SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549-1004
                             ----------------------

                                    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 September 30, 2001

                                       OR

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

                         Commission file number 1-14064


                         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



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[ ]

At October 22, 2001, 129,250,025 shares of the registrant's Class A Common
Stock, $.01 par value, and 108,490,293 shares of the registrant's Class B Common
Stock, $.01 par value, were outstanding.










                         THE ESTEE LAUDER COMPANIES INC.

                                      INDEX
                                                                            Page
Part I. Financial Information

Consolidated Statements of Earnings --
     Three Months Ended September 30, 2001 and 2000 .......................    2

Management's Discussion and Analysis of
     Financial Condition and Results of Operations ........................    3

Consolidated Balance Sheets --
     September 30, 2001 and June 30, 2001 .................................   12

Consolidated Statements of Cash Flows --
     Three Months Ended September 30, 2001 and 2000 .......................   13

Notes to Consolidated Financial Statements ................................   14

Part II. Other Information.................................................   20






                         THE ESTEE LAUDER COMPANIES INC.

                          PART I. FINANCIAL INFORMATION

                       CONSOLIDATED STATEMENTS OF EARNINGS
                                   (Unaudited)



                                                                                         Three Months Ended
                                                                                            September 30
                                                                                        2001            2000
                                                                                        ----            ----

                                                                                (In millions,except per share data)

                                                                                               
Net Sales.................................................................           $ 1,187.7        $1,177.7
Cost of sales.............................................................               254.5           263.3
                                                                                     ---------       ---------

Gross Profit..............................................................               933.2           914.4
                                                                                     ---------       ---------

Operating expenses:
   Selling, general and administrative....................................               776.3           752.9
   Related party royalties................................................                 4.0             8.2
                                                                                     ---------       ---------
                                                                                         780.3           761.1
                                                                                     ---------       ---------

Operating Income..........................................................               152.9           153.3

Interest expense, net.....................................................                 3.8             5.1
                                                                                     ---------       ---------
Earnings before Income Taxes, Minority Interest
 and Accounting Change....................................................               149.1           148.2

Provision for income taxes................................................                51.4            53.4
Minority interest, net of tax.............................................                (0.6)           (0.2)
                                                                                     ---------       ---------
Net Earnings before Accounting Change.....................................                97.1            94.6

Cumulative effect of a change in accounting principle, net of tax.........                  -             (2.2)
                                                                                     ---------       ---------
Net Earnings .............................................................                97.1            92.4

Preferred stock dividends.................................................                 5.9             5.9
                                                                                     ---------       ---------
Net Earnings Attributable to Common Stock.................................           $    91.2       $    86.5
                                                                                     =========       =========

Basic net earnings per common share:
     Net earnings attributable to common stock before accounting change...           $     .38       $     .37
     Cumulative effect of a change in accounting principle, net of tax....                   -            (.01)
                                                                                     ---------       ---------
     Net earnings attributable to common stock............................           $     .38       $     .36
                                                                                     =========       =========

Diluted net earnings per common share:
     Net earnings attributable to common stock before accounting change...           $     .38       $     .37
     Cumulative effect of a change in accounting principle, net of tax....                   -            (.01)
                                                                                     ---------       ---------
     Net earnings attributable to common stock............................           $     .38       $     .36
                                                                                     =========       =========

Weighted average common shares outstanding:
     Basic................................................................               238.9           238.1
     Diluted..............................................................               242.3           242.2

Cash dividends declared per common share..................................           $     .05       $     .05


                 See notes to consolidated financial statements.




                                       2






                         THE ESTEE LAUDER COMPANIES INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

We manufacture, market and sell skin care, makeup, fragrance and hair care
products which are distributed in over 120 countries and territories. The
following is a comparative summary of operating results for the three months
ended September 30, 2001 and 2000, and reflects the basis of presentation
described in Note 1 to the consolidated financial statements for all periods
presented. Sales of products and services that do not meet our definition of
skin care, makeup, fragrance or hair care have been included in the "other"
category.



                                                                                         Three Months Ended
                                                                                             September 30
                                                                                        2001            2000
                                                                                        ----            ----
                                                                                           (In millions)
                                                                                               
NET SALES
   By Region:
      The Americas...............................................                    $   765.4       $   783.1
      Europe, the Middle East & Africa...........................                        272.3           255.1
      Asia/Pacific...............................................                        150.0           139.5
                                                                                     ---------       ---------
                                                                                     $ 1,187.7       $ 1,177.7
                                                                                     =========       =========

   By Product Category:
      Skin Care..................................................                    $   393.5       $   395.2
      Makeup.....................................................                        447.5           431.3
      Fragrance..................................................                        291.3           299.8
      Hair Care..................................................                         50.0            45.6
      Other......................................................                          5.4             5.8
                                                                                     ---------       ---------
                                                                                     $ 1,187.7       $ 1,177.7
                                                                                     =========       =========

OPERATING INCOME
   By Region:
      The Americas...............................................                    $   103.8       $   111.1
      Europe, the Middle East & Africa...........................                         38.8            33.2
      Asia/Pacific...............................................                         10.3             9.0
                                                                                     ---------       ---------
                                                                                     $   152.9       $   153.3
                                                                                     =========       =========

   By Product Category:
      Skin Care..................................................                    $    66.6       $    66.8
      Makeup.....................................................                         54.1            53.8
      Fragrance..................................................                         31.0            32.5
      Hair Care..................................................                          1.7             0.2
      Other......................................................                         (0.5)              -
                                                                                     ---------       ---------
                                                                                     $   152.9       $   153.3
                                                                                     =========       =========





