LONDON, May 4, 2017 /PRNewswire/ -- Avon Products, Inc. (NYSE: AVP), a globally recognized leader in direct selling of beauty and related products, today announced its results for the quarter ended March 31, 2017.

"Our first quarter was broadly in line with our expectations and we remain confident in our strategic initiatives and the progress against our plan," said Sheri McCoy, Chief Executive Officer, Avon Products, Inc. "We are moving into the second year of our three-year Transformation Plan, in which we will continue to build on the robustness of our brand, drive beauty innovation, and invest in initiatives to enhance Representative engagement while ensuring continued cost discipline. Today we are providing full-year 2017 guidance consistent with our longer-term financial goals."

Highlights for First Quarter of 2017:


    --  Revenue increased 2% to $1.3 Billion; Decreased 1% in constant
        dollars(1)
    --  Active Representatives and Ending Representatives, both from Reportable
        Segments, declined 3% and 1%, respectively
    --  Operating Margin increased 160 bps to 2.2%; Adjusted(1) Operating Margin
        decreased 130 bps to 2.9%
    --  Diluted Loss Per Share From Continuing Operations of $0.10; Adjusted
        Diluted Loss Per Share From Continuing Operations of $0.07
    --  Foreign currency favorably impacted both Diluted Loss Per Share and
        Adjusted Diluted Loss Per Share by an estimated $0.03 per share
    --  The Company is on track to achieve its 2017 cost savings target of $230
        million
    --  As part of its Transformation Plan, the Company completed the
        implementation of a new Representative-facing system in Brazil

First-Quarter 2017 Income Statement Review (compared with first-quarter 2016)


    --  Total revenue for Avon Products, Inc. increased 2% to $1.3 billion, but
        decreased 1% in constant dollars.
    --  From reportable segments:
        --  Total revenue increased 3% to $1.3 billion, but decreased 1% in
            constant dollars.
        --  Active Representatives declined 3% with decreases in all segments
            except North Latin America, which was relatively unchanged.
        --  Average order increased 2% with growth in all segments except
            Europe, Middle East & Africa, which declined.
        --  Ending Representatives declined 1% primarily due to a decline in
            Asia Pacific.
    --  Gross margin and Adjusted gross margin both increased 90 basis points to
        61.2%, primarily due to the favorable net impact of price/mix.
    --  Operating margin was 2.2% in the quarter, up 160 basis points, while
        Adjusted operating margin was 2.9%, down 130 basis points. The operating
        margin comparison benefited from lower costs to implement restructuring
        in the current year. Both the operating margin and Adjusted operating
        margin year-over-year comparisons were negatively impacted by higher bad
        debt expense, primarily in Brazil, an out-of-period adjustment related
        to equity compensation and higher transportation costs. These factors
        were partially offset by the favorable net impact of price/mix and by
        approximately 60 basis points of benefit from foreign exchange.
    --  The provision for income taxes was $30 million, compared with a benefit
        from income taxes of $2 million for the first quarter of 2016. On an
        Adjusted basis, the provision for income taxes was $31 million, compared
        with $37 million for the first quarter of 2016. The effective tax rate
        and Adjusted effective tax rate, both from continuing operations, were
        not meaningful in the quarter. These rates were negatively impacted by
        the country mix of earnings and the inability to recognize additional
        deferred tax assets in various jurisdictions, including the impact
        caused by the recognition of withholding taxes associated with the
        repatriation of cash to the U.S.
    --  Loss from continuing operations, net of tax was $37 million, or a loss
        of $0.10 per diluted share, compared with a loss of $156 million, or a
        loss of $0.36 per diluted share, for the first quarter of 2016. Adjusted
        loss from continuing operations, net of tax was $28 million, or a loss
        of $0.07 per diluted share, compared with loss of $27 million, or a loss
        of $0.07 per diluted share, for the first quarter of 2016. Earnings
        allocated to convertible preferred stock had a negative $0.02 impact on
        Diluted earnings per share and a negative $0.01 impact on Adjusted
        diluted earnings per share.
    --  Loss from discontinued operations, net of tax in the prior year of $10
        million, or a loss of $0.02 per diluted share, was associated with the
        previously separated North America business.

Adjustment to First-Quarter 2017 GAAP Results to Arrive at Adjusted Results

During the first quarter of 2017, the Company recorded costs to implement restructuring within operating profit of approximately $10 million before tax (approximately $9 million after tax), primarily related to the Transformation Plan. These restructuring costs have been reflected as an adjustment to GAAP results to arrive at Adjusted results and reduced GAAP Diluted loss per share from continuing operations by $0.03.



