SCHEDULE 14A

                                 (RULE 14a-101)

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION

                    PROXY STATEMENT PURSUANT TO SECTION 14(a)

          OF THE SECURITIES EXCHANGE ACT OF 1934 (AMENDMENT NO. 1)

Filed by the Registrant |X|
Filed by a party other than the Registrant

Check the appropriate box:
  Preliminary Proxy Statement       Confidential, for Use of the Commission Only
                                    (as permitted by Rule 14a-6(e)(2))

|X| Revised Definitive Proxy Statement

    Definitive Additional Materials
    Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12

                         THE ESTEE LAUDER COMPANIES INC.
--------------------------------------------------------------------------------
                (Name of Registrant as Specified in Its Charter)

--------------------------------------------------------------------------------
    (Name of Person(s) filing Proxy Statement, if other that the Registrant)

Payment of Filing Fee (Check the appropriate box):

|X| No fee required.
    Fee computed on table below per Exchange Act Rules 14a-6(I)(1) and 0-11.
    (1)  Title of each class of securities to which transaction applies:

--------------------------------------------------------------------------------
    (2)  Aggregate number of securities to which transaction applies:

--------------------------------------------------------------------------------
    (3)  Per unit price or other underlying value of transaction computed
pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee
is calculated and state how it was determined):

--------------------------------------------------------------------------------
    (4)  Proposed maximum aggregate value of transaction:

--------------------------------------------------------------------------------
    (5)  Total fee paid:

--------------------------------------------------------------------------------
         Fee paid previously with preliminary materials.

         Check box if any part of the fee is offset as provided by Exchange Act
Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid
previously. Identify the previous filing by registration statement number, of
the Form or Schedule and the date of its filing.

    (1)  Amount Previously Paid:

--------------------------------------------------------------------------------
    (2)  Form, Schedule or Registration Statement no.:

--------------------------------------------------------------------------------
    (3)  Filing Party:

--------------------------------------------------------------------------------
    (4)  Date Filed:

--------------------------------------------------------------------------------



The Estee Lauder Companies Inc.
767 Fifth Avenue
New York, NY 10153

                                                  [LOGO]
                                                  ESTEE
                                                  LAUDER
                                                  COMPANIES

Leonard A. Lauder
Chairman

                                                    September 17, 2002

Dear Fellow Stockholder:

     You are cordially invited to attend the Annual Meeting of Stockholders. It
will be held on Wednesday, October 30, 2002, at 10:00 a.m., local time, at The
St. Regis in New York City.

     The enclosed notice and proxy statement contain details concerning the
meeting. The Board of Directors recommends a vote "FOR" all the following items
of business:

     1.   Election of four Directors to serve until the 2005 Annual Meeting of
          Stockholders; and

     2.   Ratification of the Audit Committee's appointment of KPMG LLP as
          independent auditors for the 2003 fiscal year.

     Please sign and return your proxy card in the enclosed envelope at your
earliest convenience to assure that your shares will be represented and voted at
the meeting even if you cannot attend.

     I look forward to seeing you at the Annual Meeting.


                                                  /s/ Leonard A. Lauder




                         THE ESTEE LAUDER COMPANIES INC.
                                767 FIFTH AVENUE
                            NEW YORK, NEW YORK 10153

                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS

DATE AND TIME:

     Wednesday, October 30, 2002, at 10:00 a.m., local time

PLACE:

     The St. Regis
     The St. Regis Roof
     Two East 55th Street
     New York, New York 10021

ITEMS OF BUSINESS:

     1.   To elect four Directors to serve until the 2005 Annual Meeting of
          Stockholders; and

     2.   To ratify the Audit Committee's appointment of KPMG LLP as independent
          auditors for the 2003 fiscal year.

     We also will transact such other business as may properly come before the
meeting and any adjournments or postponements.

WHO MAY VOTE?

     Stockholders of record of the Class A Common Stock and Class B Common Stock
at the close of business on September 12, 2002 are entitled to notice of and to
vote at the meeting and any adjournments or postponements.

ADMISSION TO THE MEETING:

     ADMISSION TO THE MEETING WILL REQUIRE A TICKET. If you are a stockholder of
record and plan to attend, please check the appropriate box on the proxy card
and an admission ticket will be mailed to you. If you are a stockholder whose
shares are held through an intermediary such as a bank or broker and you plan to
attend, please request a ticket by writing to the Investor Relations Department
at The Estee Lauder Companies Inc., 767 Fifth Avenue, New York, New York 10153.
Evidence of your ownership, which you can obtain from your bank, broker or other
intermediary, must accompany your letter.

                                            By Order of the Board of Directors

                                            PAUL E. KONNEY
                                            SENIOR VICE PRESIDENT,
                                            GENERAL COUNSEL AND SECRETARY

New York, New York
September 17, 2002

     YOU ARE URGED TO SIGN AND RETURN THE ENCLOSED PROXY PROMPTLY. IN THE EVENT
YOU DECIDE TO ATTEND THE MEETING, YOU MAY, IF YOU DESIRE, REVOKE THE PROXY AND
VOTE THE SHARES IN PERSON.





                         THE ESTEE LAUDER COMPANIES INC.
                                767 FIFTH AVENUE
                            NEW YORK, NEW YORK 10153

                                                              September 17, 2002

                                 PROXY STATEMENT
                       FOR ANNUAL MEETING OF STOCKHOLDERS
                           TO BE HELD OCTOBER 30, 2002

     This Proxy Statement is furnished in connection with the solicitation of
proxies on behalf of the Board of Directors of The Estee Lauder Companies
Inc. (the "Company", "we" or "us"), a Delaware corporation, to be voted at the
Annual Meeting of Stockholders to be held in The St. Regis Roof at The St.
Regis, Two East 55th Street, New York, New York, on Wednesday, October 30, 2002,
at 10:00 a.m., local time, and at any adjournments or postponements thereof.

     All proxies delivered pursuant to this solicitation are revocable at any
time before they are exercised at the option of the persons signing them by
giving written notice to the Secretary of the Company, by delivering a
later-dated proxy or by voting in person at the Annual Meeting. The mailing
address of our principal executive offices is 767 Fifth Avenue, New York, New
York 10153. The approximate date on which this Proxy Statement and form of proxy
are first being sent or given to stockholders is October 2, 2002.

     All properly signed proxies delivered pursuant to this solicitation and not
revoked will be voted at the Annual Meeting in accordance with the directions
given. In the election of Directors to serve until the Annual Meeting of
Stockholders in 2005, stockholders may vote in favor of all nominees or withhold
their votes as to any or all nominees. Regarding the other proposal to be voted
upon, stockholders may vote in favor of the proposal, may vote against the
proposal or may abstain from voting. Stockholders should specify their choices
on the enclosed form of proxy. If no specific instructions are given, the shares
represented by a signed proxy will be voted:

     1.   FOR the election of all nominees as Directors;

     2.   FOR the proposal to ratify the appointment of KPMG LLP as independent
          auditors.

     Directors will be elected by a plurality of the votes cast by the holders
of the shares of Class A Common Stock and Class B Common Stock voting in person
or by proxy at the Annual Meeting. Under our bylaws, ratification of the
appointment of KPMG LLP requires the affirmative vote of a majority of the votes
cast "For" or "Against" the proposal by holders of Class A Common Stock and
Class B Common Stock. Accordingly, abstentions and broker non-votes, while not
included in calculating vote totals for this proposal, will have the practical
effect of reducing the number of "For" votes needed to approve it.

     Only owners of record of shares of Class A Common Stock and Class B Common
Stock at the close of business on September 12, 2002 are entitled to vote at the
Annual Meeting or adjournments or postponements thereof. Each owner of record of
Class A Common Stock on the record date is entitled to one vote for each share
of Class A Common Stock so held. Each owner of record of Class B Common Stock on
the record date is entitled to ten votes for each share of Class B Common Stock
so held. On September 12, 2002, there were 124,797,295 shares of Class A Common
Stock and 108,412,533 shares of Class B Common Stock issued and outstanding.

     A list of stockholders as of the close of business on September 12, 2002
will be available for inspection during normal business hours from October 16,
2002 through October 29, 2002, at the office of Spencer G. Smul, Associate
Counsel and Assistant Secretary of the Company, at 767 Fifth Avenue, New York,
New York 10153.





                              ELECTION OF DIRECTORS
                                    (ITEM 1)

BOARD OF DIRECTORS

     The Board of Directors has fixed the number of Directors at nine. The
Directors are divided into three classes, each serving for a period of three
years.

     The stockholders elect one class of Directors annually. The Directors whose
terms will expire at the 2002 Annual Meeting of Stockholders are Charlene
Barshefsky, Leonard A. Lauder, Ronald S. Lauder and Marshall Rose, each of whom
has been nominated to stand for reelection as a Director at the 2002 Annual
Meeting, to hold office until the 2005 Annual Meeting and until his or her
successor is elected and qualifies.

     In September 2002, Faye Wattleton resigned from the Board of Directors.

     In the unanticipated event that one or more of these nominees is unable or
declines to serve for any reason, the Board of Directors may reduce the number
of Directors or may designate a substitute nominee or nominees, in which event
the persons named in the enclosed proxy will vote proxies for the election of
such substitute nominee or nominees.

     THE BOARD RECOMMENDS A VOTE FOR EACH NOMINEE AS A DIRECTOR TO HOLD OFFICE
UNTIL THE 2005 ANNUAL MEETING. PROXIES RECEIVED BY THE BOARD WILL BE SO VOTED
UNLESS A CONTRARY CHOICE IS SPECIFIED IN THE PROXY.

--------------------------------------------------------------------------------
             NOMINEES FOR ELECTION TO TERM EXPIRING 2005 (CLASS III)
--------------------------------------------------------------------------------

                        Ambassador Charlene Barshefsky       Director since 2001
                                                             Age 52

[PHOTO]                 Ambassador Barshefsky is Senior International Partner at
                        the law firm of Wilmer, Cutler & Pickering in
                        Washington, D.C. Prior to joining the law firm, she was
                        the United States Trade Representative from March 1997
                        until January 2001 and Deputy United States Trade
                        Representative and Acting United States Trade
                        Representative from June 1993 until March 1997. From
                        February 2001 until July 2001, Ambassador Barshefsky was
                        a Public Policy Scholar at the Woodrow Wilson
                        International Center for Scholars in Washington, D.C.
                        Ambassador Barshefsky is also a Director of American
                        Express Company, Starwood Hotels & Resorts Worldwide,
                        Inc. and Idenix Pharmaceuticals, Inc. and is a member of
                        Intel Corporation's Policy Advisory Board.

                        Ambassador Barshefsky is a member of the Audit
                        Committee.

--------------------------------------------------------------------------------

                        Leonard A. Lauder                    Director since 1958
                                                             Age 69

[PHOTO]                 Mr. Lauder has been Chairman of the Board of Directors
                        of the Company since 1995. He served as Chief Executive
                        Officer of the Company from 1982 through 1999 and as
                        President from 1972 until 1995. Mr. Lauder formally
                        joined the Company in 1958 after serving as an officer
                        in the United States Navy. Since joining the Company, he
                        has held various positions, including executive officer
                        positions other than those described above. He is
                        Chairman of the Board of Trustees of the Whitney Museum
                        of American Art, a Charter Trustee of the University of
                        Pennsylvania and a Trustee of The Aspen Institute. He
                        served as a member of the White House Advisory Committee
                        on Trade Policy and Negotiations under President Reagan.

                        Mr. Lauder is a member of the Nominating and Board
                        Affairs Committee.

--------------------------------------------------------------------------------



                                       2



--------------------------------------------------------------------------------

                        Ronald S. Lauder                 Director since 1988 and
                                                         from 1968 to 1986
                                                         Age 58

[PHOTO]                 Mr. Lauder has served as Chairman of Clinique
                        Laboratories, Inc., since returning from government
                        service in 1987 and was Chairman of Estee Lauder
                        International, Inc. from 1987 through 2002. Mr. Lauder
                        joined the Company in 1964 and has served in various
                        capacities. From 1983 to 1986, Mr. Lauder served as
                        Deputy Assistant Secretary of Defense for European and
                        NATO Affairs. From 1986 to 1987, he was U.S. Ambassador
                        to Austria. He is non-executive Chairman of the Board of
                        Directors of Central European Media Enterprises Ltd. He
                        is also Chairman of the Board of Trustees of the Museum
                        of Modern Art.

--------------------------------------------------------------------------------

                        Marshall Rose                        Director since 1996
                                                             Age 65

[PHOTO]                 Mr. Rose is the Chairman of the Board of The Georgetown
                        Group, a privately held real estate development and
                        financial service firm. He is a Director of One Liberty
                        Properties Inc. Among his numerous civic activities, he
                        is Chairman Emeritus of The New York Public Library, a
                        Director and member of the Executive Committee of Bryant
                        Park Restoration Corporation, a Director and member of
                        the Executive Committee of the Board of Advisors of the
                        Graduate School and University Center of the City
                        University of New York and Vice Chairman of Lincoln
                        Center.

                        Mr. Rose is a member of the Compensation Committee and
                        the Stock Plan Subcommittee.