                                       3






                         THE ESTEE LAUDER COMPANIES INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


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



                                                                                         Three Months Ended
                                                                                            September 30
                                                                                       2001              2000
                                                                                       ----              ----

                                                                                                   
Net sales........................................................                     100.0%             100.0%
Cost of sales....................................................                      21.4               22.4
                                                                                      -----              -----
Gross profit.....................................................                      78.6               77.6
                                                                                      -----              -----
Operating expenses
   Selling, general and administrative...........................                      65.4               63.9
   Related party royalties.......................................                       0.3                0.7
                                                                                      -----              -----
                                                                                       65.7               64.6
                                                                                      -----              -----

Operating income.................................................                      12.9               13.0
Interest expense, net............................................                       0.3                0.4
                                                                                      -----              -----

Earnings before income taxes, minority interest and accounting
 change..........................................................                      12.6               12.6
Provision for income taxes.......................................                       4.3                4.6
Minority interest, net of tax....................................                      (0.1)                 -
                                                                                      -----              -----

Net earnings before accounting change............................                       8.2                8.0
Cumulative effect of a change in accounting principle, net of tax                         -               (0.2)
                                                                                      -----              -----
Net earnings.....................................................                       8.2%               7.8%
                                                                                      =====              =====



First Quarter Fiscal 2002 as Compared with First Quarter Fiscal 2001

NET SALES

Net sales increased 1% or $10.0 million to $1,187.7 million. Excluding the
impact of foreign currency translation, net sales increased 3%. Sales growth was
driven by new and recently launched products as well as additional retail
locations and recently acquired distributor operations. This growth was tempered
by the weakness and continued uncertainty of the economy, particularly in the
United States. In addition, the events of September 11, 2001 resulted in lower
consumer confidence and spending and inventory contraction by U.S. retailers.

Product Categories

Skin Care
Net sales of skin care products decreased slightly to $393.5 million. Excluding
the impact of foreign currency translation, net sales increased 2%. Increases in
net sales were primarily attributable to newly launched products such as Total
Turnaround Visible Skin Renewer, LightSource Transforming Moisture Lotion and
Cream and A Perfect World, our first skin care product to harness the
antioxidant from silver tip white tea. Offsetting these increases were lower net
sales of certain existing products such as Fruition Extra and Diminish.

Makeup
Makeup net sales increased 4% or $16.2 million to $447.5 million. The increase
in net sales reflected the current period launch of Sumptuous Lipstick, High
Impact Eye Shadow Duos, Gentle Light Makeup and Powder and M.A.C Haute Voltage.
Recently launched products such as Equalizer and Moisture Surge Lipstick, as
well as existing products such as Quickliner For Eyes, also contributed to
increased net sales.




                                       4






                         THE ESTEE LAUDER COMPANIES INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Fragrance
Net sales of fragrance products decreased 3% or $8.5 million to $291.3 million.
The continued softness of the fragrance business in the United States and
difficult comparisons to the prior-year period contributed to the decline in
this category. In particular, net sales were lower when compared with the
international launch of Intuition and the domestic launch of DKNY for Men in the
prior year. The decrease in net sales was also attributable to lower sales of
DKNY for Women, Beautiful and Clinique Happy. Positively contributing to the
category were the recent domestic rollout of Intuition and initial shipments of
T, a new fragrance in the Tommy Hilfiger line.

Hair Care
Hair care net sales increased 10% or $4.4 million to $50.0 million. This
increase was primarily the result of sales growth from Bumble and bumble and
Aveda products. During the current period, Aveda also increased the number of
Company-owned Aveda Environmental Lifestyle Stores. This quarter had difficult
comparisons with sales from Clinique's Simple Hair Care System, which launched
in the prior-year period.

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 decreased 2% or $17.7 million to $765.4 million. This
decrease was primarily due to weakness and continued uncertainty in the United
States economy which caused some inventory contraction by U.S. retailers. The
success of new and recently launched products and the growth of our newer brands
partially offset the decrease. In Europe, the Middle East & Africa, net sales
increased 7% or $17.2 million to $272.3 million. This increase was primarily the
result of higher net sales in the United Kingdom, Italy and our distribution
business. Sales from the region also increased, due to a recently formed joint
venture in Greece, in which we own a controlling majority interest. The
increases were partially offset by decreased sales in Belgium, France and our
travel retail business. We expect our travel retail business will be adversely
affected by a decrease in worldwide travel. Net sales in Asia/Pacific increased
8% or $10.5 million to $150.0 million primarily due to higher net sales in
Korea, Thailand and Australia, which benefited from a change in our retailer
arrangement. This was partially offset by lower net sales in Taiwan and Japan,
which remains a difficult market. Excluding the impact of foreign currency
translation, Asia/Pacific net sales increased 18%.

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 21.4% from 22.4%,
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.

OPERATING EXPENSES

Operating expenses increased to 65.7% of net sales as compared with 64.6% of net
sales in the prior-year period. The increase in spending primarily related to
continued advertising and promotional spending and the increased cost of our
retail store operations, which has a higher operating cost structure than our
traditional distribution channels. 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. 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.





                                       5






                         THE ESTEE LAUDER COMPANIES INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OPERATING INCOME

Operating income decreased slightly to $152.9 million as compared with the
prior-year period. Operating margins were 12.9% of net sales in the current
period as compared with 13.0% in the prior-year period. The decrease in
operating margin was primarily due to increased sales support spending and new
distribution channel costs. This was partially offset by increased net sales,
improvements in gross margin and the exclusion of amortization expense due to
the adoption of Statement of Financial Accounting Standards ("SFAS") No. 142,
"Goodwill and Other Intangible Assets".

