivalents |
|
0.3 |
|
49.54 |
|
|
Converted |
|
|
|
|
|
|
Outstanding at March 31, 2010 |
|
26.4 |
|
39.27 |
|
|
Cash Units
Certain non-employee directors defer cash compensation in the form of cash payout share units, which are not subject to the Plans. These share units are classified as liabilities and, as such, their fair value is adjusted to reflect the current market value of the Companys Class A Common Stock. The Company recorded $1.5 million as compensation expense and $0.3 million as a reduction of compensation expense to reflect additional deferrals and the change in the market value for the three months ended March 31, 2010 and 2009, respectively. The Company recorded $3.0 million as compensation expense and $1.0 million as a reduction of compensation expense to reflect additional deferrals and the change in the market value for the nine months ended March 31, 2010 and 2009, respectively.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 10 NET EARNINGS ATTRIBUTABLE TO THE ESTÉE LAUDER COMPANIES INC. PER COMMON SHARE
Net earnings attributable to The Estée Lauder Companies Inc. per common share (basic EPS) is computed by dividing net earnings attributable to The Estée Lauder Companies Inc. by the weighted-average number of common shares outstanding and contingently issuable shares (which satisfy certain conditions). Net earnings attributable to The Estée Lauder Companies Inc. per common share assuming dilution (diluted EPS) is computed by reflecting potential dilution from stock-based awards.
A reconciliation between the numerators and denominators of the basic and diluted EPS computations is as follows:
|
|
Three Months |
|
Nine Months |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
(In millions, except per share data) |
|
||||||||||
Numerator: |
|
|
|
|
|
|
|
|
|
||||
Net earnings attributable to The Estée Lauder Companies Inc. |
|
$ |
57.5 |
|
$ |
27.2 |
|
$ |
454.4 |
|
$ |
236.3 |
|
|
|
|
|
|
|
|
|
|
|
||||
Denominator: |
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding Basic |
|
198.0 |
|
196.7 |
|
197.4 |
|
196.2 |
|
||||
Effect of dilutive stock options |
|
3.1 |
|
|
|
2.0 |
|
1.1 |
|
||||
Effect of restricted stock units |
|
0.7 |
|
0.5 |
|
0.7 |
|
0.5 |
|
||||
Weighted average common shares outstanding Diluted |
|
201.8 |
|
197.2 |
|
200.1 |
|
197.8 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net earnings attributable to The Estée Lauder Companies Inc. per common share: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
.29 |
|
$ |
.14 |
|
$ |
2.30 |
|
$ |
1.20 |
|
Diluted |
|
.28 |
|
.14 |
|
2.27 |
|
1.19 |
|
As of March 31, 2010, outstanding stock options that were not included in the computation of diluted EPS because their inclusion would be anti-dilutive were de minimis. As of March 31, 2009, outstanding options to purchase 19.2 million shares of Class A Common Stock were not included in the computation of diluted EPS because their inclusion would be anti-dilutive. As of March 31, 2010 and 2009, 0.4 million and 0.3 million of PSUs have been excluded from the calculation of diluted EPS because the number of shares ultimately issued is contingent on the achievement of certain performance targets of the Company, as discussed in Note 9.
NOTE 11 COMPREHENSIVE INCOME (LOSS)
The components of accumulated other comprehensive income (OCI) included in the accompanying consolidated balance sheets consist of net unrealized investment gain (loss), net gain (loss) on derivative instruments designated and qualifying as cash-flow hedging instruments, net actuarial gain (loss) and prior service (costs) credits associated with pension and other post-retirement benefits, and cumulative translation adjustments as of the end of each period.
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Comprehensive income (loss) and its components, net of tax, are as follows:
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
(In millions) |
|
||||||||||
Net earnings |
|
$ |
57.9 |
|
$ |
28.3 |
|
$ |
457.4 |
|
$ |
239.2 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
||||
Net unrealized investment gain (loss) |
|
0.1 |
|
(0.1 |
) |
0.3 |
|
(0.7 |
) |
||||
Net derivative instruments gain (loss) |
|
2.4 |
|
(3.7 |
) |
4.9 |
|
7.0 |
|
||||
Amounts included in net periodic benefit cost, net |
|
6.2 |
|
2.4 |
|
9.9 |
|
15.4 |
|
||||
Translation adjustments |
|
(47.5 |
) |
(38.5 |
) |
(13.4 |
) |
(247.2 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
(38.8 |
) |
(39.9 |
) |
1.7 |
|
(225.5 |
) |
||||
Comprehensive income (loss) |
|
19.1 |
|
(11.6 |
) |
459.1 |
|
13.7 |
|
||||
Comprehensive (income) loss attributable to noncontrolling interests: |
|
|
|
|
|
|
|
|
|
||||
Net earnings |
|
(0.4 |
) |
(1.1 |
) |
(3.0 |
) |
(2.9 |
) |
||||
Translation adjustments |
|
1.7 |
|
|
|
1.3 |
|
|
|
||||
|
|
1.3 |
|
(1.1 |
) |
(1.7 |
) |
(2.9 |
) |
||||
Comprehensive income (loss) attributable to The Estée Lauder Companies Inc. |
|
$ |
20.4 |
|
$ |
(12.7 |
) |
$ |
457.4 |
|
$ |
10.8 |
|
NOTE 12 CHANGES IN EQUITY
|
|
Total Stockholders Equity The Estée Lauder Companies Inc. |
|
Non- |
|
|
|
||||||||||||||||||
(In millions) |
|
Common |
|
Paid-in |
|
Retained |
|
AOCI |
|
Treasury |
|
Total |
|
controlling |
|
Total |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Balance June 30, 2009 |
|
$ |
2.6 |
|
$ |
1,145.6 |
|
$ |
3,195.0 |
|
$ |
(117.1 |
) |
$ |
(2,586.1 |
) |
$ |
1,640.0 |
|
$ |
24.0 |
|
$ |
1,664.0 |
|
Net earnings |
|
|
|
|
|
454.4 |
|
|
|
|
|
454.4 |
|
3.0 |
|
457.4 |
|
||||||||
Common stock dividends |
|
|
|
|
|
(109.3 |
) |
|
|
|
|
(109.3 |
) |
(1.7 |
) |
(111.0 |
) |
||||||||
Other comprehensive income |
|
|
|
|
|
|
|
3.0 |
|
|
|
3.0 |
|
(1.3 |
) |
1.7 |
|
||||||||
Purchase of noncontrolling interest |
|
|
|
(0.6 |
) |
|
|
(0.2 |
) |
|
|
(0.8 |
) |
|
|
(0.8 |
) |
||||||||
Acquisition of treasury stock |
|
|
|
|
|
|
|
|
|
(138.7 |
) |
(138.7 |
) |
|
|
(138.7 |
) |
||||||||
Stock-based compensation |
|
0.1 |
|
234.1 |
|
|
|
|
|
(6.6 |
) |
227.6 |
|
|
|
227.6 |
|
||||||||
Balance March 31, 2010 |
|
$ |
2.7 |
|
$ |
1,379.1 |
|
$ |
3,540.1 |
|
$ |
(114.3 |
) |
$ |
(2,731.4 |
) |
$ |
2,076.2 |
|
$ |
24.0 |
|
$ |
2,100.2 |
|
THE ESTÉE LAUDER COMPANIES INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 13 STATEMENT OF CASH FLOWS
Supplemental cash flow information for the nine months ended March 31, 2010 and 2009 were as follows:
|