                                                               THREE MONTHS ENDED MARCH 31, 2017
                                                               ---------------------------------


    SEGMENT RESULTS

    ($ in millions)

                                     Revenue                              Active                   Average            Units            Price/                  Ending
                                                                     Representatives              Order C$            Sold             Mix C$             Representatives
                                                                                                                                     ------

                                 US$                       C$
                                                          ---

    Revenue & Drivers                           % var.                    % var.                   % var.            % var.            % var.                  % var.             % var.

                                               vs 1Q16                   vs 1Q16                  vs 1Q16           vs 1Q16           vs 1Q16                 vs 1Q16            vs 1Q16
                                               -------                   -------                  -------           -------           -------                 -------            -------


    Europe, Middle East &               $507.5                (2)%                           (4)%              (3)%             (1)%                (13)%                     9%                (1)%
        Africa

    South Latin America       499.2                    17                            2                     (2)                4                 (1)                         3                 1

    North Latin America       193.2                   (6)                           2                       -                2                 (1)                         3                 -

    Asia Pacific              124.2                   (8)                         (5)                    (8)                3                 (3)                       (2)              (8)
                              -----

    Total from reportable   1,324.1                     3                          (1)                    (3)                2                 (6)                         5               (1)
        segments

    Other operating             9.0                  (56)                        (20)                  (100)                *                  *                         *            (100)
        segments and
        business activities


    Total revenue                     $1,333.1                  2%                           (1)%              (4)%               3%                 (7)%                     6%                (2)%
                                      ========


    Operating Profit/Margin                                                                                  2017 Operating             2017 Operating                         Change in                                  Change in

                                                                                                               Profit US$                 Margin US$                            US$ vs                                      C$ vs

                                                                                                                                                                                 1Q16                                        1Q16
                                                                                                                                                                                 ----                                        ----


    Segment profit/margin

    Europe, Middle East & Africa                                                                                                $74.6                                     14.7%                                                       150 bps                     130 bps

    South Latin America                                                                                                13.3                                     2.7                                      (270)                                       (250)

    North Latin America                                                                                                21.0                                    10.9                                      (300)                                       (290)

    Asia Pacific                                                                                                       12.9                                    10.4                                       (60)                                        (20)
                                                                                                                       ----

    Total from reportable segments                                                                                    121.8                                     9.2                                      (130)                                       (100)

    Other operating segments and business                                                                               1.2
        activities

    Unallocated global expenses                                                                                      (84.3)

    CTI restructuring initiatives                                                                                    (10.0)

    Operating profit                                                                                                            $28.7                                      2.2%                                 160 bps                                           170 bps
                                                                                                                                =====                                       ===                                  =======                                           =======


    *Calculation not meaningful.


    Other operating segments and business activities include revenue from the sale of products to New Avon LLC since the separation of the Company's North America business into New Avon LLC on March 1, 2016 and ongoing royalties from the licensing of the
     Company's name and products. Other operating segments and business activities also include the business results for Thailand, which was closed in 2016, as well as the first-quarter 2016 business results for Venezuela, which was deconsolidated effective
     March 31, 2016.

First-Quarter 2017 Segment Review (compared with first-quarter 2016)

With regards to the discussion below on segment revenue, the difference between the reported and constant-dollar revenue growth is the estimated impact of foreign currency translation.


    --  Europe, Middle East & Africa revenue was down 2%, or 4% in constant
        dollars, impacted by declines in Active Representatives and average
        order.
        --  Russia revenue was up 13%, or down 10% in constant dollars, driven
            by declines in Active Representatives and average order.
        --  U.K. revenue was down 18%, or 6% in constant dollars, due to
            declines in Active Representatives and average order.
    --  South Latin America revenue was up 17%, or 2% in constant dollars,
        driven primarily by higher average order, partially offset by a decrease
        in Active Representatives.
        --  Brazil revenue was up 26%, or 2% in constant dollars, primarily
            driven by higher average order, partially offset by a decrease in
            Active Representatives.
    --  North Latin America revenue was down 6%, or up 2% in constant dollars,
        benefiting from higher average order.
        --  Mexico revenue was down 10%, or up 1% in constant dollars, primarily
            driven by higher average order, partially offset by a decline in
            Active Representatives.
    --  Asia Pacific revenue was down 8%, or 5% in constant dollars. Modest
        constant-dollar growth in the Philippines was not enough to offset
        declines in most other markets. The segment's constant-dollar revenue
        decline was driven by a decrease in Active Representatives, partially
        offset by higher average order.
        --  Philippines revenue was down 4%, or up 2% in constant dollars, as
            higher average order was partially offset by a decline in Active
            Representatives.