Product Categories
Operating income decreased 5% to $31.0 million in fragrance and nominally to
$66.6 million in skin care, due to lower than anticipated sales levels coupled
with continued advertising and promotional spending to promote new and recently
launched products. Operating income from our makeup business increased less than
1% to $54.1 million due to an increase in net sales offset by increased sales
support spending. Hair care operating income increased significantly, from a
smaller base, to $1.7 million, primarily due to higher operating profits from
Bumble and bumble and Aveda products and a decrease in spending from the
prior-year period launch of Clinique's Simple Hair Care System.

Geographic Regions
Operating income in the Americas decreased 7% or $7.3 million to $103.8 million,
due to weakness and continued uncertainty in the United States economy. In
Europe, the Middle East & Africa, operating income increased 17% or $5.6 million
to $38.8 million primarily due to improved operating results in Italy, as well
as the start of our joint venture in Greece. This improvement was partially
offset by lower results in Germany and the United Kingdom. In Asia/Pacific,
operating income increased 14% or $1.3 million to $10.3 million due to improved
results in Australia, Korea and Japan offset by lower income in Taiwan.

INTEREST EXPENSE, NET

Net interest expense was $3.8 million as compared with $5.1 million in the
prior-year period. The decrease in net interest expense was primarily due to a
lower effective interest rate compared with the prior-year period, 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 the three months ended
September 30, 2001 was 34.5% as compared with 36.0% in the prior-year period.
These rates reflect the effect of state and local taxes, tax rates in foreign
jurisdictions and certain nondeductible expenses. The decrease in the effective
income tax rate was principally attributable to ongoing tax planning
initiatives. Also impacting the effective tax rate was 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".





                                       6






                         THE ESTEE LAUDER COMPANIES INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FINANCIAL CONDITION

LIQUIDITY AND CAPITAL RESOURCES

Our principal sources of funds historically have been cash flows from operations
and borrowings under commercial paper and committed and uncommitted credit lines
provided by banks in the United States and abroad. At September 30, 2001, we had
cash and cash equivalents of $157.4 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 September 30,
2001, our outstanding long-term borrowings consisted of $182.2 million of
commercial paper; a $200.0 million term loan, which is due in February 2005; a
700.0 million yen loan payable (approximately $5.9 million at current exchange
rates), which is due in April 2003; and a 3.0 billion yen term loan
(approximately $25.5 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
September 30, 2001, 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 $400.0 million in debt
securities.

Our business is seasonal in nature and, accordingly, our working capital needs
vary. To meet these needs, we could issue up to an additional $567.8 million of
commercial paper under our program, issue long-term debt securities or borrow
under the revolving credit facility. As of September 30, 2001, we also had $30.5
million in uncommitted facilities, $11.3 million of which was used.

Total debts as a percent of total capitalization was 20% at September 30, 2001
and June 30, 2001.

Net cash used for operating activities was $104.4 million during the three
months ended September 30, 2001 as compared with $26.7 million in the prior-year
period. This increase in net cash used for operating activities was the result
of an increase in finished goods inventory levels attributable to a shortfall in
expected shipments to customers and a temporary delay in anticipated cash
collections on certain customer accounts receivable. This was primarily due to
the continued economic slow down in the United States retail environment and the
events of September 11, 2001. In addition, the increase in net cash used
reflects the timing of payments made for pension plan contributions and other
accrued expenses. Net cash used for investing activities was $58.0 million
during the three months ended September 30, 2001, which primarily reflects
capital expenditures. Net cash used for financing activities of $38.6 million
primarily relates to common stock repurchases and dividend payments partially
offset by proceeds of short-term debt.

On August 23, 2001, the Board of Directors declared a quarterly dividend of $.05
per share on our Class A and Class B Common Stock, payable on October 2, 2001 to
stockholders of record at the close of business on September 14, 2001. Total
dividends declared, including dividends on the $6.50 Cumulative Redeemable
Preferred Stock, for the three months ended September 30, 2001 were $17.8
million.

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 September 2001, we purchased an additional one million
shares for $34.2 million. To date, we have purchased approximately 2.1 million
shares under this program.

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.







                                       7






                         THE ESTEE LAUDER COMPANIES INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

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

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

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 purchases, receivables and
payables denominated in foreign currencies for periods consistent with our
identified exposures. The purpose of the hedging activities is to minimize the
effect of foreign exchange rate movements on our costs and on the cash flows
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 September 30, 2001, 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 August 2002. 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 September 30, 2001, we had foreign currency contracts in the form
of forward exchange contracts and option contracts in the amount of $276.1
million and $58.6 million, respectively. The foreign currencies included in the
forward exchange contracts (notional value stated in U.S. dollars) are
principally the British pound ($83.7 million), Swiss franc ($37.4 million),
Japanese yen ($37.0 million), Euro ($31.5 million), Korean won ($22.0 million),
Canadian dollar ($14.0 million), Danish krone ($12.9 million), Taiwan dollar
($11.2 million) and Mexican peso ($6.3 million). The foreign currencies included
in the option contracts (notional value stated in U.S. dollars) are principally
the Euro ($38.5 million), Australian dollar ($8.6 million) and Japanese yen
($6.5 million).