--------------------------------------------------------------------------------
               INCUMBENT DIRECTORS - TERM EXPIRING 2003 (CLASS I)
--------------------------------------------------------------------------------

                        Irvine O. Hockaday, Jr.              Director since 2001
                                                             Age 66

[PHOTO]                 Mr. Hockaday is the former President and Chief Executive
                        Officer of Hallmark Cards, Inc. He retired in December
                        2001. Prior to joining Hallmark in 1983, he was
                        President and Chief Executive Officer of Kansas City
                        Southern Industries, Inc. Mr. Hockaday was a member of
                        the Hallmark Board of Directors from 1978 until January
                        2002. He is a Director of the Ford Motor Company, Dow
                        Jones & Co., Inc., Sprint Corp., Aquila, Inc. and Crown
                        Media Holdings. He is a trustee emeritus of the Aspen
                        Institute. Mr. Hockaday is Chairman of the Audit
                        Committee.

--------------------------------------------------------------------------------

                        Fred H. Langhammer                   Director since 1996
                                                             Age 58

[PHOTO]                 Mr. Langhammer has been Chief Executive Officer since
                        2000 and President of the Company since 1995. He was
                        Chief Operating Officer from 1985 through 1999. Mr.
                        Langhammer joined the Company in 1975 as President of
                        its operations in Japan and, in 1982, he was appointed
                        Managing Director of the Company's operations in
                        Germany. He is a member of the Board of Directors of
                        Inditex, S.A. (an apparel manufacturer and retailer),
                        the Cosmetics, Toiletries and Fragrance Association, the
                        German American Chamber of Commerce, Inc., and Chairman
                        of the American Institute for Contemporary German
                        Studies at Johns Hopkins University. He is also a Senior
                        Fellow of the Foreign Policy Association and a Director
                        of the Japan Society.

--------------------------------------------------------------------------------



                                       3



--------------------------------------------------------------------------------
               INCUMBENT DIRECTORS - TERM EXPIRING 2004 (CLASS II)
--------------------------------------------------------------------------------

                        Lady Lynn Forester de Rothschild     Director since 2000
                                                             Age 48

[PHOTO]                 Lady de Rothschild is Founder and Chief Executive
                        Officer of ELR Holdings, Ltd., which invests in and
                        manages telecommunications and technology companies.
                        From 1990 to 2002, Lady de Rothschild was President and
                        Chief Executive Officer of FirstMark Holdings, Inc.,
                        which owned and managed various telecommunications
                        companies. She was Executive Vice President for
                        Development at Metromedia Telecommunications, Inc. from
                        1984-1989. She began her career in 1980 as an associate
                        at the law firm of Simpson, Thacher and Bartlett, where
                        she practiced corporate law. Lady de Rothschild is
                        Chairman of the New York City Scholarship Fund and a
                        trustee of the Outward Bound Trust (UK) and The Old Vic
                        Theatre Trust. Lady de Rothschild is a member of the
                        Council on Foreign Relations and the Foreign Policy
                        Association, and she served as a member of the National
                        Information Infrastructure Advisory Committee and the
                        Secretary of Energy Advisory Board under President
                        Clinton.

                        Lady de Rothschild is Chairman of the Nominating and
                        Board Affairs Committee and a member of the Audit
                        Committee, the Compensation Committee and the Stock Plan
                        Subcommittee.

--------------------------------------------------------------------------------
                        William P. Lauder                    Director since 1996
                                                             Age 42

[PHOTO]                 Mr. Lauder became Group President of the Company in July
                        2001. He leads the worldwide business of Clinique and
                        Origins and the Company's retail store and on-line
                        operations. From 1998 to 2001, he was President of
                        Clinique Laboratories, Inc. Prior to 1998, he was
                        President of Origins Natural Resources Inc., and he had
                        been the senior officer of that division since its
                        inception in 1990. Prior thereto, he served in various
                        positions since joining the Company in 1986. He is a
                        member of the Board of Trustees of The Trinity School in
                        New York City and the Boards of Directors of The
                        Fragrance Foundation, the Fresh Air Fund and the 92nd
                        Street Y.

--------------------------------------------------------------------------------
                        Richard D. Parsons                   Director since 1999
                                                             Age 54

[PHOTO]                 Mr. Parsons is Chief Executive Officer of AOL Time
                        Warner Inc. From January 2001 until May 2002, he was
                        Co-Chief Operating Officer of AOL Time Warner. From 1995
                        until the merger with America On-Line Inc., he was
                        President of Time Warner Inc. From 1990 through 1994, he
                        was Chairman and Chief Executive Officer of Dime
                        Bancorp, Inc. Mr. Parsons is a Director of AOL Time
                        Warner Inc. and Citigroup. Among his numerous community
                        activities, he is Chairman of the Apollo Theatre
                        Foundation, and serves on the boards of Colonial
                        Williamsburg Foundation, Lincoln Center and the Museum
                        of Modern Art. He is also a trustee of Howard
                        University.

                        Mr. Parsons is Chairman of the Compensation Committee
                        and a member of the Nominating and Board Affairs
                        Committee.

--------------------------------------------------------------------------------





                                       4



OWNERSHIP OF SHARES

     The following table sets forth certain information regarding the beneficial
ownership of the Company's Class A Common Stock and Class B Common Stock as of
September 12, 2002 (or such other date specified in the notes to the table) by
(i) each person known by the Company to own beneficially more than 5% of the
outstanding shares of either Class A Common Stock or Class B Common Stock, (ii)
each of the Company's directors, (iii) each of the executive officers whose
names appear in the summary compensation table and (iv) all directors and
executive officers as a group. Except as set forth in the notes to the table,
the business address of each 5% stockholder is 767 Fifth Avenue, New York, New
York 10153. AS DESCRIBED IN THE NOTES TO THE TABLE, THE NAMED INDIVIDUALS SHARE
VOTING AND/OR INVESTMENT POWER WITH RESPECT TO CERTAIN SHARES OF COMMON STOCK.
CONSEQUENTLY, SUCH SHARES ARE SHOWN AS BENEFICIALLY OWNED BY MORE THAN ONE
PERSON.



                                                                                          CLASS B       VOTING
                                                CLASS A COMMON STOCK (1)               COMMON STOCK     POWER++
                                        ------------------------------------------   ----------------   -------
                                                                         SHARES
                                                                       UNDERLYING
   DIRECTORS, EXECUTIVE OFFICERS                              STOCK    EXERCISABLE
        AND 5% STOCKHOLDERS               NUMBER       %    UNITS (2)  OPTIONS (#)    NUMBER       %       %
--------------------------------------  ----------   ----   ---------  -----------   ----------  ----   -------
                                                                                    
The Estee Lauder 2002 Trust (3) .......         --     --         --           --    10,188,803   9.4     8.4
Leonard A. Lauder (3)(4) .............. 10,748,817    8.6         --    3,279,702    56,740,497  52.3    47.8
Ronald S. Lauder (3)(5) ...............  3,902,142    3.1         --      800,002    38,293,694  35.3    32.0
The Estee Lauder 1994 Trust (3)(6) ....  4,498,951    3.6         --           --     2,001,049   1.8     2.0
Ira T. Wender, as trustee (3)(7) ......    118,564    0.1         --           --    14,034,957  12.9    11.6
William P. Lauder (3)(8) ..............  3,837,884    3.1         --      229,000     6,093,254   5.6     5.4
Gary M. Lauder (3)(9) .................  3,404,390    2.7         --           --     3,852,086   3.6     3.5
Joel S. Ehrenkranz, as trustee (3)(10)   2,371,166    1.9         --           --     7,675,370   7.1     6.5
Richard D. Parsons, individually and
  as trustee (3)(11) ..................  4,017,605    3.2         --       13,998    20,304,638  18.7    17.1
Wellington Management
  Company, LLP (12) ...................  7,243,400    5.8         --           --            --    --     0.6
Janus Capital Corporation (13) ........  6,699,580    5.4         --           --            --    --     0.6
Fred H. Langhammer (14) ...............    100,050      *    302,054    1,630,002            --    --       *
Charlene Barshefsky (15) ..............      2,000      *         --        7,325            --    --       *
Lynn Forester de Rothschild (16) ......      2,000      *      2,106        7,325            --    --       *
Irvine O. Hockaday, Jr. (17) ..........      3,000      *      3,905        7,325            --    --       *
Marshall Rose (18) ....................     15,449      *      5,752       11,673            --    --       *
Patrick Bousquet-Chavanne (19) ........      1,322      *         --      133,000            --    --       *
Daniel J. Brestle (20) ................      5,367      *         --      232,334            --    --       *
All directors and executive officers
  as a group (17 persons) (21) ........ 13,290,070   10.6    313,817    6,549,219   103,550,972  95.5    86.8

----------
++    Voting power represents combined voting power of Class A Common Stock (one
      vote per share) and Class B Common Stock (10 votes per share) owned
      beneficially by such person or persons.

*     Less than 0.1%.

(1)   Each share of Class B Common Stock is convertible at the option of the
      holder into one share of Class A Common Stock and is automatically
      converted into a share of Class A Common Stock upon transfer to a person
      who is not a Lauder Family Member (as defined below). The number of shares
      of Class A Common Stock and percentages contained under this heading do
      not account for such conversion right.

(2)   The stock units beneficially owned by Mr. Langhammer are payable in a like
      number of shares of Class A Common Stock. The stock units beneficially
      owned by Lady de Rothschild and Mr. Hockaday and certain of those
      beneficially owned by Mr. Rose are to be paid out in cash and represent a
      deferral of retainers and meeting fees. The remaining stock units
      beneficially owned by Mr. Rose represent the stock portion of his annual



                                       5



      retainer plus dividend equivalents. Such units will be settled in shares
      of Class A Common Stock. Amounts are rounded to the nearest whole unit.
      See notes (15), and (17) through (19).

(3)   Leonard A. Lauder, Ronald S. Lauder, William P. Lauder, Gary M. Lauder,
      each individually and as trustees of various trusts, Ira T. Wender, as
      trustee, Joel S. Ehrenkranz, as trustee, and Richard D. Parsons, as
      trustee, are parties to a Stockholders' Agreement, pursuant to which each
      has agreed to vote his or the trust's shares for the election of Leonard
      A. Lauder, Ronald S. Lauder and their respective designees as directors of
      the Company. See notes (4), (5), and (7) through (11) for certain
      exceptions. Shares owned by each such individual are not attributed to the
      others by reason of such voting arrangement.

(4)   Includes shares owned beneficially or deemed to be owned beneficially by
      Leonard A. Lauder as follows: 5,150,269 shares of Class A Common Stock
      directly and with respect to which he has sole voting and investment power
      (including 3,394,986 shares of Class A Common Stock which are owed to
      Leonard A. Lauder by Ronald S. Lauder; such loan is secured by a pledge of
      3,394,986 shares of Class B Common Stock); 3,579,302 shares of Class A
      Common Stock and 42,705,540 shares of Class B Common Stock as the majority
      stockholder of the sole general partner of a limited partnership and with
      respect to which he has sole voting and investment power; 10,188,803
      shares of Class B Common Stock as co-trustee of The Estee Lauder 2002
      Trust with respect to which he shares voting power with Ronald S. Lauder,
      as co-trustee, and investment power with Ronald S. Lauder and Ira T.
      Wender, as co-trustees; 1,187,700 shares of Class A Common Stock as
      co-trustee of the Estee Lauder 2001 Charitable Trust with respect to
      which he shares voting power with Ronald S. Lauder; 15,384 shares of Class
      A Common Stock and 3,846,154 shares of Class B Common Stock as an
      individual general partner of a limited partnership and as co-trustee of a
      trust (the "LAL Trust"), which is a general partner of the same limited
      partnership, and with respect to which he shares voting power with Ronald
      S. Lauder, who also is an individual general partner of the limited
      partnership and co-trustee of another trust (the "RSL Trust"), which is a
      general partner of the limited partnership, and investment power with
      Ronald S. Lauder, as an individual general partner of the limited
      partnership and as co-trustee of the RSL Trust, Richard D. Parsons and Ira
      T. Wender, as co-trustees of the RSL Trust, and Joel S. Ehrenkranz and Ira
      T. Wender, as co-trustees of the LAL Trust; 313,862 shares of Class A
      Common Stock as a director of The Lauder Foundation and with respect to
      which he shares voting and investment power; 112,300 shares as a director
      and officer of the Institute for the Study of Aging, Inc. ("ISOA") with
      respect to which he shares voting and investment power; and 390,000 shares
      of Class A Common Stock owned by Evelyn H. Lauder. Shares owned by the
      Estee Lauder 2001 Charitable Trust and The Lauder Foundation are not
      subject to the Stockholders' AgreemenT. Leonard A. Lauder disclaims
      beneficial ownership of the shares of Class A Common Stock owned by The
      Lauder Foundation and Evelyn H. Lauder. Exercisable options include
      options with respect to 79,700 shares granted to Evelyn H. Lauder. In
      addition, Leonard A. Lauder has options with respect to another 1,999,998
      shares granted to him pursuant to his prior employment agreement that are
      not yet exercisable. Evelyn H. Lauder has options with respect to another
      75,300 shares granted to her pursuant to the Company's share incentive
      plans that are not yet exercisable. Leonard. A. Lauder is also trustee and
      beneficiary of a trust that owns 683,980 shares of the Company's $6.50
      Cumulative Redeemable Preferred Stock.