First-Quarter 2017 Cash Flow Review


    --  Net cash used by operating activities of continuing operations was $80
        million for the three months ended March 31, 2017, compared with $191
        million in the same period in 2016. The approximate $111 million
        decrease to net cash used by continuing operating activities was
        primarily due to lower inventory, the 2016 contribution to the U.S.
        pension plan of $20 million and Industrial Production Tax ("IPI")
        payments made in Brazil in 2016 that did not recur in 2017 (based on the
        favorable outcome received in May 2016 related to the injunction on cash
        deposits for IPI taxes).
    --  Net cash used by investing activities of continuing operations was $22
        million for the three months ended March 31, 2017, compared with $25
        million in the same period in 2016.
    --  Net cash used by financing activities of continuing operations was $5
        million for the three months ended March 31, 2017, as compared to net
        cash provided of $436 million in the same period in 2016. The $441
        million decrease was primarily due to the net proceeds related to the
        issuance of Series C Preferred Stock received in the prior year.

Transformation Plan

In January 2016, the Company initiated a three-year Transformation Plan in order to enable it to achieve the long-term goals of mid single-digit constant-dollar revenue growth and low double-digit operating margin. The plan includes three pillars: invest in growth, reduce costs in an effort to continue to improve cost structure and improve financial resilience.

The Transformation Plan was designed to focus on cost savings and financial resilience in the first year, in order to support future investment in growth. The Company made good progress in 2016, achieving cost savings of approximately $120 million and significantly strengthening the balance sheet by reducing approximately $260 million in debt and extending its maturity profile. In 2017, the Company's cost savings target is $230 million, which includes both run-rate savings from 2016, along with in-year savings from current year initiatives. Based on savings realized through the first quarter of 2017, the Company believes it is on track to achieve this target.

During 2017, the Company is increasing its focus on the invest in growth pillar, which includes investment in media and social selling as well as spend related to service model evolution and information technology, primarily capital expenditures, which will be aimed at improving the overall Representative experience. The Company expects to increase capital expenditures by approximately $65 million in 2017 related to invest in growth.

Full-Year 2017 Outlook

The following guidance is given on a Non-GAAP basis. The Company is not able to provide a reconciliation of the Non-GAAP financial measures to GAAP because certain items that impact these measures, such as the timing and amount of charges related to our Transformation Plan and the impact of foreign currency fluctuations, which could have a material impact on GAAP results for the guidance period, have not yet occurred and are not possible to estimate at this time.

For full-year 2017, including the impact of the first quarter, the Company expects constant-dollar revenue growth in the low single-digits, Adjusted operating margin expansion of 100 to 140 bps over the prior year and free cash flow to be slightly positive including the expected $65 million in increased capital expenditures. The Company defines free cash flow as net cash provided (used) by operating activities of continuing operations less capital expenditures. These expectations are based on forward foreign exchange rates, which imply modest tailwinds from currency and are underpinned by Active Representative growth in the range of 0% to 1% in the second half of the year.

Conference call

Avon will conduct a conference call at 9:00 a.m. Eastern Time today to discuss its quarterly results. The dial-in number for the call is (800) 843-2086 in the U.S. or (706) 643-1815 from non-U.S. locations (conference ID number: 97989829). The call will be webcast live at www.avoninvestor.com and can be accessed or downloaded from that site for a period of one year.

About Avon Products, Inc.

Avon is the Company that for 130 years has proudly stood for beauty, innovation, optimism and, above all, for women. Avon products include well-recognized and beloved brands such as ANEW, Avon Color, Avon Care, Skin-So-Soft, and Advance Techniques sold through approximately 6 million active independent Avon Sales Representatives. Learn more about Avon and its products at www.avoncompany.com.

Footnotes

(1 )"Adjusted" items refer to financial measures that are derived from measures calculated in accordance with generally accepted accounting principles in the United States ("GAAP"), but which have been adjusted to exclude certain items. Other Adjusted financial measures that the Company refers to include Constant dollar ("C$") items. All of these adjusted items are Non-GAAP financial measures as described below under "Non-GAAP Financial Measures." These Non-GAAP measures should not be considered in isolation, or as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Please refer to the Company's "Non-GAAP Financial Measures" description at the end of this release and the reconciliations the Company provides of these Non-GAAP financial measures to their comparable GAAP measures.