Interest Rate Risk Management
We have entered into interest rate swaps to exchange floating rate for fixed
rate interest payments periodically over the life of the agreements. In
addition, we have purchased interest rate options that offer similar interest
rate protection. The interest rate swaps and options have been designated as
cash-flow hedges and were highly effective as of September 30, 2001. At
September 30, 2001, we had interest rate swap and option agreements outstanding
with notional principal amounts of $67.0 million and $133.0 million,
respectively. For the three month period ended September 30, 2001, our interest
rate swap carried a weighted average pay rate of 6.14% and a receive rate of
5.83%. The interest rate option agreements carried a weighted average pay rate
of 6.14% and a receive rate of 6.74%.




                                       8




                         THE ESTEE LAUDER COMPANIES INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Market Risk
Using the value-at-risk model, as discussed in our annual report on Form 10-K
for the fiscal year ended June 30, 2001, our average value-at-risk, calculated
for the most recent twelve months, is $3.2 million and $2.8 million related to
our foreign exchange contracts and interest rate contracts, respectively. There
have been no significant changes in market risk since June 30, 2001 that would
have a material effect on our calculated value-at-risk exposure, as disclosed in
the annual report on Form 10-K for the year ended June 30, 2001.

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. Based on the results of our transitional
impairment testing, there will be no material impact on the consolidated
financial results related to our intangible assets or purchased goodwill.

The following table presents pro forma net income and earning per share data
restated to include the retroactive impact of the adoption of SFAS No. 142.



                                                                                         Three Months Ended
                                                                                            September 30
                                                                                        2001            2000
                                                                                        ----            ----
                                                                               (In millions, except per share data)

                                                                                               
Reported Net Earnings Attributable to Common Stock........................           $    91.2       $    86.5
    Add back:
        Goodwill amortization, net of tax.................................                  -              3.3
                                                                                     ---------       ---------

Pro forma Net Earnings.....................................................           $    91.2       $    89.8
                                                                                     =========       =========

Basic net earnings per common share:
   Reported net earnings attributable to common stock before SFAS No. 142.           $     .38       $     .36
   SFAS No. 142 effect, net of tax........................................                   -             .01
                                                                                     ---------       ---------
   Pro forma net earnings attributable to common stock.....................           $     .38       $     .37
                                                                                     =========       =========

Diluted net earnings per common share:
   Reported net earnings attributable to common stock before SFAS No. 142.           $     .38       $     .36
   SFAS No. 142 effect, net of tax........................................                   -             .01
                                                                                     ---------       ---------
   Pro forma net earnings attributable to common stock.....................           $     .38       $     .37
                                                                                     =========       =========

Weighted average common shares outstanding:
   Basic..................................................................               238.9           238.1
   Diluted................................................................               242.3           242.2






                                       9






                         THE ESTEE LAUDER COMPANIES INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The EITF has reached consensus on Issue No. 00-14, "Accounting for Certain Sales
Incentives". This consensus addresses when sales incentives and discounts should
be recognized, as well as where the related revenues and expenses should be
classified in a registrant's financial statements. Currently, the cost of
merchandise used in our gift-with-purchase and purchase-with-purchase
activities, as well as any related revenues, are reported net, as operating
expenses, in the accompanying consolidated statements of earnings. Upon
adoption, we will classify revenues generated by these promotional activities as
sales resulting in an increase of approximately 1.0% to 2.0% of annual net
sales. The cost of promotional merchandise will be reclassified as a cost of
sales. Although operating income will remain unchanged, gross margins for the
full fiscal year will decrease by approximately 5.0% to 6.0% of sales, offset by
a corresponding decrease in operating expenses. 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 quarter-by-quarter basis. Issue No.
00-14 will become effective in our fiscal 2002 third quarter and will be applied
retroactively for purposes of comparability.

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. We expect to 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.

INTERNET

Our strategic goals for the Internet are to enhance our brand equities, to reach
new consumers, to forge deeper relationships with existing consumers and to
strengthen our business with our traditional retailers. The strategy includes
individual sites for our brands, a multi-brand website offering products from
our portfolio and specially designed sites which will be available through the
e-commerce sites of retailers who meet specific requirements. We currently have
ten individual brand websites that educate and inform consumers about specific
brands, with more in development. Five of the existing sites - esteelauder.com,
clinique.com, origins.com, bobbibrown.com and maccosmetics.com - have e-commerce
capabilities. In October 2001, we re-launched the Gloss.com multi-brand site we
acquired in May 2000. The site currently features Estee Lauder, Clinique,
Prescriptives, Origins, Bobbi Brown, Mo Ao C and Stila products. It also
features products from Chanel, Inc. and Clarins (U.S.A.) Inc. which became
co-venturers in Gloss.com in August 2000. Our Internet sales are currently
limited to consumers in the United States and Canada. The impact of our overall
Internet strategy on earnings is expected to be initially dilutive, particularly
as we re-launch the multi-brand site.

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,
we cannot assure that actual results will not differ materially from our
expectations. Factors that could cause actual results to differ from
expectations include, without limitation:

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

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

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


                                       10





                         THE ESTEE LAUDER COMPANIES INC.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         (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, us in the United States and
         abroad;

         (vii) foreign currency fluctuations affecting our results of operations
         and the value of our foreign assets, the relative prices at which we
         sell our products and our foreign competitors sell their products in
         the same 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 and the
         cost and availability of capital, which we may need for new equipment,
         facilities or acquisitions;

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

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

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

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

         (xiii) our ability 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.