(5)   Includes shares owned beneficially or deemed to be owned beneficially by
      Ronald S. Lauder as follows: 1,000,000 shares of Class A Common Stock and
      24,255,555 shares of Class B Common Stock directly and with respect to
      which he has sole voting and investment power; 3,182 shares of Class A
      Common Stock and 3,182 shares of Class B Common Stock as sole trustee of a
      trust for the benefit of his children and with respect to which he has
      sole voting and investment power; 10,188,803 shares of Class B Common
      Stock as co-trustee of The Estee Lauder 2002 Trust with respect to
      which he shares voting power with Leonard A. Lauder, as co-trustee, and
      investment power with Leonard A. Lauder and Ira T. Wender, as co-trustees;
      1,187,700 shares of Class A Common Stock as co-trustee of the Estee
      Lauder 2001 Charitable Trust with respect to which he shares voting power
      with Leonard A. Lauder; 15,384 shares of Class A Common Stock and
      3,846,154 shares of Class B Common Stock as an individual general partner
      of a limited partnership and as co-trustee of the RSL Trust, which is a
      general partner of the same limited partnership, and with respect to which
      he shares voting power with Leonard A. Lauder, who also is an individual
      general partner of the limited partnership and co-trustee of the LAL
      Trust, which is a general partner of the limited partnership, and
      investment power with Leonard A. Lauder, as an individual general partner
      of the limited partnership and as co-trustee of the LAL Trust, Richard D.
      Parsons and Ira T. Wender, as co-trustees of the RSL Trust, and Joel S.
      Ehrenkranz and Ira T. Wender, as co-


                                       6



      trustees of the LAL Trust; 313,862 shares of Class A Common Stock as a
      director of The Lauder Foundation and with respect to which he shares
      voting and investment power; 112,300 shares as a director and officer of
      ISOA; 36,457 shares of Class A Common Stock as a Director of the Ronald S.
      Lauder Foundation with respect to which he shares voting and investment
      power; 1,080,000 shares of Class A Common Stock as a Director of the Neue
      Galerie New York and with respect to which he shares voting and investment
      power; and 153,257 shares of Class A Common Stock as a Director of The
      Jewish Renaissance Foundation with respect to which he shares voting and
      investment power. Shares owned by the Estee Lauder 2001 Charitable Trust,
      ISOA, The Lauder Foundation, Neue Galerie New York and The Jewish
      Renaissance Foundation are not subject to the Stockholders' Agreement.
      Ronald S. Lauder disclaims beneficial ownership of the shares of Class A
      Common Stock and Class B Common Stock owned by trusts for the benefit of
      one or more of his children, The Lauder Foundation, the Ronald S. Lauder
      Foundation, Neue Galerie New York and The Jewish Renaissance Foundation.
      Ronald S. Lauder borrowed shares of Class A Common Stock from certain
      Family Controlled Trusts (as defined below) and Leonard A. Lauder, which
      he sold in the Company's initial public offering. Ronald S. Lauder is
      obligated to repay the outstanding loans, which in the aggregate are in
      respect of 7,394,986 shares of Class A Common Stock, by delivering to the
      lending Family Controlled Trusts and Leonard A. Lauder shares equal in
      number to the borrowed shares. This obligation is secured by pledges of
      1,000,000 of shares of Class A Common Stock and 6,394,986 shares of Class
      B Common Stock owned by Ronald S. Lauder as to which he has sole voting
      power and shares investment power with the respective pledgees. 17,860,569
      shares of Class B Common Stock are pledged by Mr. Lauder to secure loans
      under a loan facility with a group of banks. Ronald S. Lauder also has
      options with respect to 499,998 shares granted to him pursuant to his
      prior employment agreement that are not yet exercisable.

(6)   Ronald Weintraub is the sole trustee of The Estee Lauder 1994 Trust and
      has sole voting and investment powER with respect to all shares of Class A
      Common Stock and Class B Common Stock owned by such trust. The shares of
      Class A Common Stock are pledged to JP Morgan Securities Inc. in
      connection with delivery obligations under a forward purchase contract
      sold by the trust to JP Morgan Securities Inc. The trust also owns
      2,916,000 shares of the Company's $6.50 Cumulative Redeemable Preferred
      Stock, which are pledged to secure loans from a group of banks. The shares
      owned by the trust are not subject to the Stockholders' Agreement. The
      address of the trust is c/o George E.B. Maguire, Debevoise & Plimpton, 919
      Third Avenue, New York, New York 10021.

(7)   Includes shares owned beneficially or deemed to be owned beneficially by
      Ira T. Wender as follows: 3,000 shares of Class A Common Stock owned by
      his wife; 10,188,803 shares of Class B Common Stock as co-trustee of The
      Estee Lauder 2002 Trust and with respect to which he shares investment
      power with Leonard A. Lauder anD Ronald S. Lauder; 15,384 shares of Class
      A Common Stock and 3,846,154 shares of Class B Common Stock as co-trustee
      of the LAL Trust and as co-trustee of the RSL Trust, which trusts are
      general partners of a limited partnership, which owns the shares and with
      respect to which he shares investment power with Leonard A. Lauder, as
      co-trustee of the LAL Trust and as an individual general partner of the
      limited partnership, Ronald S. Lauder, as co-trustee of the RSL Trust and
      as an individual general partner of the limited partnership, Joel S.
      Ehrenkranz, as co-trustee of the LAL Trust, and Richard D. Parsons, as
      co-trustee of the RSL Trust; and 100,180 shares of Class A Common Stock
      with respect to which he has sole voting power as sole trustee of the RSL
      4201 Trust. Mr. Wender disclaims beneficial ownership of such shares.
      Shares owned by the RSL 4201 Trust are not subject to the Stockholders'
      Agreement. Mr. Wender's business address is 1133 Avenue of the Americas,
      New York, New York 10036.

(8)   Includes shares owned beneficially or deemed to be owned beneficially by
      William P. Lauder as follows: 1,168,240 shares of Class A Common Stock and
      2,264,038 shares of Class B Common Stock directly and with respect to
      which he has sole voting and investment power; 2,355,782 shares of Class A
      Common Stock and 3,829,216 shares of Class B Common Stock as co-trustee of
      a trust and with respect to which he shares voting power with Gary M.
      Lauder, as co-trustee, and investment power with Gary M. Lauder and Joel
      Ehrenkranz, as co-trustees; and 313,862 shares of Class A Common Stock as
      a director of The Lauder Foundation and with respect to which he shares
      voting and investment power. Shares owned by The Lauder Foundation are not
      subject to the Stockholders' Agreement. William P. Lauder disclaims
      beneficial ownership with respect to shares of Class A Common Stock owned
      by The Lauder Foundation and the AAF. William P. Lauder also has options
      with respect to 401,000 shares of Class A Common Stock granted to him
      pursuant to the Company's share incentive plans that are not yet
      exercisable.


                                       7



(9)   Includes shares owned beneficially or deemed to be owned beneficially by
      Gary M. Lauder as follows: 79,920 shares of Class A Common Stock directly
      and with respect to which he has sole voting and investment power; 963,454
      shares of Class A Common Stock as sole trustee of the Gary M. Lauder 2000
      Revocable Trust as to which he has sole voting and investment power;
      2,355,782 shares of Class A Common Stock and 3,829,216 shares of Class B
      Common Stock as co-trustee of a trust and with respect to which he shares
      voting power with William P. Lauder, as co-trustee, and investment power
      with William P. Lauder and Mr. Ehrenkranz, as co- trustees; and 5,234
      shares of Class A Common Stock and 22,870 shares of Class B Common Stock
      as custodian for his nieces. Mr. Lauder disclaims beneficial ownership of
      the shares held by him as custodian. Gary M. Lauder's business address is
      ICTV Inc., 14600 Winchester Boulevard, Los Gatos, California 95030.

(10)  Includes shares owned beneficially or deemed to be owned beneficially by
      Joel S. Ehrenkranz as follows: 2,355,782 shares of Class A Common Stock
      and 3,829,216 shares of Class B Common Stock as co-trustee of a trust and
      with respect to which he shares investment power with William P. Lauder
      and Gary M. Lauder, as co-trustee; and 15,384 shares of Class A Common
      Stock and 3,846,154 shares of Class B Common Stock as co-trustee of the
      LAL Trust, which is a general partner of a limited partnership, which owns
      the shares and with respect to which he shares investment power with
      Leonard A. Lauder, who is an individual general partner of the limited
      partnership and also a co-trustee of the LAL Trust, Ronald S. Lauder, who
      is an individual general partner of the limited partnership and also a
      co-trustee of the RSL Trust, Richard D. Parsons and Ira T. Wender, as
      co-trustees of the RSL Trust, and Ira T. Wender, as co-trustee of the LAL
      Trust. Mr. Ehrenkranz is also a trustee of a trust for the benefit of
      Leonard A. Lauder that owns 683,980 shares of the Company's $6.50
      Cumulative Redeemable Preferred Stock. Mr. Ehrenkranz disclaims beneficial
      ownership of all such shares except the shares he owns directly. Shares
      owned by the LAL 4002 Trust are not subject to the Stockholders'
      Agreement. Mr. Ehrenkranz's business address is 375 Park Avenue, New York,
      New York 10152.

(11)  Includes shares owned beneficially or deemed to be owned beneficially by
      Richard D. Parsons as follows: 2,221 shares of Class A Common Stock
      directly and with respect to which he has sole voting and investment
      power; 4,000,000 shares of Class A Common Stock and 16,458,484 shares of
      Class B Common Stock as trustee of trusts for the benefit of Aerin Lauder
      and Jane Lauder and with respect to which Mr. Parsons has sole voting and
      investment power; and 15,384 shares of Class A Common Stock and 3,846,154
      shares of Class B Common Stock as co-trustee of the RSL Trust, which is a
      general partner of a limited partnership, which owns the shares and with
      respect to which he shares investment power with Ronald S. Lauder, who is
      an individual general partner of the limited partnership and also a
      co-trustee of the LAL Trust, Leonard A. Lauder, who is an individual
      general partner of the limited partnership and also a co-trustee of the
      LAL Trust, Ira T. Wender, as co-trustee of the RSL Trust, and Joel S.
      Ehrenkranz and Ira T. Wender, as co-trustees of the LAL Trust. Mr. Parsons
      disclaims beneficial ownership of all such shares, other than those owned
      by him directly. All of the shares of Class A Common Stock owned by trusts
      for the benefit of Aerin Lauder and Jane Lauder represent shares owed to
      the trusts by Ronald S. Lauder to secure repayment of stock loans made to
      Mr. Lauder. Such loans, which were made to Mr. Lauder at the time of the
      Company's initial public offering, are secured by a pledge of 1,000,000
      shares of Class A Common Stock and 3,000,000 shares of Class B Common
      Stock. Options in respect of 6,673 shares of Class A Common Stock are
      exercisable and the rest become exercisable on October 31, 2002. Mr.
      Parson's business address is 75 Rockefeller Plaza, New York, New York
      10019.

(12)  Based on a Schedule 13G filed by February 14, 2002, by Wellington
      Management Company, LLP ("WMC"), 75 State Street, Boston , MA 012109. WMC,
      as investment adviser, shares with its clients dispositive power with
      respect to 7,243,400 shares of Class A Common Stock and voting power with
      respect to 6,199,700 shares of Class A Common Stock.

(13)  Based on a Schedule 13G filed February 8, 2002 by Janus Capital
      Corporation, a registered investment adviser, and Thomas H. Bailey, its
      Chairman of the Board, President and Chief Executive Officer
      (collectively, "Janus"). Janus has sole voting and dispositive power over
      the shares. The principal address of Janus is 100 Fillmore Street, Denver,
      Colorado 80206-4923.

(14)  Excludes stock options with respect to 2,969,998 shares of Class A Common
      Stock granted to Mr. Langhammer under his prior employment agreement and
      the Company's Fiscal 1999 and Fiscal 2002 Share Incentive Plans that are
      not exercisable.


                                       8



(15)  Includes 2,000 shares of Class A Common Stock to be granted to Ambassador
      Barshefsky on October 30, 2002. The options become exercisable on October
      31, 2002.

(16)  The options become exercisable on October 31, 2002. Lady de Rothschild
      defers the cash portion of her board retainer and meeting fees in the form
      of cash-payout stock units.

(17)  Of the 3,000 shares of Class A Common Stock, 2,000 are to be granted to
      Mr. Hockaday on October 30, 2002. Mr. Hockaday defers the cash portion of
      his board retainer and meeting fees in the form of cash-payout stock
      units.

(18)  Includes shares of Class A Common Stock owned beneficially by Mr. Rose as
      follows: 8,449 shares indirectly as a director of a private foundation,
      and 7,000 shares as trustee of one of his children's trusts, in each case
      with respect to which he has sole voting and investment power. Mr. Rose
      disclaims beneficial ownership of shares owned by the foundation and by
      his child's trust. In addition, Mr. Rose defers the cash portion of his
      board retainer and meeting fees in the form of cash-payout stock units.
      Options in respect of 6,673 shares of Class A Common Stock are exercisable
      and the rest become exercisable on October 31, 2002.

(19)  Excludes stock options with respect to 417,000 shares of Class A Common
      Stock granted to Mr. Bousquet-Chavanne under the Company's Fiscal 1999
      Share Incentive Plan and Fiscal 2002 Share Incentive Plan that are not yet
      exercisable.

(20)  Excludes stock options with respect to 434,332 shares of Class A Common
      Stock granted to Mr. Brestle under a previous employment agreement and the
      Company's Fiscal 1999 Share Incentive Plan and Fiscal 2002 Share Incentive
      Plan that are not yet exercisable.

(21)  See notes (2) through (5), (8), (11) and (14) through (20). Also excludes
      stock options with respect to an aggregate of 1,072,467 shares of Class A
      Common Stock granted to the executive officers whose names do not appear
      in this table or the notes thereto, which are not yet exercisable.



               [Remainder of this page intentionally left blank.]



