| | | |
Per 2028
Note |
| |
Total
|
| |
Per 2033
Note |
| |
Total
|
| |
Per 2053
Note |
| |
Total
|
| ||||||||||||||||||
|
Public Offering Price(1)
|
| | | | 99.897% | | | | | $ | 699,279,000 | | | | | | 99.897% | | | | | $ | 699,279,000 | | | | | | 99.455% | | | | | $ | 596,730,000 | | |
|
Underwriting Discount
|
| | | | 0.350% | | | | | $ | 2,450,000 | | | | | | 0.450% | | | | | $ | 3,150,000 | | | | | | 0.875% | | | | | $ | 5,250,000 | | |
|
Proceeds to The Estée Lauder Companies Inc. (before expenses)
|
| | | | 99.547% | | | | | $ | 696,829,000 | | | | | | 99.447% | | | | | $ | 696,129,000 | | | | | | 98.580% | | | | | $ | 591,480,000 | | |
| | BofA Securities | | |
Citigroup
|
| |
J.P. Morgan
|
|
| | BNP PARIBAS | | | | | |
MUFG
|
|
| | Goldman Sachs & Co. LLC | | |
HSBC
|
| |
ICBC Standard Bank
|
| |||||||||||||||||||||||||||
| | RBC Capital Markets | | |
SOCIETE GENERALE
|
| |
US Bancorp
|
| |||||||||||||||||||||||||||
| | BBVA | | |
Siebert Williams Shank
|
| |
Academy Securities
|
| |
Loop Capital Markets
|
| ||||||||||||||||||||||||
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-4 | | | |
| | | | | S-8 | | | |
| | | | | S-10 | | | |
| | | | | S-11 | | | |
| | | | | S-12 | | | |
| | | | | S-20 | | | |
| | | | | S-23 | | | |
| | | | | S-25 | | | |
| | | | | S-31 | | | |
| | | | | S-31 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | | |
As of March 31, 2023
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
(In millions)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 5,531 | | | | | $ | 7,511 | | |
|
Debt:
|
| | | | | | | | | | | | |
|
Revolving credit facility(1)
|
| | | $ | — | | | | | $ | — | | |
|
Commercial paper(2)
|
| | | | 2,233 | | | | | | 2,233 | | |
|
3.125% Senior Notes due December 1, 2049
|
| | | | 636 | | | | | | 636 | | |
|
4.150% Senior Notes, due March 15, 2047
|
| | | | 494 | | | | | | 494 | | |
|
4.375% Senior Notes due June 15, 2045
|
| | | | 454 | | | | | | 454 | | |
|
3.700% Senior Notes due August 15, 2042
|
| | | | 247 | | | | | | 247 | | |
|
6.000% Senior Notes due May 15, 2037
|
| | | | 295 | | | | | | 295 | | |
|
5.750% Senior Notes due October 15, 2033
|
| | | | 197 | | | | | | 197 | | |
|
1.950% Senior Notes due March 15, 2031
|
| | | | 556 | | | | | | 556 | | |
|
2.600% Senior Notes due April 15, 2030
|
| | | | 602 | | | | | | 602 | | |
|
2.375% Senior Notes due December 1, 2029
|
| | | | 643 | | | | | | 643 | | |
|
3.150% Senior Notes due March 15, 2027
|
| | | | 499 | | | | | | 499 | | |
|
2.000% Senior Notes due December 1, 2024
|
| | | | 498 | | | | | | 498 | | |
|
4.375% Senior Notes due May 15, 2028 offered hereby(3)
|
| | | | — | | | | | | 700 | | |
|
4.650% Senior Notes due May 15, 2033 offered hereby(3)
|
| | | | — | | | | | | 700 | | |
|
5.150% Senior Notes due May 15, 2053 offered hereby(3)
|
| | | | — | | | | | | 600 | | |
|
Other debt
|
| | | | 17 | | | | | | 17 | | |
|
Total debt
|
| | | | 7,371 | | | | | | 9,371 | | |
|
Total equity
|
| | | | 5,877 | | | | | | 5,877 | | |
|
Total capitalization
|
| | | $ | 13,248 | | | | | $ | 15,248 | | |
|
Underwriters
|
| |
Principal
Amount of 2028 Notes |
| |
Principal
Amount of 2033 Notes |
| |
Principal
Amount of 2053 Notes |
| |||||||||
|
BofA Securities, Inc.
|
| | | $ | 133,000,000 | | | | | $ | 133,000,000 | | | | | $ | 114,000,000 | | |
|
Citigroup Global Markets Inc.
|
| | | | 133,000,000 | | | | | | 133,000,000 | | | | | | 114,000,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 133,000,000 | | | | | | 133,000,000 | | | | | | 114,000,000 | | |
|
BNP Paribas Securities Corp.
|
| | | | 64,750,000 | | | | | | 64,750,000 | | | | | | 55,500,000 | | |
|
MUFG Securities Americas Inc.
|
| | | | 64,750,000 | | | | | | 64,750,000 | | | | | | 55,500,000 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 22,750,000 | | | | | | 22,750,000 | | | | | | 19,500,000 | | |
|
HSBC Securities (USA) Inc.
|
| | | | 22,750,000 | | | | | | 22,750,000 | | | | | | 19,500,000 | | |
|
ICBC Standard Bank Plc
|
| | | | 22,750,000 | | | | | | 22,750,000 | | | | | | 19,500,000 | | |
|
RBC Capital Markets, LLC
|
| | | | 22,750,000 | | | | | | 22,750,000 | | | | | | 19,500,000 | | |
|
SG Americas Securities, LLC
|
| | | | 22,750,000 | | | | | | 22,750,000 | | | | | | 19,500,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 22,750,000 | | | | | | 22,750,000 | | | | | | 19,500,000 | | |
|
BBVA Securities Inc.
|
| | | | 8,750,000 | | | | | | 8,750,000 | | | | | | 7,500,000 | | |
|
Siebert Williams Shank & Co., LLC
|
| | | | 8,750,000 | | | | | | 8,750,000 | | | | | | 7,500,000 | | |
|
Academy Securities, Inc.
|
| | | | 8,750,000 | | | | | | 8,750,000 | | | | | | 7,500,000 | | |
|
Loop Capital Markets LLC
|
| | | | 8,750,000 | | | | | | 8,750,000 | | | | | | 7,500,000 | | |
|
Total
|
| | | $ | 700,000,000 | | | | | $ | 700,000,000 | | | | | $ | 600,000,000 | | |
| | | |
Paid for by us
|
| |||
|
Per 2028 note
|
| | | | 0.350% | | |
|
Per 2033 note
|
| | | | 0.450% | | |
|
Per 2053 note
|
| | | | 0.875% | | |
|
Total
|
| | | $ | 10,850,000 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 10 | | | |
| | | | | 10 | | | |
| | Goldman Sachs & Co. LLC | | |
HSBC
|
| |
ICBC Standard Bank
|
| |||||||||||||||||||||||||||
| | RBC Capital Markets | | |
SOCIETE GENERALE
|
| |
US Bancorp
|
| |||||||||||||||||||||||||||
| | BBVA | | |
Siebert Williams Shank
|
| |
Academy Securities
|
| |
Loop Capital Markets
|
| ||||||||||||||||||||||||