                                       11






                         THE ESTEE LAUDER COMPANIES INC.

                           CONSOLIDATED BALANCE SHEETS



                                                                                            September 30            June 30
                                                                                                 2001                2001
                                                                                                 ----                ----
                                                                                              (Unaudited)
                                                                                                       (In millions)
                                    ASSETS


Current Assets
                                                                                                             
Cash and cash equivalents...............................................................       $  157.4            $  346.7
Accounts receivable, net................................................................          794.1               580.6
Inventory and promotional merchandise, net..............................................          647.9               630.3
Prepaid expenses and other current assets...............................................          196.2               181.3
                                                                                               --------            --------
     Total current assets...............................................................        1,795.6             1,738.9
                                                                                               --------            --------

Property, Plant and Equipment, net......................................................          551.9               528.7
                                                                                               --------            --------

Other Assets
Investments, at cost or market value....................................................           34.0                41.0
Deferred income taxes...................................................................           71.7                70.1
Goodwill, net ..........................................................................          708.0               699.7
Other intangible assets, net............................................................           20.5                21.0
Other assets, net.......................................................................          118.8               119.4
                                                                                               --------            --------
     Total other assets.................................................................          953.0               951.2
                                                                                               --------            --------
              Total assets..............................................................       $3,300.5            $3,218.8
                                                                                               ========            ========

                  LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities
Short-term debt.........................................................................       $   17.3            $    5.8
Accounts payable........................................................................          228.7               239.8
Accrued income taxes....................................................................          106.0                79.0
Other accrued liabilities...............................................................          518.0               532.1
                                                                                               --------            --------
     Total current liabilities..........................................................          870.0               856.7
                                                                                               --------            --------

Noncurrent Liabilities
Long-term debt..........................................................................          413.6               410.9
Other noncurrent liabilities............................................................          241.2               239.1
                                                                                               --------            --------
     Total noncurrent liabilities.......................................................          654.8               650.0
                                                                                               --------            --------


$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: 126,127,585 at September 30, 2001 and 126,053,825 at June 30, 2001;
   240,000,000 shares Class B authorized; shares issued and outstanding:
   113,490,293 at September 30, 2001 and June 30, 2001..................................            2.4                 2.4
Paid-in capital.........................................................................          258.1               258.3
Retained earnings.......................................................................        1,322.0             1,242.7
Accumulated other comprehensive loss....................................................         (101.8)             (120.5)
                                                                                               --------            --------
                                                                                                1,480.7             1,382.9
Less: Treasury stock, at cost; 1,877,860 Class A shares at September 30, 2001
   and 877,860 at June 30, 2001.........................................................          (65.0)              (30.8)
                                                                                               --------            --------
     Total stockholders' equity.........................................................        1,415.7             1,352.1
                                                                                               --------            --------
              Total liabilities and stockholders' equity................................       $3,300.5            $3,218.8
                                                                                               ========            ========


                 See notes to consolidated financial statements.



                                       12






                         THE ESTEE LAUDER COMPANIES INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)


                                                                                                       Three Months Ended
                                                                                                          September 30
                                                                                                       2001          2000
                                                                                                       ----          ----

                                                                                                          (In millions)
                                                                                                             
Cash Flows from Operating Activities
   Net earnings...............................................................................     $    97.1      $   92.4
   Adjustments to reconcile net earnings to net cash
     flows used for operating activities:
       Depreciation and amortization..........................................................          37.7          35.7
       Amortization of purchased royalty rights...............................................           -             4.4
       Deferred income taxes..................................................................           2.0          (2.0)
       Minority interest......................................................................           0.6           0.2
       Cumulative effect of a change in accounting principle..................................           -             2.2
       Non-cash stock compensation............................................................          (2.0)         (2.1)

   Changes in operating assets and liabilities:
       Increase in accounts receivable, net...................................................        (197.4)       (194.2)
       (Increase) decrease in inventory and promotional merchandise, net......................          (7.2)         13.3
       Increase in other assets, net..........................................................         (18.4)        (35.2)
       Decrease in accounts payable...........................................................         (15.3)         (8.6)
       Increase in accrued income taxes.......................................................          25.5          35.8
       Increase (decrease) in other accrued liabilities.......................................         (24.6)         24.5
       Increase (decrease) in other noncurrent liabilities....................................          (2.4)          6.9
                                                                                                   ----------     --------
         Net cash flows used for operating activities.........................................        (104.4)        (26.7)
                                                                                                   ----------     ---------

Cash Flows from Investing Activities
   Capital expenditures.......................................................................         (50.1)        (38.7)
   Acquisition of businesses, net of cash acquired............................................         (10.0)         (2.4)
   Purchase of long-term investments..........................................................           -            (0.1)
   Proceeds from the disposition of long-term investments.....................................           2.1           0.9
                                                                                                   ---------      --------
         Net cash flows used for investing activities.........................................         (58.0)        (40.3)
                                                                                                   ----------     --------

Cash Flows from Financing Activities
   Increase (decrease) in short-term debt, net................................................          11.1          (0.3)
   Proceeds from the issuance of commercial paper.............................................           1.2           -
   Net proceeds from employee stock transactions..............................................           1.1           1.5
   Payments to acquire treasury stock.........................................................         (34.2)          -
   Dividends paid.............................................................................         (17.8)        (17.7)
                                                                                                   ----------     --------
         Net cash flows used for financing activities.........................................         (38.6)        (16.5)
                                                                                                   ----------     --------

Effect of Exchange Rate Changes on Cash and Cash Equivalents..................................          11.7          (3.0)
                                                                                                   ---------      --------

