EL Valuation Bremer

122 122 3878 056 056 3926 121 121 3954 178 178 3940

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 30.1% 1,075.8 839.1 825.1 1,306.6 34.9% 161.4 214.1 375.5 (111.5) (4.1) (115.6) 819.1 576.6 565.1 1,069.7 33.8% 49.6 174.5 224.1 (84.6) (23.6) (108.2) 1,171.0 926.4 907.3 1,443.8 29.9% 25.0 205.6 230.6 (17.2) (7.5) (24.7) 1,476.6 1,196.8 1,182.2 1,767.5 31.4% 126.2 220.0 346.2 (27.1) 2.6 (24.5) 1,690.3 1,408.4 1,394.5 1,995.2 31.8% 168.6 254.1 422.7 (13.1) (9.0) (22.1) 1,811.6 1,513.2 1,500.0 NA 31.7% 168.6 254.1 422.7 (13.1) (9.0) (22.1) 463.7 4.9 Aug-20-2010 RC REP 297.5 3.1 Aug-22-2011 NC REP 516.5 9.3 Aug-17-2012 NC REP 695.9 18.5 Aug-17-2012 NC REP 829.8 5.1 Aug-17-2012 O REP 897.5 Feb-06-2013 O LTM 2,034.6 1,836.1 80.9 230.8 107.9 122.9 NA NA 81.6 250.6 115.9 134.7 NA NA 79.5 272.8 122.4 150.4 NA NA 85.7 290.9 121.6 169.3 NA NA 96.5 304.9 118.9 186.0 NA NA 96.5 NA - 47.2 47.2 51.5 51.5 57.0 57.0 94.8 94.8 124.7 124.7 136.9 136.9 (14.0) Minority Int. in Earnings Net Income Pref. Dividends and Other Adj. NI to Common Incl Extra Items NI to Common Excl. Extra Items Normalized Basic EPS Normalized Diluted EPS Dividends per Share Payout Ratio % Supplemental Items EBITDA EBITA EBIT EBITDAR Effective Tax Rate % Current Domestic Taxes Current Foreign Taxes Total Current Taxes Deferred Domestic Taxes Deferred Foreign Taxes Total Deferred Taxes Normalized Net Income Non-Cash Pension Expense Filing Date Restatement Type Calculation Type Supplemental Operating Expense Items Marketing Exp. Selling and Marketing Exp. R&D Exp. Net Rental Exp. Imputed Oper. Lease Interest Exp. Imputed Oper. Lease Depreciation Stock-Based Comp., Unallocated Stock-Based Comp., Total (83.6) (14.3) (48.8) - 1,025.5 Note: For multiple class companies, per share items are primary class equivalent, and for foreign companies listed as primary ADRs, per share items are ADR-equivalent. Financial data provided by (21.7) 10.5 1,261.1 (15.0) 4.0 1,366.1 The Estée Lauder Companies Inc. (NYSE:EL) > Financials > Key Stats In Millions of the trading currency, except per share items. Currency: Order:...
View Full Document

Ask a homework question - tutors are online