Forward-Looking Statements

Statements in this release that are not historical facts may be forward-looking statements that involve risks and uncertainties that could cause actual results to differ materially. These risks and uncertainties are detailed from time to time in reports filed by Avon Products, Inc. with the U.S. Securities and Exchange Commission, including Forms 8-K, 10-Q, and 10-K. Some forward-looking statements in this release include and concern the Company's outlook and expected results, cost reduction actions and savings, and the impact of foreign currency, taxes and tax rates amongst others. These forward-looking statements involve risks, uncertainties and other factors, which may cause the actual results, levels of activity, performance or achievement of Avon to be materially different from any future results expressed or implied by such forward-looking statements. These risks and uncertainties include, but are not limited to, the Company's ability to improve its financial and operational performance, its ability to achieve the anticipated benefits of the strategic partnership with Cerberus, the impact of a continued decline in the Company's business results, the possibility of business disruption, competitive uncertainties, and general economic and business conditions in its markets, including fluctuations in foreign currency exchange rates. There can be no assurance that actual results will not differ materially from management's expectations. Therefore, you should not rely on any of these forward-looking statements as predictors of future events. Any forward-looking statements speak only as of the date they are made. The Company does not undertake to update any such forward-looking statements.


                                                                                                          AVON PRODUCTS, INC.
                                                                                                 CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                                                              (Unaudited)
                                                                                                 (In millions, except per share data)


                                                                                                                                       Three Months Ended                              Percent

                                                                                                                                            March 31                                   Change
                                                                                                                                                                                       ------

                                                                                                                                    2017                        2016
                                                                                                                                    ----                        ----

    Net sales                                                                                                                                $1,298.1                                                 $1,280.0                                       1%

    Other revenue                                                                                                                   35.0                                      26.5
                                                                                                                                    ----                                      ----

    Total revenue                                                                                                                1,333.1                                   1,306.5                                         2%

    Cost of sales                                                                                                                  517.1                                     518.8

    Selling, general and administrative expenses                                                                                   787.3                                     779.9

    Operating profit                                                                                                                28.7                                       7.8                                          *
                                                                                                                                    ----                                       ---

    Interest expense                                                                                                                35.1                                      32.7

    Interest income                                                                                                                (4.7)                                    (4.0)

    Other expense, net                                                                                                               5.0                                     137.2

    Total other expenses                                                                                                            35.4                                     165.9
                                                                                                                                    ----                                     -----

    Loss from continuing operations, before taxes                                                                                  (6.7)                                  (158.1)                                       96%

    Income taxes                                                                                                                  (29.8)                                      2.3
                                                                                                                                   -----                                       ---

    Loss from continuing operations, net of tax                                                                                   (36.5)                                  (155.8)                                       77%

    Loss from discontinued operations, net of tax                                                                                      -                                    (9.6)
                                                                                                                                                                             ----

    Net loss                                                                                                                      (36.5)                                  (165.4)

    Net income attributable to noncontrolling interests                                                                                -                                    (0.5)

    Net loss attributable to Avon                                                                                                             $(36.5)                                                $(165.9)                                     78%
                                                                                                                                               ======                                                  =======

    Loss per share:(1)

    Basic

    Basic EPS from continuing operations                                                                                                      $(0.10)                                                 $(0.36)                                     72%

    Basic EPS from discontinued operations                                                                                             -                                   (0.02)
                                                                                                                                     ---                                    -----

    Basic EPS attributable to Avon                                                                                                            $(0.10)                                                 $(0.38)                                     74%
                                                                                                                                               ======                                                   ======

    Diluted

    Diluted EPS from continuing operations                                                                                                    $(0.10)                                                 $(0.36)                                     72%

    Diluted EPS from discontinued operations                                                                                           -                                   (0.02)

    Diluted EPS attributable to Avon                                                                                                          $(0.10)                                                 $(0.38)                                     74%
                                                                                                                                               ======                                                   ======


    Weighted-average shares outstanding:

    Basic                                                                                                                          438.6                                     435.9

    Diluted                                                                                                                        438.6                                     435.9
    -------                                                                                                                        -----                                     -----


    * Calculation not meaningful


    (1) Under the two-class method, loss per share is calculated using net loss allocable to common shares, which is derived by reducing net loss by the loss allocable to participating securities and earnings allocated to convertible preferred
     stock. Net loss allocable to common shares used in the basic and diluted loss per share calculation was ($41.7) and ($165.7) for the three months ended March 31, 2017 and 2016, respectively.