                                       9



ADDITIONAL INFORMATION REGARDING THE BOARD OF DIRECTORS

     STOCKHOLDERS' AGREEMENT. Lauder Family Members (other than The Lauder
Foundation, Aerin Lauder, Jane Lauder, The Estee Lauder 1994 Trust, the RSL
4201 Trust, The 4202 Corporation and the Estee Lauder 2001 Charitable TRUST)
who own shares of Common Stock have agreed pursuant to the Stockholders'
Agreement to vote all shares beneficially owned by them for Leonard A. Lauder,
Ronald S. Lauder and one person, if any, designated by each as a Director of the
Company. Lauder Family Members who are parties to the Stockholders' Agreement
beneficially owned, in the aggregate, on September 12, 2002, shares of Common
Stock having approximately 86.6% of the voting power of the Company. The right
of each of Leonard A. Lauder and Ronald S. Lauder to designate a nominee exists
only when he (including his descendants) beneficially owns (other than by reason
of the Stockholders' Agreement) shares of Common Stock with at least 10% of the
total voting power of the Company. Currently, William P. Lauder is the nominee
of Leonard A. Lauder and Richard D. Parsons is the nominee of Ronald S. Lauder.
The right of each of Leonard A. Lauder and Ronald S. Lauder to be nominated will
exist so long as he (including his descendants) beneficially owns shares of
Common Stock with at least 5% of the total voting power of the Company. In the
event that Leonard A. Lauder ceases to be a member of the Board of Directors by
reason of his death or disability, then his sons, William P. Lauder and Gary M.
Lauder, will succeed to his rights to be nominated as a Director and to
designate one nominee. If either son is unable to serve by reason of his death
or disability, the other son will have the right to designate a nominee.
Similarly, Aerin Lauder and Jane Lauder, Ronald S. Lauder's daughters, will
succeed to their father's rights if he should cease to be a Director by reason
of his death or disability. If either daughter is unable to serve by reason of
her death or disability, the other daughter will have the right to designate a
nominee. In the event none of Leonard A. Lauder and his sons and Ronald S.
Lauder and his daughters are able to serve as Directors by reason of death or
disability, then the rights under the Stockholders' Agreement to be a nominee
and to designate a nominee will cease.

     BOARD COMMITTEES. The Board of Directors has established four
committees--the Audit Committee, the Compensation Committee, the Stock Plan
Subcommittee and the Nominating and Board Affairs Committee.

     The Audit Committee members are Ambassador Charlene Barshefsky, Lady Lynn
Forester de Rothschild and Irvine O. Hockaday, Jr., Chairman. The Committee,
among other things, appoints the independent auditors, reviews the independence
of such auditors, approves the scope of the annual audit activities of the
independent auditors and the Company's Internal Control Department and reviews
audit results. The Audit Committee has a written charter that was adopted by the
Board of Directors. A copy of the charter was attached to the Company's 2001
Proxy Statement.

     The Compensation Committee members are Lady Lynn Forester de Rothschild,
Richard D. Parsons, Chairman, and Marshall Rose. The Committee, among other
things, has the authority to establish and approve compensation plans and
arrangements with respect to the Company's executive officers and administers
certain employee benefit plans, including the executive annual incentive plan.
The Stock Plan Subcommittee, whose members are Lady Lynn Forester de Rothschild
and Marshall Rose, has the authority to adopt and administer the Company's share
incentive plans.

     The Nominating and Board Affairs Committee members are Lady Lynn Forester
de Rothschild, Chairman, Leonard A. Lauder and Richard D. Parsons. Faye
Wattleton was formerly Chairman of the Committee. The Committee, among other
things, recommends nominees for election as members of the Board, considers and
makes recommendations regarding Board practices and procedures and reviews the
compensation for service as a Board member.

     BOARD AND BOARD COMMITTEE MEETINGS. In fiscal 2002, the Board of Directors
met six times, the Compensation Committee met four times, the Stock Plan
Subcommittee met twice, the Audit Committee met seven times and the Nominating
and Board Affairs Committee met three times. The total combined attendance for
all Board and Committee meetings was 95.5%. In fiscal 2002, the Non-Employee
Directors met once in executive session.

     COMPENSATION OF DIRECTORS. Each Non-Employee Director receives an annual
cash retainer of $60,000 payable quarterly and a grant of ten-year options to
purchase 5,000 shares of Class A Common Stock. Committee Chairmen receive an
additional annual retainer of $15,000 each.

     An additional $25,000 is payable to each Non-Employee Director by a grant
of stock units (accompanied by dividend equivalent rights) as an annual stock
retainer in the fourth quarter of the calendar year. Each stock unit


                                       10



is convertible into shares of Class A Common Stock on or after the first
business day of the calendar year following the one in which the Director ceases
to be a member of the Board. The number of stock units to be awarded is
determined by dividing $25,000 by the average closing price of the Class A
Common Stock on the twenty trading days next preceding the date of grant. In
lieu of receiving stock units, a Director may elect to receive options in
respect of Class A Common Stock. The number of shares subject to such option
grant is determined by dividing $75,000 by the closing price per share of the
Class A Common Stock on the date of grant. Such price per share is also the
exercise price per share of the options. Options have 10-year terms (subject to
post-service limitations). In no event will stock units or stock options
representing more than 5,000 shares be granted in connection with the annual
stock retainer.

     On the date of the first annual meeting of stockholders which is more than
six months after a Non-Employee Director's initial election to the Board, the
Director receives a grant of 2,000 shares of Class A Common Stock (plus a cash
payment in an amount to cover related income taxes).

     Non-Employee Directors receive $1,500 for each board or committee meeting
attended plus reimbursement of reasonable expenses of attending such meetings.
For services rendered outside Board or committee meetings, which are in
furtherance of Board and/or committee business, Non-Employee Directors may
receive an additional fee of $1,500 per day.

     Non-Employee Directors may elect to defer receipt of all or part of their
cash-based compensation. The deferrals may take the form of stock equivalent
units (accompanied by dividend equivalent rights) to be paid out in cash or may
simply accrue interest until paid out in cash.

     Directors who are also employees of the Company receive no additional
compensation for service as Directors.

     DIRECTOR NOMINEES. The Nominating and Board Affairs Committee will consider
stockholder recommendations of nominees with proven business judgment and
experience and impeccable reputations. Proposed nominees should be able to
satisfy the independence and other requirements to serve on our Board's Audit
and/or Compensation Committees and the Stock Plan Subcommittee. Stockholders who
wish to suggest qualified candidates should send their written recommendation to
Paul E. Konney, Senior Vice President, General Counsel and Secretary, The
Estee Lauder Companies Inc., 767 Fifth Avenue, New York, New York 10153. Any
recommendation should be accompanied by detailed information regarding the
proposed nominee's experience and qualifications and the stockholder making the
recommendation. For stockholders intending to nominate an individual for
election as a Director, there are specific procedures set forth in our bylaws.
See "Stockholder Proposals and Nominations".

AUDIT COMMITTEE REPORT

     The Audit Committee of the Board of Directors, consisting solely of
"independent directors" as defined by the Board and consistent with the rules of
the New York Stock Exchange, has:

     1.   reviewed and discussed the Company's audited financial statements for
          the fiscal year ended June 30, 2002 with management and
          representatives of KPMG LLP;

     2.   discussed with KPMG the matters required to be discussed by SAS 61, as
          modified or supplemented; and

     3.   received the written disclosures and letter from KPMG required by
          Independence Standards Board Standard No. 1 and discussed KPMG's
          independence with representatives of KPMG.

     Based on the review and discussions referred to above, the Audit Committee
recommended to the Board of Directors that the audited financial statements for
the fiscal year ended June 30, 2002 be included in the Company's annual report
on Form 10-K filed with the Securities and Exchange Commission.

                                               The Audit Committee
                                               Charlene Barshefsky
                                               Lynn Forester de Rothschild
                                               Irvine O. Hockaday, Jr., Chairman


                                       11



SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

     Section 16(a) of the Securities Exchange Act of 1934 requires the Company's
officers and directors, and any persons who own more than ten percent of the
Class A Common Stock, to file forms reporting their initial beneficial ownership
of common stock and subsequent changes in that ownership with the Securities and
Exchange Commission and the New York Stock Exchange. Officers, directors and
greater-than-ten-percent beneficial owners also are required to furnish the
Company with copies of all forms they file under Section 16(a). Based solely
upon a review of the copies of the forms furnished to the Company, or a written
representation from a reporting person that no Form 5 was required, the Company
believes that during the 2002 fiscal year all Section 16(a) filing requirements
were satisfied.

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     FAMILY RELATIONSHIPS. Mrs. Estee Lauder and her late husband, Joseph
Lauder, founded the Company. Until September 1995, Mrs. Lauder was Chairman of
the Board of Directors. She is currently Founding Chairman, an honorary
position. Her son, Leonard A. Lauder, is the Chairman of the Board of Directors.
Her other son, Ronald S. Lauder, is a Senior Vice President and Director of the
Company and Chairman of Clinique Laboratories, Inc. Leonard A. Lauder's wife,
Evelyn H. Lauder, is Senior Corporate Vice President of the Company. Leonard A.
Lauder and his wife have two sons, William P. Lauder and Gary M. Lauder. William
P. Lauder is Group President and a Director of the Company. Gary M. Lauder is
not an employee of the Company. Ronald S. Lauder and his wife, Jo-Carole Lauder,
have two daughters, Aerin Lauder and Jane Lauder. Aerin Lauder is Vice
President--Global Advertising for Estee Lauder. Jane Lauder is Vice President of
Marketing for Stila Cosmetics, Inc., a subsidiary of the Company.

     As used in this Proxy Statement, the term "Lauder Family Members" includes
only the following persons: (i) Mrs. Estee Lauder and her estate, guardian,
conservator or committee; (ii) each descendant of Mrs. Lauder (a "Lauder
Descendant") and their respective estates, guardians, conservators or
committees; (iii) each "Family Controlled Entity" (as defined below); and (iv)
the trustees, in their respective capacities as such, of each "Family Controlled
Trust" (as defined below). The term "Family Controlled Entity" means (i) any
not-for-profit corporation if at least 80% of its board of directors is composed
of Mrs. Estee Lauder and/or Lauder Descendants; (ii) any other corporation
if at least 80% of the value of its outstanding equity is owned by Lauder Family
Members; (iii) any partnership if at least 80% of the value of its partnership
interests are owned by Lauder Family Members; and (iv) any limited liability or
similar company if at least 80% of the value of the company is owned by Lauder
Family Members. The term "Family Controlled Trust" includes certain trusts
existing on November 16, 1995 and trusts the primary beneficiaries of which are
Mrs. Estee Lauder, Lauder Descendants, spouses of Lauder Descendants and/or
charitable organizations, provided that if the trust is a wholly charitable
trust, at least 80% of the trustees of such trust consist of Mrs. Lauder and/or
Lauder Descendants.

     ROYALTY ARRANGEMENTS. In 1969, the Company acquired from Mrs. Estee
Lauder ownership of the trademark EsteE Lauder outside the United States in
exchange for royalty payments on sales of Estee Lauder brand products during
Mrs. Lauder's lifetime. The royalty payments also relate to sales of
Prescriptives products, which initially were sold under the Estee Lauder
brand. The royalty with respect to those sales continues to be an obligation of
the Company until Mrs. Estee Lauder's death. The royalty paid to Mrs. Lauder
for fiscal 2002 amounted to $16.5 million.

     REGISTRATION RIGHTS AGREEMENT. Leonard A. Lauder, Ronald S. Lauder, The
Estee Lauder 1994 Trust, William P. Lauder, Gary M. Lauder, Aerin Lauder,
Jane Lauder, certain Family Controlled Entities and other Family Controlled
Trusts, Morgan Guaranty Trust Company of New York ("Morgan Guaranty") and the
Company are parties to a Registration Rights Agreement (the "Registration Rights
Agreement"), pursuant to which each of Leonard A. Lauder, Ronald S. Lauder and
Morgan Guaranty have three demand registration rights and The Estee Lauder
1994 Trust has six demand registration rights in respect of shares of Class A
Common Stock (including Class A Common Stock issued upon conversion of Class B
Common Stock) held by them. Three of the demand rights granted to The Estee
Lauder 1994 Trust may be used only by a pledgee of The Estee Lauder 1994
Trust's shares of Common Stock. In addition, the Registration Rights Agreement
provides registration rights relating to the Company's $6.50 Cumulative
Redeemable Preferred Stock (the "EL Preferred Stock"). Subject to certain
limitations set forth in the agreement, The Estee Lauder 1994 Trust has six
demand registrations rights, three of which may only be exercised by a pledgee
of its EL Preferred Stock, and a trust for


                                       12



the benefit of Leonard A. Lauder has one demand registration right in respect of
its shares of EL Preferred Stock. All the parties to the Registration Rights
Agreement (other than the Company) also have an unlimited number of piggyback
registration rights in respect of their shares. The rights of Morgan Guaranty
and any other pledgee of The Estee Lauder 1994 Trust under the Registration
Rights Agreement will be exercisable only in the event of a default under
certain loan arrangements. Leonard A. Lauder and Ronald S. Lauder may assign
their demand registration rights to Lauder Family Members. The Company is not
required to effect more than one registration of Class A Common Stock in any
consecutive twelve-month period. The piggyback registration rights allow the
holders to include their shares of Class A Common Stock in any registration
statement filed by the Company, subject to certain limitations.