   Net Decrease in Cash and Cash Equivalents..................................................        (189.3)        (86.5)
   Cash and Cash Equivalents at Beginning of Period...........................................         346.7         320.3
                                                                                                   ---------      --------
   Cash and Cash Equivalents at End of Period.................................................     $   157.4      $  233.8
                                                                                                   =========      ========

Supplemental disclosures of cash flow information:

   Cash paid during the period for:
       Interest ..............................................................................     $     4.9      $    6.7
                                                                                                   =========      ========
       Income taxes...........................................................................     $    15.2      $   24.4
                                                                                                   =========      ========
   Non-cash items:
       Tax benefit from exercise of stock options.............................................     $     0.6      $    0.7
                                                                                                   =========      ========


                 See notes to consolidated financial statements.


                                       13






                         THE ESTEE 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
Estee Lauder Companies Inc. and its subsidiaries (collectively, the "Company").
All significant intercompany balances and transactions have been eliminated.

The consolidated financial statements have been prepared in accordance with
generally accepted accounting principles 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 generally accepted accounting principles for complete financial statements.
In the opinion of management all adjustments (consisting of normal recurring
accruals) 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 fiscal year. For further
information, refer to the consolidated financial statements and accompanying
footnotes included in the Company's annual report on Form 10-K for the year
ended June 30, 2001.

Net Earnings Per Common Share

For the three month period ended September 30, 2001, 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:



                                                                                       Three Months Ended
                                                                                         September 30
                                                                                        2001         2000
                                                                                        ----         ----
                                                                                           (Unaudited)
                                                                              (In millions, except per share data)
Numerator:
                                                                                              
Net earnings before accounting change.................................                 $  97.1      $  94.6
Preferred stock dividends.............................................                    (5.9)        (5.9)
                                                                                       -------      -------
Net earnings attributable to common stock before accounting change....                    91.2         88.7
Cumulative effect of a change in accounting principle, net of tax.....                       -         (2.2)
                                                                                       -------      -------
Net earnings attributable to common stock.............................                 $  91.2      $  86.5
                                                                                       =======      =======

Denominator:
Weighted average common shares outstanding - Basic....................                   238.9        238.1
Effect of dilutive securities: Stock options..........................                     3.4          4.1
                                                                                       -------      -------
Weighted average common shares outstanding - Diluted..................                   242.3        242.2
                                                                                       =======      =======

Basic net earnings per common share:
Net earnings before accounting change.................................                 $   .38      $   .37
Cumulative effect of a change in accounting principle, net of tax.....                       -         (.01)
                                                                                       -------      -------
Net earnings..........................................................                 $   .38      $   .36
                                                                                       =======      =======

Diluted net earnings per common share:
Net earnings before accounting change.................................                 $   .38      $   .37
Cumulative effect of a change in accounting principle, net of tax.....                       -         (.01)
                                                                                       -------      -------
Net earnings..........................................................                 $   .38      $   .36
                                                                                       =======      =======






                                       14






                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2001, options to purchase 12.3 million shares of 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. The options were still outstanding at the end of the period.

Accounts Receivable

Accounts receivable is stated net of the allowance for doubtful accounts and
retail customer deductions of $28.4 million and $26.8 million as of September
30, 2001 and June 30, 2001, respectively.

Inventory and Promotional Merchandise

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




                                                                        September 30        June 30
                                                                           2001               2001
                                                                           ----               ----
                                                                         (Unaudited)
                                                                                 (In millions)
                                                                                       
        Inventory and promotional merchandise consists of:
           Raw materials.........................................         $  155.2          $ 172.9
           Work in process.......................................             20.2             24.4
           Finished goods........................................            369.1            308.0
           Promotional merchandise...............................            103.4            125.0
                                                                          --------          -------
                                                                          $  647.9          $ 630.3
                                                                          ========          =======



Property, Plant and Equipment

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



                                                                        September 30        June 30
                                                                            2001              2001
                                                                            ----              ----
                                                                         (Unaudited)
                                                                                   (In millions)

                                                                                      
         Land ...................................................         $   12.9          $  12.7
         Buildings and improvements..............................            140.1            135.7
         Machinery and equipment.................................            585.6            563.2
         Furniture and fixtures..................................             78.3             77.5
         Leasehold improvements..................................            341.4            311.2
                                                                          --------          -------
                                                                           1,158.3          1,100.3
         Less accumulated depreciation and amortization..........            606.4            571.6
                                                                          --------          -------
                                                                          $  551.9          $ 528.7
                                                                          ========          =======


Depreciation and amortization of property, plant and equipment was $31.4 million
and $24.7 million during the three months ended September 30, 2001 and 2000,
respectively.




                                       15






                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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.
Based on the results of the Company's transitional impairment testing, there
will be no material impact on the consolidated financial results related to
intangible assets or purchased goodwill.

The following table presents pro forma net income and earning per share data
restated to include the retroactive impact of the adoption of SFAS No. 142.