                                                                                          AVON PRODUCTS, INC.
                                                                                      CONSOLIDATED BALANCE SHEETS
                                                                                              (Unaudited)
                                                                                             (In millions)


                                                                                                                  March 31           December 31

                                                                                                                       2017                  2016
                                                                                                                       ----                  ----

    Assets

    Current Assets

    Cash and cash equivalents                                                                                                 $560.0                           $654.4

    Accounts receivable, net                                                                                          457.0                            458.9

    Inventories                                                                                                       630.4                            586.4

    Prepaid expenses and other                                                                                        300.2                            291.3

    Current assets of discontinued operations                                                                           1.3                              1.3

    Total current assets                                                                                            1,948.9                          1,992.3
                                                                                                                    -------                          -------

    Property, plant and equipment, at cost                                                                          1,488.9                          1,424.1

    Less accumulated depreciation                                                                                   (756.0)                         (712.8)
                                                                                                                     ------                           ------

    Property, plant and equipment, net                                                                                732.9                            711.3

    Goodwill                                                                                                           97.1                             93.6

    Other assets                                                                                                      647.3                            621.7
                                                                                                                      -----                            -----

    Total assets                                                                                                            $3,426.2                         $3,418.9
                                                                                                                            ========                         ========

    Liabilities, Series C Convertible Preferred Stock and Shareholders' Deficit

    Current Liabilities

    Debt maturing within one year                                                                                              $20.1                            $18.1

    Accounts payable                                                                                                  754.3                            768.1

    Accrued compensation                                                                                              129.4                            129.2

    Other accrued liabilities                                                                                         362.0                            401.9

    Sales and taxes other than income                                                                                 158.7                            147.0

    Income taxes                                                                                                       19.1                             10.7

    Current liabilities of discontinued operations                                                                      7.3                             10.7

    Total current liabilities                                                                                       1,450.9                          1,485.7
                                                                                                                    -------                          -------

    Long-term debt                                                                                                  1,874.9                          1,875.8

    Employee benefit plans                                                                                            167.9                            164.5

    Long-term income taxes                                                                                             76.9                             78.6

    Other liabilities                                                                                                 213.8                            205.8

    Total liabilities                                                                                               3,784.4                          3,810.4
                                                                                                                    -------                          -------


    Series C convertible preferred stock                                                                              450.4                            444.7


    Shareholders' Deficit

    Common stock                                                                                                      189.5                            188.8

    Additional paid-in capital                                                                                      2,283.0                          2,273.9

    Retained earnings                                                                                               2,280.0                          2,322.2

    Accumulated other comprehensive loss                                                                            (967.1)                       (1,033.2)

    Treasury stock, at cost                                                                                       (4,605.9)                       (4,599.7)
                                                                                                                   --------                         --------

    Total Avon shareholders' deficit                                                                                (820.5)                         (848.0)
                                                                                                                     ------                           ------

    Noncontrolling interests                                                                                           11.9                             11.8

    Total shareholders' deficit                                                                                     (808.6)                         (836.2)
                                                                                                                     ------                           ------

    Total liabilities, series C convertible preferred stock and shareholders' deficit                                       $3,426.2                         $3,418.9
                                                                                                                            ========                         ========


                                                                                                                       AVON PRODUCTS, INC.
                                                                                                              CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                                                                           (Unaudited)
                                                                                                                          (In millions)


                                                                                                                                                        Three Months Ended

                                                                                                                                                             March 31

                                                                                                                                                       2017                2016
                                                                                                                                                       ----                ----

    Cash Flows from Operating Activities

    Net loss                                                                                                                                                  $(36.5)                    $(165.4)

    Loss from discontinued operations, net of tax                                                                                                         -                         9.6
                                                                                                                                                        ---                         ---

    Loss from continuing operations, net of tax                                                                                                               $(36.5)                    $(155.8)

    Adjustments to reconcile net loss to net cash used by operating activities:

    Depreciation                                                                                                                                       20.5                         20.5

    Amortization                                                                                                                                        7.1                          7.1

    Provision for doubtful accounts                                                                                                                    60.8                         37.0

    Provision for obsolescence                                                                                                                         10.2                         12.6

    Share-based compensation                                                                                                                            9.7                          6.2

    Foreign exchange (gains) losses                                                                                                                   (0.9)                         1.7

    Deferred income taxes                                                                                                                              12.3                       (13.5)

    Loss on deconsolidation of Venezuela                                                                                                                  -                       120.5

    Other                                                                                                                                               6.0                          2.2

    Changes in assets and liabilities:

    Accounts receivable                                                                                                                              (42.3)                      (21.4)