     The Company is required to pay all expenses (other than underwriting
discounts and commissions of the selling stockholders, taxes payable by the
selling stockholders and the fees and expenses of the selling stockholders'
counsel) in connection with any demand registrations, as well as any
registration pursuant to the exercise of piggyback rights. The Company has
agreed to indemnify the selling stockholders against certain liabilities,
including liabilities arising under the Securities Act of 1933.

     STOCKHOLDERS' AGREEMENT. All Lauder Family Members (other than The Lauder
Foundation, Aerin Lauder, Jane Lauder, the Estee Lauder 1994 Trust, the RSL
4201 Trust, The 4202 Corporation and the Estee Lauder 2001 Charitable Trust)
that beneficially own shares of Common Stock are parties to a stockholders'
agreement with the Company (the "Stockholders' Agreement"). The stockholders who
are parties to the Stockholders' Agreement beneficially owned, in the aggregate,
shares of Common Stock having approximately 86.6% of the voting power of the
Company on September 12, 2002. Such stockholders have agreed to vote in favor of
the election of Leonard A. Lauder and Ronald S. Lauder and one designee of each
as Directors. See "Additional Information Regarding the Board of
Directors--Stockholders' Agreement." The Stockholders' Agreement also contains
certain limitations on the transfer of shares of Class A Common Stock and Class
B Common Stock. In addition, each stockholder who is a party to the
Stockholders' Agreement (the "Offering Stockholder") has granted to each other
party (the "Offeree") a right of first offer to purchase shares of Class A
Common Stock the Offering Stockholder intends to sell to a person (or group of
persons) who is not a Lauder Family Member, except in certain circumstances,
such as sales in a widely distributed underwritten public offering or sales made
in compliance with Rule 144 under the Securities Act of 1933. Each Offeree has
the opportunity to purchase the Offeree's pro rata portion of the shares to be
offered by the Offering Stockholder, as well as additional shares not purchased
by other Offerees. Any shares not purchased pursuant to the right of first offer
may be sold at or above 95% of the price offered to the Offerees. The agreement
also includes provisions for bona fide pledges of shares of Common Stock and
procedures related to such pledges. The Stockholders' Agreement will terminate
upon the occurrence of certain specified events, including the transfer of
shares of Common Stock by a party to the Stockholders' Agreement that causes all
parties thereto immediately after such transaction to own beneficially in the
aggregate shares having less than 10% of the total voting power of the Company.

     OTHER ARRANGEMENTS. The Company has subleased certain of its office space
in New York to an affiliate of Ronald S. Lauder. For fiscal 2002, the rent paid
or accrued was approximately $580,000, which equals the Company's lease payments
for that space. The Company also has agreed to provide such affiliate with
certain services, such as phone systems, payroll service and office and
administrative services, which are reimbursed at a rate approximating the
Company's incremental cost thereof. For fiscal 2002, the affiliate paid
approximately $13.9 million pursuant to such agreement. Such amounts included a
balance of $1,616,000 at June 30, 2002, which has since been paid to the
Company. The Company has similar arrangements with an affiliate of Leonard A.
Lauder and his family. For fiscal 2002, that affiliate and/or family members
paid the Company about $1,757,000 for office space and certain services, such as
phone systems, payroll service and office and administrative services. At June
30, 2002, the affiliate and family members had made prepayments substantially in
excess of the amounts due to the Company for expenses. The payments by the
affiliates and family members approximated the Company's incremental cost of
such space and services.

     Certain members of the Lauder family (and entities affiliated with one or
more of them) own numerous works of art that are displayed at the Company's
offices. The Company pays no fee to the owners for displaying such works. The
owners of the works pay for their maintenance. In fiscal 2002, the Company paid
premiums of about $7,000 for insurance relating to such works.


                                       13



     The Company, as is common for major global consumer products companies,
regularly advertises in various media, including magazines, television, radio
and the Internet. Some of these advertisements may appear from time to time in
magazines, cable networks and websites owned by or associated with AOL Time
Warner Inc., of which Richard D. Parsons, a Director of the Company, is Chief
Executive Officer. In many cases, advertisements are placed indirectly through
advertising agencies. In fiscal 2002, the Company estimates that the aggregate
cost of advertisements appearing in or on such magazines and other media was
about $7 million, an amount which is neither material to the Company nor to AOL
Time Warner Inc.

     Ambassador Barshefsky, one of our Directors, is Senior International
Partner in the law firm of Wilmer, Cutler & Pickering. In fiscal 2002, the firm
provided legal services to the Company. Fees for such services were $16,500, an
amount which is neither material to the Company nor to Wilmer, Cutler &
Pickering. The fees accounted for less than 5% of the law firm's gross revenues.
Wilmer, Cutler & Pickering has provided services to the Company in fiscal 2003.
Ambassador Barshefsky does not share in the revenue earned by Wilmer, Cutler &
Pickering from its representation of the Company.

     In connection with his employment agreement when he joined the Company last
fiscal year, the Company loaned Philip Shearer, Group President, International,
$1.5 million. Such loan shall be forgiven in its entirety as to principal if he
remains with the Company through July 1, 2006. Interest on the loan and the
associated income tax liability are imputed as income to Mr. Shearer. During the
fiscal year, Andrew Cavanaugh, Senior Vice President - Global Human Resources,
received an advance on his compensation of $80,000 after tax. Such amount was
repaid in full in September 2002. An advance to Mr. Langhammer, and loans to
Patrick Bousquet-Chavanne, are described below under "Executive Compensation."



                  [Remainder of page intentionally left blank.]




                                       14



EXECUTIVE COMPENSATION

     The following table sets forth a summary of all compensation awarded or
paid to or earned by the chief executive officer and the four other most highly
compensated executive officers of the Company in the last fiscal year for
services rendered in all capacities to the Company (including its subsidiaries)
for the fiscal years ended June 30, 2002, 2001 and 2000.

                           SUMMARY COMPENSATION TABLE



                                                                                LONG-TERM
                                             ANNUAL COMPENSATION           COMPENSATION AWARDS
                                     ----------------------------------- -------------------------
                                                                OTHER
                                                               ANNUAL     RESTRICTED    SECURITIES
                              FISCAL                           COMPEN-      STOCK       UNDERLYING     ALL OTHER
NAME AND PRINCIPAL POSITION    YEAR  SALARY ($)   BONUS ($)   SATION ($)   AWARDS ($)   OPTIONS (#) COMPENSATION($)
---------------------------   ------ ----------   ---------   ---------- ------------   ----------  ---------------
                                                                                
LEONARD A. LAUDER,             2002   1,800,000     900,000       (b)          --              --      412,140(c)
Chairman of the Board (a)      2001   1,800,000   1,676,000       (b)          --              --      475,790
                               2000   1,920,000   4,880,000       (b)          --       1,000,000      673,139

FRED H. LANGHAMMER,            2002   2,000,000   1,500,000       (b)    2,000,000(d)     500,000    3,483,530(e)
President and                  2001   2,000,000   2,793,000       (b)    2,000,000(d)     500,000    1,817,615
Chief Executive Officer (a)    2000   1,900,000   2,400,000       (b)    1,500,000(d)   1,400,000      348,144

PATRICK BOUSQUET-CHAVANNE,     2002   1,000,000     650,000   834,300(g)       --         100,000      227,340(h)
Group President (f)            2001   1,000,000   1,072,000   466,000(g)       --         100,000       17,342
                               2000     950,000     700,000   440,000(g)       --         100,000        8,963

DANIEL J. BRESTLE,             2002   1,000,000     650,000       (b)          --         100,000       20,000(h)
Group President (h)            2001   1,000,000     850,000       (b)          --         100,000       20,377
                               2000   1,000,000     900,000       (b)          --         100,000       20,555

WILLIAM P. LAUDER,             2002   1,000,000     650,000       (b)          --         100,000        4,950(h)
Group President (h)            2001     950,000     850,000       (b)          --         100,000        4,950
                               2000     950,000     808,000       (b)          --         100,000        5,250

----------

(a)  Prior to January 1, 2000, Mr. Lauder was Chairman of the Board and Chief
     Executive Officer and Mr. Langhammer was President and Chief Operating
     Officer.

(b)  Represents cash for perquisites and other personal benefits, which did not
     exceed $50,000 for such executive officer in the fiscal year.

(c)  Amounts reported under "All Other Compensation" for fiscal 2002 include the
     estimated dollar value of the benefit to Mr. Lauder of Company-paid
     premiums in the amount of $407,640 on split-dollar life insurance. A trust
     established by Mr. Lauder pays the term-life portion of the policy. The
     Company will recover all premiums paid by it at the time death benefits are
     paid, and may recover such amounts earlier under certain circumstances. The
     maximum potential value is calculated as if the fiscal year premiums were
     advanced to Mr. Lauder without interest until the time the Company expects
     to recover the premiums (i.e. upon his death). The amount reported for Mr.
     Lauder in fiscal 2002 also includes $4,500 of matching contributions made
     pursuant to the Company's qualified defined contribution plan.

(d)  Reflects the dollar value (without consideration of the restrictions) of
     restricted stock units granted to Mr. Langhammer pursuant to his employment
     agreement. Additional stock units are credited to Mr. Langhammer in
     connection with dividends, which are payable in additional units. At the
     end of fiscal 2002, Mr. Langhammer held 246,966 restricted stock units.
     Based on the closing price of the Company's Class A Common Stock at the end
     of fiscal 2002, the value of such units (without consideration of the
     restrictions) was $8,693,000. The stock units are payable in shares of
     Class A Common Stock within 90 days after Mr. Langhammer's termination of
     employment. Pursuant to his employment agreement and the Fiscal 2002 Share
     Incentive Plan, he received an additional grant of 54,752 restricted stock
     units on July 1, 2002 and an additional grant of 336 restricted stock units
     pursuant to dividend equivalent rights on July 2, 2002.


                                       15



(e)  Amounts reported in fiscal 2002 include (i) $4,810 of matching
     contributions made pursuant to the Company's qualified defined contribution
     plan and (ii) the estimated dollar value of the Company-paid premiums for
     split-dollar life insurance calculated on the same basis as disclosed in
     note (c) above but assuming a recovery by the Company of certain premiums
     in calendar 2013. One of the split-dollar insurance policies permits
     borrowings by the owner (a trust of which Mr. Langhammer is the grantor)
     commencing in July 2007.

(f)  Mr. Bousquet-Chavanne became Group President responsible for Estee Lauder,
     MAC and designer fragrance branDS in July 2001. In fiscal 2001 and 2000, he
     was president of Estee Lauder International, Inc.

(g)  Represents (i) $440,000 related to forgiveness of a portion of a loan made
     to him pursuant to his prior employment agreement for fiscal 2000, (ii)
     $466,000 relating to the forgiveness of a remaining portion of the loan
     made to him pursuant to his prior employment agreement for fiscal 2001, and
     (iii) $834,300 relating to the forgiveness of the remaining portion of the
     loan made to him pursuant to his prior employment agreement for fiscal
     2002. See also note (b) regarding cash for perquisites.

(h)  Amounts reported in fiscal 2002 include: (i) the estimated dollar value of
     the benefit to the named executive officer of Company-paid premiums for
     split-dollar life insurance (calculated on the same basis as disclosed in
     note (c) above) as follows: Mr. Bousquet-Chavanne, $12,810, and Mr.
     Brestle, $14,900; (ii) matching contributions made on behalf of named
     executive officer pursuant to the Company's qualified defined contribution
     plan as follows: Mr. Bousquet-Chavanne, $4,420, Mr. Brestle, $5,100 and Mr.
     W. Lauder, $4,950; and (iii) $210,120 for Mr. Bousquet-Chavanne
     representing imputed interest and the associated income tax liability
     related to the loan to him described below under "Employment Agreements".

(i)  Prior to July 2001, Mr. Brestle was President of Estee Lauder (USA &
     Canada) and Mr. W. Lauder was President of Clinique Laboratories, Inc. As
     of July 1, 2001, Mr. Brestle and Mr. W. Lauder are Group Presidents
     responsible for various brands and business operating units.

                          OPTION GRANTS IN FISCAL 2002



                                                                INDIVIDUAL GRANTS
                                    ---------------------------------------------------------------------
                                     NUMBER OF     % OF TOTAL
                                    SECURITIES       OPTIONS
                                    UNDERLYING     GRANTED TO     EXERCISE                   GRANT DATE
                                      OPTIONS     EMPLOYEES IN      PRICE     EXPIRATION   PRESENT VALUES
                                      (#)(1)       FISCAL YEAR     ($/SH)        DATE          ($)(2)
                                    ----------    ------------    --------    ----------   --------------
                                                                              
Leonard A. Lauder .................         0          0.0%          N.A.         N.A.            N.A.
Fred H. Langhammer ................   500,000         23.4%        $40.50       7/26/11      8,360,000
Patrick Bousquet-Chavanne .........   100,000          4.7%        $40.50       7/26/11      1,672,000
Daniel J. Brestle .................   100,000          4.7%        $40.50       7/26/11      1,672,000
William P. Lauder .................   100,000          4.7%        $40.50       7/26/11      1,672,000


----------
(1)  The options granted in fiscal 2002 to the named executive officers have a
     term of 10 years and were granted pursuant to the Fiscal 1999 Share
     Incentive Plan.

(2)  In accordance with Securities and Exchange Commission rules, the
     Black-Scholes option pricing model was chosen to estimate the Grant Date
     Present Value of the options set forth in this table. The Company's use of
     this model should not be construed as an endorsement of its accuracy for
     valuing options. All stock option models require a prediction about the
     future movement of the stock price. The following assumptions were made for
     purposes of calculating Grant Date Present Value: expected average time of
     exercise of seven years, volatility of 31%, dividend yield of 0.5% and
     average risk-free rate of return of 6.0%. The real value of the options in
     this table depends upon the actual performance of the Company's stock
     during the applicable period and upon the date when they are exercised.