                                                                                        Three Months Ended
                                                                                           September 30
                                                                                          2001         2000
                                                                                          ----         ----
                                                                                             (Unaudited)
                                                                               (In millions, except per share data)

                                                                                               
Reported Net Earnings Attributable to Common Stock........................           $   91.2        $   86.5
    Add back:
        Goodwill amortization, net of tax.................................                  -             3.3
                                                                                     --------        --------

Pro forma Net Earnings.....................................................           $   91.2        $   89.8
                                                                                     ========        ========

Basic net earnings per common share:
   Reported net earnings attributable to common stock before SFAS No. 142.           $    .38        $    .36
   SFAS No. 142 effect, net of tax........................................                  -             .01
                                                                                     --------        --------
   Pro forma net earnings attributable to common stock.....................           $    .38        $    .37
                                                                                     ========        ========

Diluted net earnings per common share:
   Reported net earnings attributable to common stock before SFAS No. 142.           $    .38        $    .36
   SFAS No. 142 effect, net of tax........................................                  -             .01
                                                                                     --------        --------
   Pro forma net earnings attributable to common stock.....................           $    .38        $    .37
                                                                                     ========        ========

Weighted average common shares outstanding:
   Basic..................................................................              238.9           238.1
   Diluted................................................................              242.3           242.2


Goodwill

The change in the carrying amount of goodwill for the three months ended
September 30, 2001 is as follows:



                                                                                          Three Months Ended
                                                                                          September 30, 2001
                                                                                          ------------------
                                                                                             (Unaudited)
                                                                                            (In millions)

                                                                                           
Balance as of June 30, 2001...............................................                     $699.7
   Goodwill acquired during the period....................................                        8.3
                                                                                               ------
Balance as of September 30, 2001..........................................                     $708.0
                                                                                               ======



                                       16




                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

OTHER INTANGIBLE ASSETS

The components of other intangible assets as of September 30, 2001 consist of
the following:



                                                                                          September 30, 2001
                                                                                     ---------------------------
                                                                                             (Unaudited)
                                                                                            (In millions)

                                                                                     Gross Carrying  Accumulated
      Amortized intangible assets consist of:                                            Value       Amortization
                                                                                     --------------  ------------

                                                                                               
         Estee Lauder royalty rights......................................           $    88.5       $    88.5
         Licensing agreements.............................................                15.0             5.2
         Trademarks.......................................................                16.6             7.0
         Patents..........................................................                 1.6             0.5
                                                                                     ---------       ---------

      Total...............................................................           $   121.7       $   101.2
                                                                                     =========       =========


The aggregate amortization expense for the three months ended September 30, 2001
was $0.8 million. The amortization expense for the fiscal years ending June 30,
2002 through 2006 is estimated to be $3.0 million each fiscal year.

Restructuring Accrual

During the three month period ending September 30, 2001, the Company paid $5.9
million, thereby reducing its restructuring accrual which had been established
in June of fiscal 2001. Approximately $4.0 million of this amount related to
severance payments to 40 employees.

Management Estimates

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

Recently Issued Accounting Standards

The Emerging Issues Task Force ("EITF") has reached consensus on Issue No.
00-14, "Accounting for Certain Sales Incentives". This consensus addresses when
sales incentives and discounts should be recognized, as well as where the
related revenues and expenses should be classified in a registrant's financial
statements. Currently, the cost of merchandise used in the Company's
gift-with-purchase and purchase-with-purchase activities, as well as any related
revenues, are reported net, as operating expenses, in the accompanying
consolidated statements of earnings. Upon adoption, revenues generated by these
promotional activities will be classified as sales resulting in an increase of
approximately 1.0% to 2.0% of annual net sales. The cost of promotional
merchandise will be reclassified as a cost of sales. Although operating income
remains unchanged, gross margins for the full fiscal year will decrease by
approximately 5.0% to 6.0% of sales, offset by a corresponding decrease in
operating expenses. Due to variations in the Company's launch calendar and the
timing of promotions, the Company anticipates greater fluctuations in gross
margins and operating expenses on a quarter-by-quarter basis. Issue No. 00-14
will become effective for the Company's fiscal 2002 third quarter and will be
applied retroactively for purposes of comparability.

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. We expect to adopt this
statement for our fiscal year ending June 30, 2003, and do not anticipate that
it will have a material impact on the Company's consolidated financial results.



                                       17





                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 - COMPREHENSIVE  INCOME

The components of accumulated other comprehensive income ("OCI") included in the
accompanying consolidated balance sheets consist of net unrealized investment
gain (loss), net gain or (loss) on derivative instruments designated and
qualifying as cash-flow hedging instruments, net minimum pension liability
adjustments and cumulative translation adjustments as of the end of each period.

Comprehensive income and its components, net of tax, are as follows:



                                                                                         Three Months Ended
                                                                                            September 30
                                                                                         2001          2000
                                                                                         ----          ----
                                                                                             (Unaudited)
                                                                                            (In millions)

                                                                                               
Net earnings..............................................................           $    97.1       $    92.4
                                                                                     ---------       ---------
Other comprehensive income:
    Net unrealized investment gain (loss).................................                (2.9)            1.0
    Net derivative instruments gain (loss)................................                (0.6)            5.2
    Net minimum pension liability adjustments.............................                (0.3)              -
    Translation adjustments...............................................                22.5           (20.0)
                                                                                     ---------       ----------

    Other comprehensive income............................................                18.7           (13.8)
                                                                                     ---------       ----------

Comprehensive income......................................................           $   115.8       $    78.6
                                                                                     =========       =========



The accumulated net loss on derivative instruments for the three months ended
September 30, 2001 consists of the following:



                                                                                        Three Months Ended
                                                                                        September 30, 2001
                                                                                        ------------------
                                                                                            (Unaudited)
                                                                                           (In millions)

                                                                                          
    OCI - Net derivative instruments, beginning of period.................                   $  (2.0)
                                                                                             --------
     Loss on derivative instruments.......................................                      (1.2)
     Reclassification to earnings of net loss during the period...........                       0.4
     Provision for deferred income taxes..................................                       0.2
                                                                                             -------
        Net derivative instruments gain (loss)............................                      (0.6)
                                                                                             -------
    OCI - Net derivative instruments, end of period.......................                   $  (2.6)
                                                                                             ========


Of the $2.6 million net derivative instruments loss recorded in OCI at the end
of the period, $3.2 million, net of tax, related to interest rate swaps and
options. Offsetting the net loss was $0.6 million, net of tax, related to
forward contracts and foreign currency options that the Company estimates will
be reclassified to earnings as gains during the next nine months. OCI gains or
losses relating to interest rate swaps or options will be charged to earnings
over the remaining life of the debt instruments (through February 2005).