    Inventories                                                                                                                                      (23.5)                      (80.5)

    Prepaid expenses and other                                                                                                                         10.0                       (14.2)

    Accounts payable and accrued liabilities                                                                                                        (107.3)                      (61.8)

    Income and other taxes                                                                                                                              1.7                          8.0

    Noncurrent assets and liabilities                                                                                                                 (8.0)                      (59.9)

    Net cash used by operating activities of continuing operations                                                                                   (80.2)                     (191.3)
                                                                                                                                                      -----                       ------

    Cash Flows from Investing Activities

    Capital expenditures                                                                                                                             (23.9)                      (23.7)

    Disposal of assets                                                                                                                                  1.6                          1.3

    Reduction of cash due to Venezuela deconsolidation                                                                                                    -                       (4.5)

    Other investing activities                                                                                                                            -                         1.6

    Net cash used by investing activities of continuing operations                                                                                   (22.3)                      (25.3)
                                                                                                                                                      -----                        -----

    Cash Flows from Financing Activities

    Debt, net (maturities of three months or less)                                                                                                      1.9                          3.7

    Proceeds from debt                                                                                                                                    -                         8.6

    Repayment of debt                                                                                                                                 (1.0)                       (1.0)

    Repurchase of common stock                                                                                                                        (6.2)                       (3.5)

    Net proceeds from the sale of series C convertible preferred stock                                                                                    -                       428.1

    Net cash (used) provided by financing activities of continuing operations                                                                         (5.3)                       435.9
                                                                                                                                                                                  -----

    Cash Flows from Discontinued Operations

    Net cash used by operating activities of discontinued operations                                                                                  (3.5)                      (44.9)

    Net cash used by investing activities of discontinued operations                                                                                      -                      (96.7)

    Net cash used by discontinued operations                                                                                                          (3.5)                     (141.6)
                                                                                                                                                       ----                       ------

    Effect of exchange rate changes on cash and cash equivalents                                                                                       16.9                        (8.9)
                                                                                                                                                       ----                         ----

    Net (decrease) increase in cash and cash equivalents                                                                                             (94.4)                        68.8

    Cash and cash equivalents at beginning of year(1)                                                                                                 654.4                        684.7

    Cash and cash equivalents at end of period                                                                                                                 $560.0                       $753.5
                                                                                                                                                               ======                       ======


    (1)  Includes cash and cash equivalents of discontinued operations of $(2.2) at the beginning of the year in 2016.



                                                                         AVON PRODUCTS, INC.
                                                                        SUPPLEMENTAL SCHEDULE
                                                                             (Unaudited)
                                                                            (In millions)


    CATEGORY SALES FROM REPORTABLE SEGMENTS (US$)

                                                                                                                     Consolidated

                                                                                                  Three Months Ended                      US$                       C$
                                                                                                       March 31


                                                                                                 2017                   2016                 % var. vs                 % var. vs

                                                                                                                                             1Q16                      1Q16
                                                                                                                                             ----                      ----

    Beauty:

    Skincare                                                                                                $385.1                                      $362.0                     6%    1%

    Fragrance                                                                                   343.3                               331.2                         4                    -

     Color                                                                                      241.7                               245.7                       (2)               (6)

    Total Beauty                                                                                970.1                               938.9                         3                (1)
                                                                                                -----                               -----

    Fashion & Home:

    Fashion (jewelry/watches/apparel/footwear/accessories/children's)                           193.8                               196.3                       (1)               (4)

    Home (gift & decorative products/housewares/entertainment &                                 134.1                               129.2                         4                  1
        leisure/children's/nutrition)

    Total Fashion & Home                                                                        327.9                               325.5                         1                (2)
                                                                                                -----                               -----

    Net sales from reportable segments                                                        1,298.0                             1,264.4                         3                (1)

    Other revenue from reportable segments                                                       26.1                                21.7                        20                 16
                                                                                                 ----                                ----

    Total revenue from reportable segments                                                    1,324.1                             1,286.1                         3                (1)

    Total revenue from Other operating segments and business activities                           9.0                                20.4                      (56)              (20)

    Total revenue                                                                                         $1,333.1                                    $1,306.5                      2    (1)
                                                                                                          ========                                    ========


                                                                                                                       AVON PRODUCTS, INC.
                                                                                                                      SUPPLEMENTAL SCHEDULE
                                                                                                                   NON-GAAP FINANCIAL MEASURES
                                                                                                                           (Unaudited)
                                                                                                              (In millions, except per share data)


    This supplemental schedule provides adjusted Non-GAAP financial information and a quantitative reconciliation of the difference between the Non-GAAP financial measure and the financial measure calculated and reported in accordance with GAAP.