                                       16



   AGGREGATED OPTION EXERCISES IN FISCAL 2002 AND 2002 FISCAL YEAR-END OPTIONS



                                                          NUMBER OF SECURITIES         VALUE OF UNEXERCISED
                                                         UNDERLYING UNEXERCISED      IN-THE-MONEY OPTIONS AT
                                SHARES        VALUE   OPTIONS AT FISCAL YEAR-END(#)    FISCAL YEAR-END($)(1)
                              ACQUIRED ON   REALIZED  ----------------------------- ---------------------------
                              EXERCISE(#)      ($)     EXERCISABLE  UNEXERCISABLE   EXERCISABLE   UNEXERCISABLE
                              -----------   --------  ------------  -------------   -----------   -------------
                                                                                  
Leonard A. Lauder ............    --           --      3,200,002      1,999,998     47,550,431      3,720,819
Fred H. Langhammer ...........    --           --      1,630,002      2,469,998     19,464,188      1,488,319
Patrick Bousquet-Chavanne ....    --           --        133,000        317,000        804,375        402,188
Daniel J. Brestle ............    --           --        232,334        334,332      1,711,976        396,557
William P. Lauder ............    --           --        229,000        301,000      2,178,388         48,238


----------
(1)  The closing price per share on June 28, 2002, the last trading day in
     fiscal 2002, was $35.20.

PENSION PLANS

     The Company provides retirement benefits to its employees in the United
States through a defined benefit plan, which is intended to be qualified under
Section 401 of the Internal Revenue Code, and a related non-qualified
restoration plan. In general, for employees who were at least 50 years old and
had five years of qualifying Company employment on January 1, 1993 or who had
ten years of qualifying Company employment as of that date, retirement benefits
pursuant to the plans are calculated as a multiple of years of qualifying
Company employment, times final qualifying average compensation, times a
percentage (currently 1.5%), offset by certain amounts calculated with reference
to Social Security entitlements. For other employees, retirement benefits under
the plans are the aggregate amount of annual credits (calculated with reference
to total annual compensation, with certain items excluded) plus interest credits
thereon. The benefits payable to Leonard A. Lauder and Fred H. Langhammer are
calculated with reference to supplemental undertakings.

     Leonard A. Lauder has 44 years of qualifying Company employment and is
retirement eligible. If he were to retire currently, his annual retirement
benefits would be approximately $962,400. He (or his wife, estate or designee)
also would be paid approximately $1.8 million per year, pursuant to an
arrangement in his current and former employment agreements. Payments under such
arrangement will commence upon the earliest to occur of his retirement, his
death or his 70th birthday and will continue for ten years thereafter.

     Mr. Langhammer currently has 27 years of qualifying Company employment. If
he retired at normal retirement age with 34 years of qualifying Company
employment, his projected annual retirement benefit would be approximately $2.6
million payable during his lifetime.

     Mr. Bousquet-Chavanne currently has 11 years of qualifying Company
employment. If he retired at normal retirement age with 32 years of qualifying
Company employment, his projected annual retirement benefit would be
approximately $429,600 payable during his lifetime.

     Mr. Brestle currently has 24 years of qualifying Company employment. If he
retired at normal retirement age with 32 years of qualifying Company employment,
his projected annual retirement benefit would be approximately $472,000 payable
during his lifetime.

     William P. Lauder currently has 16 years of qualifying Company employment.
If he retired at normal retirement age with 39 years of qualifying Company
employment, his projected annual retirement benefit would be approximately
$444,200 payable during his lifetime.

EMPLOYMENT AGREEMENTS

     LEONARD A. LAUDER. Mr. Lauder's current employment agreement (the "2000
Agreement") provides for his employment as Chairman of the Board of the Company
until such time as he resigns, retires or is terminated. The agreement provides
for a base salary of $1.8 million per year, which Mr. Lauder agreed would be
reduced to $1.71 million in fiscal 2003. Mr. Lauder is entitled to participate
in standard benefit plans, such as the Company's pension and medical plans, and
has a supplemental pension arrangement discussed above. Mr. Lauder's aggregate
annual bonus opportunities for fiscal 2003 under the Executive Annual Incentive
Plan amount to $1.8 million. Mr. Lauder may elect to defer a certain portion of
his cash compensation. Mr. Lauder is entitled to participate in the Fiscal 1999
Share Incentive Plan and Fiscal 2002 Share Incentive Plan, but no grants have
been made to him


                                       17



under either plan to date. The Company may terminate Mr. Lauder's employment at
any time if he becomes "permanently disabled", in which event Mr. Lauder will be
entitled to (i) receive his base salary for a period of two years after
termination, (ii) receive bonus compensation at an annual rate equal to the
average of the actual bonuses paid to him prior to such termination under the
2000 Agreement or, if no bonuses have been paid, his base salary (the "Leonard
Lauder Bonus Compensation") and (iii) participate in the Company's benefit plans
for two years. In the event of Mr. Lauder's death during the term of his
employment, for a period of one year from the date of Mr. Lauder's death, his
beneficiary or legal representative will be entitled to receive Mr. Lauder's
base salary and the Leonard Lauder Bonus Compensation. Mr. Lauder may terminate
his employment at any time upon six months' written notice to the Company, in
which event Mr. Lauder will be entitled to receive his base salary and the
Leonard Lauder Bonus Compensation for the six-month period following
termination. In addition, his beneficiary and beneficiaries of trusts of which
Mr. Lauder is grantor will be entitled to receive the benefits of certain
company-sponsored insurance including supplemental split-dollar arrangements.
The Company may terminate Mr. Lauder's employment for any reason upon 60 days'
written notice. In the event of termination by the Company (other than for
cause) or a termination by Mr. Lauder for good reason after a change of control,
(a) Mr. Lauder, for a period of three years from the date of termination, will
be entitled to (i) receive his base salary in effect at the time of termination,
(ii) receive the Leonard Lauder Bonus Compensation and (iii) participate in the
Company's benefit plans and (b) in the case of termination by the Company (other
than for cause), Mr. Lauder will not be subject to a non-competition covenant
contained in the 2000 Agreement. If Mr. Lauder receives any severance payments,
then he is entitled to be reimbursed for any excise taxes that may be imposed on
them. Upon termination for any reason, options previously granted to Mr. Lauder
will remain exercisable for the remainder of their respective terms, subject to
certain non-competition and good conduct provisions.

     FRED H. LANGHAMMER. Mr. Langhammer's employment agreement provides for his
employment as President and Chief Executive Officer of the Company through June
30, 2005, unless earlier terminated. The agreement provides for an annual base
salary of $2.0 million, which Mr. Langhammer has agreed will be $1.9 million for
fiscal 2003. Mr. Langhammer is entitled to participate in standard benefit
plans, such as the Company's pension and medical plans. Mr. Langhammer is
entitled to additional pension payments under a supplemental undertaking by the
Company. See "Pension Plans" above. His employment agreement provides that his
annual bonus opportunities under the Executive Annual Incentive Plan will not
exceed $3.0 million in fiscal 2003 and 150% of his base salary in subsequent
contract years. Mr. Langhammer may elect to defer certain of his cash
compensation and has deferred receipt of salary that would have otherwise been
non-deductible to the Company. In January 2002, the Company advanced Mr.
Langhammer $1.5 million after taxes. Such amount was repaid in full by him in
September 2002. He was granted options with respect to 1.0 million shares of
Class A Common Stock on January 1, 2000 with an exercise price of $50.4375 per
share. His agreement provides for additional annual option grants in respect of
500,000 shares. The grant made for fiscal 2001 has an exercise price of $43.6875
per share, the grant made for fiscal 2002 has an exercise price of $40.50 per
share and the grant for fiscal 2003 has an exercise price of $32.15. In
addition, Mr. Langhammer's agreement provides for the grant to him of $2.0
million worth of restricted stock units each year. On July 1, 2002, Mr.
Langhammer received stock units with respect to 54,752 shares, accompanied by
dividend equivalents which are payable in additional stock units. Stock units
awarded in any fiscal year may be forfeited under certain circumstances if Mr.
Langhammer is terminated during such year. The stock units will be paid in
shares of Class A Common Stock at a time to be determined by the Company, but in
no event later than ninety days after the termination of Mr. Langhammer's
employment. Including grants that remain outstanding from his prior agreement,
Mr. Langhammer currently holds restricted stock units in respect of 302,054
shares of Class A Common Stock. The Company may terminate Mr. Langhammer's
employment at any time if he becomes "permanently disabled", in which event Mr.
Langhammer will be entitled to (i) receive his base salary in effect at the time
of termination (the "Langhammer Base Salary") for a period of one year after
termination, (ii) receive his pro rata bonus through the date of termination and
(iii) participate in the Company's benefit plans through the date of
termination. In the event of Mr. Langhammer's death during the term of his
employment, the beneficiaries of certain trusts of which Mr. Langhammer is
grantor will be entitled to receive the benefits of certain Company-sponsored
insurance, including supplemental split-dollar arrangements. The Company may
terminate Mr. Langhammer's employment for any reason upon 60 days' written
notice. In the event of (X) the Company's termination of the agreement (other
than for cause) or (Y) Mr. Langhammer's termination of the agreement as a result
of the Company's material breach thereof, which would include a material
reduction in Mr. Langhammer's duties or responsibilities, or (Z) Mr.
Langhammer's termination of his employment for good reason after a change of
control of the Company, (a) Mr. Langhammer, for a period of


                                       18



three years from the date of termination (or until June 30, 2006), will be
entitled to (i) receive the Langhammer Base Salary, (ii) receive his average
bonus paid during the term of the agreement and (iii) participate in the
Company's benefit plans and (b) Mr. Langhammer will not be subject to the
covenant not to compete contained in such agreement. Mr. Langhammer may
terminate his employment for any other reason at any time upon six months'
written notice to the Company, in which event the Company shall have no further
obligations after termination. If Mr. Langhammer receives any severance
payments, then he is entitled to be reimbursed for any excise taxes that may be
imposed on them. Upon termination for any reason, options granted to Mr.
Langhammer will remain exercisable for the remainder of their respective terms,
subject to certain non-competition and good conduct provisions.

     PATRICK BOUSQUET-CHAVANNE. Mr. Bousquet-Chavanne's current employment
agreement provides for his employment as Group President through June 30, 2004,
unless earlier terminated. The agreement provides for an annual base salary of
$1 million, which Mr. Bousquet-Chavanne has agreed will be $950,000 in fiscal
2003. Mr. Bousquet-Chavanne is entitled to participate in standard benefit
plans, such as the Company's pension and medical plans. The Compensation
Committee has granted to Mr. Bousquet-Chavanne bonus opportunities equal to $1.3
million for fiscal 2003 and $1.5 million for fiscal 2004. Mr. Bousquet-Chavanne
may elect to defer certain of his cash compensation. Mr. Bousquet-Chavanne has
been granted options with respect to 100,000 shares of Class A Common Stock with
an exercise price of $40.50 per share and 100,000 shares of Class A Common Stock
with an exercise price of $32.15 per share so far during the term of the
agreement and the agreement contemplates an additional stock option grant of
100,000 shares of Class A Common Stock in fiscal 2004. The Company may terminate
Mr. Bousquet-Chavanne's employment at any time if he becomes "permanently
disabled", in which event Mr. Bousquet-Chavanne will be entitled to (i) receive
for a period of one year from the date of termination his base salary in effect
at the time of termination, (ii) receive unpaid bonus compensation otherwise
payable for the fiscal year in which such disability occurred pro-rated to the
date of termination, and (iii) participate in the Company's benefit plans for
such one-year period. In the event of Mr. Bousquet-Chavanne's death during the
term of his employment, his beneficiary or legal representative will be entitled
to receive (i) for a period of one year Mr. Bousquet-Chavanne's base salary in
effect at the time of death and (ii) bonus compensation otherwise payable in
respect of the fiscal year prior to that in which he dies. His beneficiaries
will receive the benefits of certain Company-sponsored insurance. The Company
may terminate his employment agreement for any reason upon 60 days' written
notice. In the event of the Company's termination of the agreement (other than
for cause), Mr. Bousquet-Chavanne will be entitled to (i) receive for the
Post-Termination Period (as defined below), his base salary in effect at the
time of termination, (ii) receive bonus compensation equal to 50% of the average
of incentive compensation bonuses previously paid or payable to him during the
contract term and (iii) participate in the Company's benefit plans during the
Post-Termination Period. "Post-Termination Period" means the longest from the
date of termination of (a) one year, (b) the period until June 30, 2005, and (c)
the period consistent with the Company's policy (which in no event will be more
than two years). If the Company does not renew the term of his employment, Mr.
Bousquet-Chavanne will be entitled to receive during the Post-Termination Period
his base salary and other benefits consistent with Company policy. In addition
to his employment agreement, in 2001, the Company made a loan in the amount of
$2 million to Mr. Bousquet-Chavanne. Interest on the loan and the associated
income tax liability are imputed as income to Mr. Bousquet-Chavanne. A separate
agreement provides that the loan shall be forgiven in its entirety as to
principal if he remains with the Company through July 1, 2005 and shall be
forgiven in its entirety with a gross-up for taxes if he remains with the
Company through July 1, 2006.

