OREANDA-NEWS.  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 dollars1
  • Active Representatives and Ending Representatives, both from Reportable Segments, declined 3% and 1%, respectively
  • Operating Margin increased 160 bps to 2.2%; Adjusted1 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 Representatives

 

Average Order C$

 

Units Sold

 

Price/ Mix C$

 

Ending Representatives

 

US$

 

C$

         

Revenue & Drivers

   

% var.

vs 1Q16

 

% var.

vs 1Q16

 

% var. 

vs 1Q16

 

% var.

vs 1Q16

 

% var.

vs 1Q16

 

% var.

vs 1Q16

 

% var. 

vs 1Q16

                               

Europe, Middle East &
    Africa

$

507.5

 

(2)%

 

(4)%

 

(3)%

 

(1)%

 

(13)%

 

9%

 

(1)%

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
    segments

1,324.1

 

3

 

(1)

 

(3)

 

2

 

(6)

 

5

 

(1)

Other operating
    segments and
    business activities

9.0

 

(56)

 

(20)

 

(100)

 

*

 

*

 

*

 

(100)

Total revenue

$

1,333.1

 

2%

 

(1)%

 

(4)%

 

3%

 

(7)%

 

6%

 

(2)%

Operating Profit/Margin

 

2017 Operating

Profit US$

 

2017 Operating

Margin US$

 

Change in

US$ vs

1Q16

 

Change in 

C$ vs 

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
    activities

 

1.2

             

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.

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.

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 
March 31

 

US$

 

C$

   

2017

 

2016

 

% var. vs 

1Q16

 

% var. vs 

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 & 
    leisure/children's/nutrition)

 

134.1

   

129.2

   

4

 

1

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

(GAAP)

 

CTI

restructuring

initiatives

 

Adjusted

(Non-GAAP)

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

(GAAP)

 

CTI

restructuring

initiatives

 

Venezuelan special items

 

Special tax

items

 

Adjusted
(Non-GAAP)

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

    taxes

 

(158.1)

   

46.8

   

120.5

   

   

9.2

 

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)
    results:

Estimated impact

($ in millions)

 

Estimated impact

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.