                                                                                                                                                   THREE MONTHS ENDED MARCH 31, 2017

                                                                                                                                        Reported                      CTI                    Adjusted

                                                                                                                                         (GAAP)                 restructuring               (Non-GAAP)

                                                                                                                                                                 initiatives
                                                                                                                                                                 -----------

    Total revenue                                                                                                                                    $1,333.1                                         $                -                                $1,333.1

    Cost of sales                                                                                                                           517.1                                    (0.1)                                     517.2

    Selling, general and administrative expenses                                                                                            787.3                                     10.1                                      777.2
                                                                                                                                            -----                                     ----                                      -----

    Operating profit                                                                                                                         28.7                                     10.0                                       38.7

    (Loss) income from continuing operations, before taxes                                                                                  (6.7)                                    10.0                                        3.3

    Income taxes                                                                                                                           (29.8)                                   (1.0)                                    (30.8)
                                                                                                                                            -----                                     ----                                      -----

    Loss from continuing operations, net of tax                                                                                                       $(36.5)                                                      $9.0                                  $(27.5)


    Diluted EPS from continuing operations                                                                                                            $(0.10)                                                                           $(0.07)


    Gross margin                                                                                                                            61.2%                                       -                                     61.2%

    SG&A as a % of revenues                                                                                                                 59.1%                                   (0.8)                                     58.3%

    Operating margin                                                                                                                         2.2%                                     0.8                                       2.9%

    Effective tax rate                                                                                                                          *                                                                     *


    *Calculation not meaningful


    Amounts in the table above may not necessarily sum because the computations are made independently.


    Note: The diluted EPS impact for each Non-GAAP item on the table above is not provided due to the participation rights of the Series C convertible preferred stock. The Reported and Adjusted diluted EPS from continuing operations are calculated
     independently and factor in the participation rights of the Series C convertible preferred stock, and, therefore, would cause the amounts not to sum to Adjusted diluted EPS from continuing operations.


                                                                                                                                                                        AVON PRODUCTS, INC.
                                                                                                                                                                       SUPPLEMENTAL SCHEDULE
                                                                                                                                                                    NON-GAAP FINANCIAL MEASURES
                                                                                                                                                                            (Unaudited)
                                                                                                                                                                (In millions, except per share data)


    This supplemental schedule provides adjusted Non-GAAP financial information and a quantitative reconciliation of the difference between the Non-GAAP financial measure and the financial measure calculated and reported in accordance with GAAP.


                                                                                                                                                            THREE MONTHS ENDED MARCH 31, 2016

                                                                                                                            Reported                      CTI                      Venezuelan
                                                                                                                                                                                 special items                      Special tax                Adjusted
                                                                                                                                                                                                                                              (Non-GAAP)
                                                                                                                             (GAAP)                 restructuring                                                      items

                                                                                                                                                     initiatives
                                                                                                                                                     -----------

    Total revenue                                                                                                                        $1,306.5                                             $                  -                                      $                     -                                    $                               $1,306.5
                                                                                                                                                                                                                                                                                                                                       -

    Cost of sales                                                                                                               518.8                                        -                                                 -                                              -                                518.8

    Selling, general and administrative expenses                                                                                779.9                                     46.8                                                  -                                              -                                733.1
                                                                                                                                -----                                     ----                                                ---                                            ---                                -----

    Operating profit                                                                                                              7.8                                     46.8                                                  -                                              -                                 54.6

    (Loss) income from continuing operations, before                                                                          (158.1)                                    46.8                                              120.5                                               -                                  9.2

        taxes

    Income taxes                                                                                                                  2.3                                    (9.5)                                                 -                                         (29.3)                               (36.5)
                                                                                                                                  ---                                     ----                                                ---                                          -----                                 -----

    Loss from continuing operations, net of tax                                                                                          $(155.8)                                                           $37.3                                                        $120.5                                                    $(29.3)           $(27.3)


    Diluted EPS from continuing operations                                                                                                $(0.36)                                                                                                                                              $(0.07)


    Gross margin                                                                                                                60.3%                                       -                                                 -                                              -                                60.3%

    SG&A as a % of revenues                                                                                                     59.7%                                   (3.6)                                                 -                                              -                                56.1%

    Operating margin                                                                                                             0.6%                                     3.6                                                  -                                              -                                 4.2%

    Effective tax rate                                                                                                         (1.5)%                                                                                                                                        *


    *Calculation not meaningful


    Amounts in the table above may not necessarily sum because the computations are made independently.