     DANIEL J. BRESTLE. Mr. Brestle's current employment agreement provides for
his employment as Group President through June 30, 2004, unless earlier
terminated. The agreement provides for an annual base salary of $1 million,
which Mr. Brestle has agreed shall be $950,000 in fiscal 2003. Mr. Brestle is
entitled to participate in standard benefit plans, such as the Company's pension
and medical plans. The Compensation Committee has granted to Mr. Brestle bonus
opportunities equal to $1.3 million for fiscal 2003 and $1.5 million for fiscal
2004. Mr. Brestle may elect to defer certain of his cash compensation. Mr.
Brestle has been granted options with respect to 100,000 shares of Class A
Common Stock with an exercise price of $40.50 per share and 100,000 shares of
Class A Common Stock with an exercise price of $32.15 per share so far during
the term of this agreement and the agreement contemplates an additional stock
option grant of 100,000 shares of Class A Common Stock in fiscal 2004. The
Company may terminate Mr. Brestle's employment at any time if he becomes
"permanently disabled", in which event Mr. Brestle will be entitled to (i)
receive for a period of one year from the date of termination his base salary in
effect at the time of termination, (ii) receive unpaid bonus


                                       19



compensation otherwise payable for the fiscal year in which such disability
occurred pro-rated to the date of termination, and (iii) participate in the
Company's benefit plans for such one-year period. In the event of Mr. Brestle's
death during the term of his employment, his beneficiary or legal representative
will be entitled to receive (i) for a period of one year Mr. Brestle's base
salary in effect at the time of death and (ii) bonus compensation otherwise
payable in respect of the fiscal year prior to that in which he dies. In
addition, his beneficiaries will be entitled to receive the benefits of certain
Company-sponsored insurance, including supplemental split-dollar arrangements.
The Company may terminate his employment agreement for any reason upon 60 days'
written notice. In the event of the Company's termination of the agreement
(other than for cause), Mr. Brestle will be entitled to (i) receive for the
Post-Termination Period his base salary in effect at the time of termination,
(ii) receive bonus compensation equal to 50% of the average of incentive
compensation bonuses previously paid or payable to him during the contract term
and (iii) participate in the Company's benefit plans during the Post-Termination
Period. If the Company does not renew the term of his employment, Mr. Brestle
will be entitled to receive during the Post-Termination Period his base salary
and certain other benefits consistent with the Company's policy. Upon
termination for any reason, options previously granted to Mr. Brestle will
remain exercisable for the remainder of their respective terms, subject to
certain non-competition and good conduct provisions.

     WILLIAM P. LAUDER. Mr. Lauder's current employment agreement provides for
his employment as Group President through June 30, 2004, unless earlier
terminated. The agreement provides for a base salary of $1 million, which Mr.
Lauder has agreed shall be $950,000 in fiscal 2003. Mr. Lauder is entitled to
participate in standard benefit plans, such as the Company's pension and medical
plans. The Compensation Committee has granted to Mr. Lauder bonus opportunities
equal to $1.3 million for fiscal 2003 and $1.5 million for fiscal 2004. Mr.
Lauder may elect to defer certain of his cash compensation. Mr. Lauder has been
granted options with respect to 100,000 shares of Class A Common Stock with an
exercise price of $40.50 per share and 100,000 shares of Class A Common Stock
with an exercise price of $32.15 per share so far during the term of this
agreement and the agreement contemplates an additional stock option grant of
100,000 shares of Class A Common Stock in fiscal 2004. The Company may terminate
Mr. Lauder's employment at any time if he becomes "permanently disabled", in
which event Mr. Lauder will be entitled to (i) receive for a period of one year
from the date of termination his base salary in effect at the time of
termination, (ii) receive unpaid bonus compensation otherwise payable for the
fiscal year in which such disability occurred pro-rated to the date of
termination, and (iii) participate in the Company's benefit plans for such
one-year period. In the event of Mr. Lauder's death during the term of his
employment, his beneficiary or legal representative will be entitled to receive
(i) for a period of one year Mr. Lauder's base salary in effect at the time of
death and (ii) bonus compensation otherwise payable in respect of the fiscal
year prior to that in which he dies. The Company may terminate his employment
agreement for any reason upon 60 days' written notice. In the event of the
Company's termination of the agreement (other than for cause), Mr. Lauder will
be entitled to (i) receive for the Post-Termination Period his base salary in
effect at the time of termination, (ii) receive bonus compensation equal to 50%
of the average of incentive compensation bonuses previously paid or payable to
him during the contract term and (iii) participate in the Company's benefit
plans during the Post-Termination Period. If the Company does not renew the term
of his employment, Mr. Lauder will be entitled to receive during the
Post-Termination Period his base salary and certain other benefits consistent
with Company policy.

     Each agreement described above provides that the Company may require the
executive to defer certain amounts to be received by him to the extent such
amounts may not be deductible by reason of Section 162(m) of the Internal
Revenue Code. Each employment agreement also contains certain confidentiality
and non-competition provisions.

COMPENSATION COMMITTEE AND STOCK PLAN SUBCOMMITTEE REPORT

     The Company's executive compensation program is designed to attract and
retain high quality senior executives, and to motivate them to achieve both
short-term and long-term Company, divisional and individual goals. The program
currently in place is essentially a continuation of the program existing before
the Company's initial public offering with the addition of stock-based elements.
The Board of Directors formalized the program in fiscal 1996 after review by two
compensation consultants. For fiscal 2002, compensation was paid primarily
pursuant to employment agreements, the share incentive plans (which provide for
stock-based compensation) and the Executive Annual Incentive Plan (for cash
bonuses).


                                       20



     The Compensation Committee, consisting solely of outside directors,
oversees and approves compensation arrangements for the executive officers of
the Company (including the opportunities and bonuses paid under the Executive
Annual Incentive Plan). The Stock Plan Subcommittee administers the Company's
share incentive plans.

Salary and Bonuses

     The Committee believes that Company tenure and the level of responsibility
undertaken by individual executives should be appropriately reflected in the
establishment of base salary amounts. For fiscal 2003 the Committee has
additionally considered projected business conditions, and the need to control
overall expenses. Accordingly for fiscal 2003, most executive officer salaries
were reduced 5% from fiscal 2002 levels.

     The Committee believes that the performance-based bonus structure provided
under the Company's Executive Annual Incentive Plan is of key importance.
Accordingly, for executive officers in charge of sales divisions (i.e. the Group
Presidents), a material portion of total bonus eligibility is tied to
year-to-year improvement in financial and operational indicators measured at the
divisional level. For executive officers in charge of corporate departments,
bonuses are based in large part on improvements in the Company's net earnings
and net sales. For fiscal 2002, the Committee set performance targets based on
business conditions and assumptions existing before the events of September 11,
2001. The Committee noted the impact those and other events had on the Company's
travel retail business and consumer sentiment generally. The Committee further
noted that the Company increased net sales as compared to fiscal 2001 and
remained profitable despite the unanticipated business conditions. Accordingly,
the Committee authorized the payment of certain bonuses in excess of those that
would have been payable under application of the objective formulae of the
Executive Annual Incentive Plan. For fiscal 2003, the Committee has maintained
aggregate bonus opportunities for most individual executive officers at fiscal
2002 levels.

Stock-Based Compensation

     In fiscal 2002, the Stock Plan Subcommittee granted stock options to the
executive officers under the Fiscal 1999 Share Incentive Plan. The size of each
award reflected the recipient's position and anticipated level of future
contribution. In certain cases, grants also were made to reward past
performance.

Compensation of the Chief Executive Officer

     Mr. Langhammer's salary reflects his long service with the Company, the
exceptional results he has achieved and his stature in the industry. His bonus
for fiscal 2002 was based on the Company's results as compared to a plan set
before September 11, 2001 and was adjusted for the conditions noted above. The
option grant and stock unit grant in fiscal 2002 were made to Mr. Langhammer in
accordance with his employment agreement. The grants also reflect the principles
described above for grants to other executive officers.

Limitations on Deductibility

     The Committee is aware of the limitations on deductibility for income tax
purposes of certain compensation paid to its most highly compensated executive
officers and considers the deduction limitation in determining compensation.
While the Company's compensation program as it applied to such persons in fiscal
2002 was designed to take advantage of the "performance-based" exception to the
deduction limitation, certain non-deductible payments were authorized. Each
employment agreement with the named executive officers provides that amounts
payable pursuant thereto may be deferred to the extent such amounts would not be
deductible. For fiscal 2002, non-deductible salary amounts were deferred, but
non-deductible bonus payments were not deferred.

                    The Compensation Committee      The Stock Plan Subcommittee


                    Lynn Forester de Rothschild     Lynn Forester de Rothschild
                    Richard D. Parsons, Chairman    Marshall Rose
                    Marshall Rose



                                       21



PERFORMANCE GRAPH

     The following graph compares the cumulative total stockholder return (stock
price appreciation plus dividends) on the Company's Class A Common Stock with
the cumulative total return of the S&P 500 Index and a market weighted index of
publicly traded peers. The returns are calculated by assuming an investment of
$100 in the Class A Common Stock and in each index on June 30, 1997. The
publicly traded companies included in the peer group are: Avon Products, Inc.,
Groupe Clarins S.A., L'Oreal S.A., LVMH Moet Hennessy Louis Vuitton, The Procter
& Gamble Company, Shiseido Company, Ltd. and Unilever N.V.


        [DATA BELOW ARE REPRESENTED AS A GRAPH IN THE ORIGINAL DOCUMENT]


                                   6/97    6/98    6/99    6/00    6/01    6/02
                                   ----    ----    ----    ----    ----    ----
 The Estee Lauder Companies, Inc.  $100    $145    $200    $198    $175    $147
 S&P 500                           $100    $131    $156    $174    $147    $122
 Peer Group                        $100    $131    $131    $103    $120    $147



                                       22



               RATIFICATION OF APPOINTMENT OF INDEPENDENT AUDITORS
                                    (ITEM 2)

     The Audit Committee of the Board of Directors has appointed the firm of
KPMG LLP to serve as independent auditors of the Company for the fiscal year
ending June 30, 2003, subject to ratification of this appointment by the
stockholders of the Company. KPMG LLP was first appointed by the Board of
Directors in April 2002 and replaced Arthur Andersen LLP, which had served as
independent auditors of the Company for many years. KPMG LLP audited the
Company's financial statements at June 30, 2002 and for the 2002 fiscal year,
and is considered by management of the Company to be well qualified. The firm
has advised the Company that neither it nor any of its members has any direct or
material indirect financial interest in the Company.

     For the fiscal year ended June 30, 2002, the Company paid (or will pay) the
following fees to KPMG LLP (and its affiliates) for services rendered during the
year or for the audit in respect of that year:

             Audit Fees                              $1,523,000
             Financial Information Systems Design
               and Implementation Fees                        0
             All Other Fees                                   0
                                                     ----------
             Total                                   $1,523,000
                                                     ==========

     The Audit Committee of the Board of Directors has considered whether the
provision of non-audit services by KPMG LLP is compatible with maintaining
auditor independence.

     One or more representatives of KPMG LLP will be present at the Annual
Meeting of Stockholders, will have an opportunity to make a statement if he or
she desires to do so and will be available to respond to appropriate questions.

     Ratification of the appointment of the independent auditors requires the
affirmative vote of a majority of the votes cast by the holders of the shares of
Class A Common Stock and Class B Common Stock of the Company voting in person or
by proxy at the Annual Meeting of Stockholders. If the stockholders do not
ratify the appointment of KPMG LLP, the Audit Committee of the Board of
Directors will reconsider the appointment.

     On April 12, 2002, the Board of Directors, on the recommendation of the
Audit Committee, decided to end the engagement of Arthur Andersen LLP as the
Company's independent public accountants, effective after Arthur Andersen's
review of the Company's financial results for the quarter ended March 31, 2002
and the filing of the Company's report on Form 10-Q for such quarter, and
authorized the engagement of KPMG LLP to serve as the Company's independent
public accountants for fiscal 2002. None of Arthur Andersen's reports on the
Company's consolidated financial statements for the fiscal years ended June 30,
2001 and 2000 contained an adverse opinion or disclaimer of opinion, nor was any
such report qualified or modified as to uncertainty, audit scope or accounting
principles.

     During the fiscal years ended June 30, 2001, 2000 and 1999 and through the
date the engagement ended, there were no disagreements between the Company and
Arthur Andersen on any matter of accounting principle or practice, financial
statement disclosure, or auditing scope or procedure which, if not resolved to
Arthur Andersen's satisfaction, would have caused them to make reference to the
subject matter in connection with their report on the Company's consolidated
financial statements for such years; and there were no reportable events as
defined in Item 304(a)(1)(v) of Regulation S-K.

     The Company provided Arthur Andersen with a copy of the foregoing
disclosure.

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

     The Company provided KPMG with a copy of the foregoing disclosure.

     THE BOARD RECOMMENDS A VOTE FOR THE PROPOSAL TO RATIFY THE APPOINTMENT OF
KPMG LLP AS INDEPENDENT AUDITORS OF THE COMPANY FOR THE FISCAL YEAR ENDING JUNE
30, 2003. PROXIES RECEIVED BY THE BOARD WILL BE SO VOTED UNLESS A CONTRARY
CHOICE IS SPECIFIED IN THE PROXY.