                                       18






                         THE ESTEE LAUDER COMPANIES INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 3 - SEGMENT DATA AND RELATED INFORMATION

Reportable operating segments 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. The Company evaluates segment
performance based upon net sales and operating income. Operating income
represents earnings before income taxes and net interest expense. The accounting
policies for each of the reportable segments are substantially the same as those
for the consolidated financial statements, as described in the segment data and
related information footnote, included in the June 30, 2001 annual report on
Form 10-K. 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. There has been no significant variance in the total or
long-lived asset value associated with each segment since June 30, 2001.



                                                                                            Three Months Ended
                                                                                                September 30
                                                                                            2001          2000
                                                                                            ----          ----
                                                                                                (Unaudited)
                                                                                               (In millions)
                                                                                             
SEGMENT DATA
   Net Sales:
      Skin Care........................................................               $   393.5     $   395.2
      Makeup...........................................................                   447.5         431.3
      Fragrance........................................................                   291.3         299.8
      Hair Care........................................................                    50.0          45.6
      Other............................................................                     5.4           5.8
                                                                                      ---------     ---------
                                                                                       $1,187.7     $ 1,177.7
                                                                                       ========     =========
   Operating Income:
      Skin Care........................................................               $    66.6     $    66.8
      Makeup...........................................................                    54.1          53.8
      Fragrance........................................................                    31.0          32.5
      Hair Care........................................................                     1.7           0.2
      Other............................................................                    (0.5)            -
                                                                                      ---------     ---------
                                                                                          152.9         153.3
      Reconciliation:
         Interest expense, net.........................................                     3.8           5.1
                                                                                      ---------     ---------
      Earnings before income taxes and minority interest...............               $   149.1     $   148.2
                                                                                      =========     =========


REGIONAL DATA
   Net Sales:
      The Americas.....................................................               $   765.4     $   783.1
      Europe, the Middle East & Africa.................................                   272.3         255.1
      Asia/Pacific.....................................................                   150.0         139.5
                                                                                      ---------     ---------
                                                                                      $ 1,187.7     $ 1,177.7
                                                                                      =========     =========
   Operating Income:
      The Americas.....................................................               $   103.8     $   111.1
      Europe, the Middle East & Africa.................................                    38.8          33.2
      Asia/Pacific.....................................................                    10.3           9.0
                                                                                      ---------     ---------
                                                                                      $   152.9     $   153.3
                                                                                      =========     =========





                                       19






                         THE ESTEE LAUDER COMPANIES INC.

                           PART II. OTHER INFORMATION

Item 1. Legal Proceedings

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

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 claims 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 has
filed counterclaims which, among other things, challenge the validity of the
patent and allege violations of Federal antitrust laws. Mediation directed by
the Court took place in August 2001, but did not result in any resolution of the
litigation. The case is scheduled for trial at the end of February 2002 and
final trial preparations are underway. The Company intends to defend itself
vigorously. Although the final outcome of the lawsuit cannot be predicted with
certainty, based on the Company's 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 results.

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 started in May 2001 and is continuing under the
supervision of a mediator selected jointly by the parties. The Company intends
to defend itself vigorously. While no assurance can be given as to the ultimate
outcome of this lawsuit, based on preliminary investigation, management believes
that the case will not have a material adverse effect on the Company's
consolidated financial results.

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 some 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 results.

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, and the Company,
along with other PRPs, is 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 results.




                                       20






Item 6. Exhibits and Reports on Form 8-K

(a)      Exhibits  --

          10.1 Employment Agreement with Patrick Bousquet-Chavanne.*
          10.2 Employment Agreement with Daniel J. Brestle.*
          10.3 Employment Agreement with William P. Lauder.*

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

(b)      Reports on Form 8-K  --

On August 16, 2001, we filed a Current Report on Form 8-K. Pursuant to Item 5 of
Form 8-K, we reported our fiscal 2001 full-year and fourth-quarter results and
our then anticipated fiscal 2002 full-year and first-quarter results.

On September 28, 2001, we filed a Current Report on Form 8-K. Pursuant to Item 5
of Form 8-K, we updated our then existing estimates of our fiscal 2002
first-quarter and full-year net sales and net earnings expectations.

On October 25, 2001, we filed a Current Report on Form 8-K. Pursuant to Item 5
of Form 8-K, we reported our fiscal 2002 first-quarter results and our
anticipated fiscal 2002 second-quarter and full-year results.






                                       21








                                   SIGNATURES

Pursuant to the requirements 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.



Date:  October 25, 2001                    By:    /s/Richard W. Kunes
                                                 ---------------------
                                                    Richard W. Kunes
                                                  Senior Vice President
                                                and Chief Financial Officer
                                                 (Principal Financial and
                                                    Accounting Officer)



                                       22