    Note: The diluted EPS impact for each Non-GAAP item on the table above is not provided due to the participation rights of the Series C convertible preferred stock. The Reported and Adjusted diluted EPS from continuing operations are calculated independently and factor in the participation rights of the Series C convertible preferred
     stock, and, therefore, would cause the amounts not to sum to Adjusted diluted EPS from continuing operations.


                                                                                                                AVON PRODUCTS, INC.
                                                                                                               SUPPLEMENTAL SCHEDULE
                                                                                                                    (Unaudited)
                                                                                                        (In millions, except per share data)


    Approximate Impact of Foreign Currency

                                                                                                                                                         First-Quarter 2017

    Year-on-Year impact on Reported (GAAP) and Adjusted (Non-GAAP)                                                                           Estimated impact             Estimated impact
        results:
                                                                                                                                             ($ in millions)               on diluted EPS
                                                                                                                                              --------------               --------------

    Total revenue                                                                                                                                       3 pts

    Operating profit - transaction                                                                                                                                   $5                             $     -

    Operating profit - translation                                                                                                                          5                                  0.01
                                                                                                                                                          ---                                  ----

    Total operating profit                                                                                                                                          $10                               $0.01

    Operating margin                                                                                                                                   60 bps

    Revaluation of working capital                                                                                                                                  $14                               $0.02

    Diluted EPS                                                                                                                                                                            $0.03
                                                                                                                                                                                           =====


    Amounts in the table above may not necessarily sum because the computations are made independently.
    ---------------------------------------------------------------------------------------------------

Non-GAAP Financial Measures

To supplement the Company's financial results presented in accordance with generally accepted accounting principles in the United States ("GAAP"), the Company discloses operating results that have been adjusted to exclude the impact of changes due to the translation of foreign currencies into U.S. dollars, including changes in: revenue, operating profit, Adjusted operating profit, operating margin and Adjusted operating margin. The Company also refers to these adjusted financial measures as constant dollar items, which are Non-GAAP financial measures. The Company believes these measures provide investors an additional perspective on trends and underlying business results. To exclude the impact of changes due to the translation of foreign currencies into U.S. dollars, the Company calculates current-year results and prior-year results at constant exchange rates, which are updated on an annual basis as part of the Company's budgeting process. Foreign currency impact is determined as the difference between actual growth rates and constant-dollar growth rates.

The Company also presents cost of sales, gross margin, selling, general and administrative expenses, selling, general and administrative expenses as a percentage of revenue, operating profit, operating margin, (loss) income from continuing operations, before taxes, income taxes, loss from continuing operations, net of tax, diluted earnings (loss) per share from continuing operations and effective tax rate on a Non-GAAP basis. The Company refers to these Non-GAAP financial measures as "Adjusted." The Company has provided quantitative reconciliations of the difference between the Non-GAAP financial measures and the financial measures calculated and reported in accordance with GAAP. See "Supplemental Schedules - Non-GAAP Financial Measures" within this release for these quantitative reconciliations.

The Company uses the Non-GAAP financial measures to evaluate its operating performance. These Non-GAAP measures should not be considered in isolation, or as a substitute for, or superior to, financial measures calculated in accordance with GAAP. The Company believes investors find the Non-GAAP information helpful in understanding the ongoing performance of operations separate from items that may have a disproportionate positive or negative impact on the Company's financial results in any particular period. The Company believes that it is meaningful for investors to be made aware of the impacts of: 1) CTI restructuring initiatives; 2) charges related to the deconsolidation of the Company's Venezuela operations as of March 31, 2016 ("Venezuelan special items"); and 3) an income tax benefit realized in the first quarter of 2016 as a result of tax planning strategies ("Special tax items").

The Venezuelan special items include the impact on the Consolidated Statements of Operations in 2016 caused by the deconsolidation of the Company's Venezuelan operations for which the Company recorded a loss of approximately $120 million in other expense, net. The loss was comprised of approximately $39 million in net assets of the Venezuelan business and approximately $81 million in accumulated foreign currency translation adjustments within accumulated other comprehensive loss associated with foreign currency changes before Venezuela was accounted for as a highly inflationary economy.

The Special tax items include the impact during the first quarter of 2016 on the provision for income taxes in the Consolidated Statements of Operations due to an income tax benefit of approximately $29 million recognized as the result of the implementation of foreign tax planning strategies.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/avon-reports-first-quarter-2017-results-300451201.html

SOURCE Avon Products, Inc.