                                       23



                  PROXY PROCEDURE AND EXPENSES OF SOLICITATION

     The Company will hold the votes of all stockholders in confidence from the
Company, its directors, officers and employees except: (i) as necessary to meet
applicable legal requirements and to assert or defend claims for or against the
Company; (ii) in case of a contested proxy solicitation; (iii) in the event that
a stockholder makes a written comment on the proxy card or otherwise
communicates his/her vote to management; or (iv) to allow the independent
inspectors of election to certify the results of the vote. The Company will
retain an independent tabulator to receive and tabulate the proxies and
independent inspectors of election to certify the results.

     All expenses incurred in connection with the solicitation of proxies will
be borne by the Company. The Company will reimburse brokers, fiduciaries and
custodians for their costs in forwarding proxy materials to beneficial owners of
Common Stock held in their names.

     Solicitation may be undertaken by mail, telephone, electronic means and
personal contact by directors, officers and employees of the Company without
additional compensation.

                      STOCKHOLDER PROPOSALS AND NOMINATIONS

     If a stockholder intends to present a proposal for action at the 2003
Annual Meeting and wishes to have such proposal considered for inclusion in the
Company's proxy materials in reliance on Rule 14a-8 under the Securities
Exchange Act of 1934, the proposal must be submitted in writing and received by
the Secretary of the Company by June 3, 2003. Such proposal also must meet the
other requirements of the rules of the Securities and Exchange Commission
relating to stockholder proposals.

     The Company's bylaws establish an advance notice procedure with regard to
certain matters, including stockholder proposals and nominations of individuals
for election to the Board of Directors. In general, notice of a stockholder
proposal or a director nomination for an annual meeting must be received by the
Company not less than 60 days nor more than 90 days prior to the first
anniversary of the date on which the Company first mailed its proxy materials
for the preceding annual meeting of stockholders and must contain specified
information and conform to certain requirements, as set forth in the bylaws. If
the chairman at any stockholders meeting determines that a stockholder proposal
or director nomination was not made in accordance with the bylaws, the Company
may disregard such proposal or nomination.

     In addition, if a stockholder submits a proposal outside of Rule 14a-8 for
the 2003 Annual Meeting and the proposal fails to comply with the advance notice
procedure prescribed by the bylaws, then the Company's proxy may confer
discretionary authority on the persons being appointed as proxies on behalf of
the Board of Directors to vote on the proposal. Proposals and nominations should
be addressed to Paul E. Konney, Senior Vice President, General Counsel and
Secretary, The Estee Lauder Companies Inc., 767 Fifth Avenue, New York, New
York 10153.

                                OTHER INFORMATION

     Management of the Company does not know of any matters that may properly
come before the meeting other than those referred to in the accompanying Notice
of Annual Meeting of Stockholders or other matters incident to the conduct of
the meeting. As to any other matter or proposal that may properly come before
the meeting, including voting for the election of any person as a Director in
place of a nominee named herein who becomes unable or declines to serve and
voting on a proposal omitted from this Proxy Statement pursuant to the rules of
the Securities and Exchange Commission, proxies will be voted in accordance with
the discretion of the proxy holders.

                                                PAUL E. KONNEY
                                                SENIOR VICE PRESIDENT,
                                                GENERAL COUNSEL AND SECRETARY

New York, New York
September 17, 2002

     THE ANNUAL REPORT TO STOCKHOLDERS OF THE COMPANY FOR THE FISCAL YEAR ENDED
JUNE 30, 2002, WHICH INCLUDES FINANCIAL STATEMENTS, HAS BEEN MAILED TO
STOCKHOLDERS OF THE COMPANY. THE ANNUAL REPORT DOES NOT FORM ANY PART OF THE
MATERIAL FOR THE SOLICITATIONS OF PROXIES.



                                       24











                       THIS PAGE INTENTIONALLY LEFT BLANK
























                       THIS PAGE INTENTIONALLY LEFT BLANK




















                                   [LOGO]
                                   ESTEE
                                   LAUDER
                                   COMPANIES




                        THE ESTEE LAUDER COMPANIES INC.

                              CLASS A COMMON STOCK

PROXY

                         ANNUAL MEETING OF STOCKHOLDERS

               THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS



     The  undersigned,  revoking all previous  proxies,  hereby  constitutes and
appoints Fred H.  Langhammer,  Paul E. Konney and Richard W. Kunes,  and each of
them,  proxies with full power of  substitution  to vote for the undersigned all
shares  of  Class A  Common  Stock  of The  Estee  Lauder  Companies  Inc.  (the
"Company") which the undersigned would be entitled to vote if personally present
at the Annual Meeting of Stockholders to be held on October 30, 2002, at The St.
Regis,  The St. Regis Roof,  Two East 55th Street,  New York, New York, at 10:00
a.m. (local time), and at any adjournment thereof, upon the matters described in
the  accompanying  Proxy Statement and upon any other business that may properly
come before the meeting or any adjournment  thereof.  Said  proxies are directed
to vote or refrain  from voting as checked on the reverse  side upon the matters
listed on the reverse side, and otherwise in their discretion.


                  THIS PROXY IS CONTINUED ON THE REVERSE SIDE.

              PLEASE SIGN ON THE REVERSE SIDE AND RETURN PROMPTLY.

--------------------------------------------------------------------------------
                              FOLD AND DETACH HERE




THIS PROXY WHEN PROPERLY EXECUTED, WILL BE VOTED AS DIRECTED HEREIN. IF NO
DIRECTION IS GIVEN, THIS PROXY WILL BE VOTED IN ACCORDANCE WITH THE
RECOMMENDATIONS OF THE COMPANY'S BOARD OF DIRECTORS "FOR" ALL NOMINEES IN ITEM 1
AND "FOR" ITEM 2.

PLEASE MARK YOUR VOTES AS INDICATED IN THIS EXAMPLE  [X]

Item 1 - Election of four (4) Class III Directors: 01 Charlene Barshefsky,
02 Leonard A. Lauder, 03 Ronald S. Lauder and 04 Marshall Rose

                FOR ALL NOMINEES         WITHHOLD AUTHORITY
              WITH EXCEPTIONS NOTED       FOR ALL NOMINEES

                      [ ]                        [ ]

Withheld for the following only:
(Write the name(s) of the Nominee(s) in the space below)

________________________________________________________


Item 2 - Ratification of appointment of KPMG LLP as independent auditors for the
2003 fiscal year.

                   FOR           AGAINST          ABSTAIN

                   [ ]             [ ]              [ ]

By checking the box to the right, I consent to future access of the          [ ]
Annual Reports, Proxy Statements, prospectuses and other communications
electronically via the Internet. I understand that the Company may no
longer distribute printed materials to me for any future stockholder
meeting until such consent is revoked. I understand that I may revoke
my consent at any time by contacting the Company's transfer agent,
Mellon Investor Services, Ridgefield Park, NJ and that costs normally
associated with electronic access, such as usage and telephone charges,
will be my responsibility.

I plan to attend the Annual Meeting      [ ]

Please mark, date and sign exactly as your name appears hereon and return in the
enclosed envelope. If acting as executor, administrator, trustee, guardian,
etc., you should so indicate when signing. If the signer is a corporation,
please sign the full corporate name, by duly authorized officer. If shares are
held jointly, each stockholder named should sign.

Dated: ____________________________________ , 2002

__________________________________________________
SIGNATURE(S) OF STOCKHOLDER(S)

TITLE: ___________________________________________

__________________________________________________
SIGNATURE(S) OF STOCKHOLDER(S)

TITLE: ___________________________________________


--------------------------------------------------------------------------------
                              FOLD AND DETACH HERE

             NOTICE: IF YOU PLAN TO ATTEND THE 2002 ANNUAL MEETING,
                 PLEASE CHECK THE BOX ON THE PROXY CARD ABOVE.
                   AN ADMISSION TICKET WILL BE MAILED TO YOU.

           NO ADMISSION WILL BE GRANTED WITHOUT AN ADMISSION TICKET.

                                     [LOGO]
                             ESTEE LAUDER COMPANIES

                        THE ESTEE LAUDER COMPANIES INC.
                         ANNUAL MEETING OF STOCKHOLDERS
                   OCTOBER 30, 2002, 10:00 A.M. (LOCAL TIME)
                                 THE ST. REGIS
                               THE ST. REGIS ROOF
                              TWO EAST 55TH STREET
                               NEW YORK, NEW YORK

--------------------------------------------------------------------------------
IF YOU WISH TO ACCESS FUTURE ANNUAL REPORTS AND PROXY STATEMENTS ELECTRONICALLY
VIA THE INTERNET AND NO LONGER RECEIVE THE PRINTED MATERIALS, PLEASE PROVIDE
YOUR CONSENT WITH YOUR PROXY VOTE.

YOU MAY VIEW THE 2002 ANNUAL REPORT AND PROXY STATEMENT AT
http://www.elcompanies.com.
--------------------------------------------------------------------------------




                        THE ESTEE LAUDER COMPANIES INC.

                              CLASS B COMMON STOCK

PROXY

                         ANNUAL MEETING OF STOCKHOLDERS

               THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS



     The  undersigned,  revoking all previous  proxies,  hereby  constitutes and
appoints Fred H.  Langhammer,  Paul E. Konney and Richard W. Kunes,  and each of
them,  proxies with full power of  substitution  to vote for the undersigned all
shares  of  Class B  Common  Stock  of The  Estee  Lauder  Companies  Inc.  (the
"Company") which the undersigned would be entitled to vote if personally present
at the Annual Meeting of Stockholders to be held on October 30, 2002, at The St.
Regis,  The St. Regis Roof,  Two East 55th Street,  New York, New York, at 10:00
a.m. (local time), and at any adjournment thereof, upon the matters described in
the  accompanying  Proxy Statement and upon any other business that may properly
come before the meeting or any adjournment  thereof.  Said proxies  are directed
to vote or refrain  from voting as checked on the reverse  side upon the matters
listed on the reverse side, and otherwise in their discretion.


                  THIS PROXY IS CONTINUED ON THE REVERSE SIDE.

              PLEASE SIGN ON THE REVERSE SIDE AND RETURN PROMPTLY.

--------------------------------------------------------------------------------
                              FOLD AND DETACH HERE




THIS PROXY WHEN PROPERLY EXECUTED, WILL BE VOTED AS DIRECTED HEREIN. IF NO
DIRECTION IS GIVEN, THIS PROXY WILL BE VOTED IN ACCORDANCE WITH THE
RECOMMENDATIONS OF THE COMPANY'S BOARD OF DIRECTORS "FOR" ALL NOMINEES IN ITEM 1
AND "FOR" ITEM 2.

PLEASE MARK YOUR VOTES AS INDICATED IN THIS EXAMPLE  [X]

Item 1 - Election of four (4) Class III Directors: 01 Charlene Barshefsky,
02 Leonard A. Lauder, 03 Ronald S. Lauder and 04 Marshall Rose

                FOR ALL NOMINEES         WITHHOLD AUTHORITY
              WITH EXCEPTIONS NOTED       FOR ALL NOMINEES

                      [ ]                        [ ]

Withheld for the following only:
(Write the name(s) of the Nominee(s) in the space below)

________________________________________________________


Item 2 - Ratification of appointment of KPMG LLP as independent auditors for the
2003 fiscal year.

                   FOR           AGAINST          ABSTAIN

                   [ ]             [ ]              [ ]

By checking the box to the right, I consent to future access of the          [ ]
Annual Reports, Proxy Statements, prospectuses and other communications
electronically via the Internet. I understand that the Company may no
longer distribute printed materials to me for any future stockholder
meeting until such consent is revoked. I understand that I may revoke
my consent at any time by contacting the Company's transfer agent,
Mellon Investor Services, Ridgefield Park, NJ and that costs normally
associated with electronic access, such as usage and telephone charges,
will be my responsibility.

I plan to attend the Annual Meeting      [ ]

Please mark, date and sign exactly as your name appears hereon and return in the
enclosed envelope. If acting as executor, administrator, trustee, guardian,
etc., you should so indicate when signing. If the signer is a corporation,
please sign the full corporate name, by duly authorized officer. If shares are
held jointly, each stockholder named should sign.

Dated: ____________________________________ , 2002

__________________________________________________
SIGNATURE(S) OF STOCKHOLDER(S)

TITLE: ___________________________________________

__________________________________________________
SIGNATURE(S) OF STOCKHOLDER(S)

TITLE: ___________________________________________


--------------------------------------------------------------------------------
                              FOLD AND DETACH HERE

             NOTICE: IF YOU PLAN TO ATTEND THE 2002 ANNUAL MEETING,
                 PLEASE CHECK THE BOX ON THE PROXY CARD ABOVE.
                   AN ADMISSION TICKET WILL BE MAILED TO YOU.

           NO ADMISSION WILL BE GRANTED WITHOUT AN ADMISSION TICKET.

                                     [LOGO]
                             ESTEE LAUDER COMPANIES

                        THE ESTEE LAUDER COMPANIES INC.
                         ANNUAL MEETING OF STOCKHOLDERS
                   OCTOBER 30, 2002, 10:00 A.M. (LOCAL TIME)
                                 THE ST. REGIS
                               THE ST. REGIS ROOF
                              TWO EAST 55TH STREET
                               NEW YORK, NEW YORK

--------------------------------------------------------------------------------
IF YOU WISH TO ACCESS FUTURE ANNUAL REPORTS AND PROXY STATEMENTS ELECTRONICALLY
VIA THE INTERNET AND NO LONGER RECEIVE THE PRINTED MATERIALS, PLEASE PROVIDE
YOUR CONSENT WITH YOUR PROXY VOTE.

YOU MAY VIEW THE 2002 ANNUAL REPORT AND PROXY STATEMENT AT
http://www.elcompanies.com.
--------------------------------------------------------------------------------