LONDON, May 2, 2019 /PRNewswire/ -- Avon Products, Inc.
(NYSE: AVP) today announced its results for the quarter ended
March 31, 2019.
|
THREE MONTHS ENDED
MARCH 31, 2019
|
|
|
|
|
|
Change vs
1Q18
|
|
Reported
(GAAP)
|
|
Adjusted1 (Non-
GAAP)
|
|
Reported
(GAAP)
|
|
Adjusted1 (Non-
GAAP)
|
Total US$ Reportable
Segment Revenue
|
$1,181.4
|
|
$1,181.4
|
|
(14)%
|
|
(14)%
|
Total C$1
Reportable Segment Revenue Change
|
|
|
|
|
(3)%
|
|
(3)%
|
Gross Margin
|
56.4%
|
|
56.8%
|
|
(200) bps
|
|
(160) bps
|
Operating
Margin
|
(0.3)%
|
|
4.5%
|
|
(350) bps
|
|
50 bps
|
Diluted EPS
|
$(0.09)
|
|
$0.03
|
|
$(0.03)
|
|
$0.05
|
Effective Tax
Rate
|
(433.3)%
|
|
54.2%
|
|
*
|
|
*
|
Free Cash
Flow1
|
$(117.1)
|
|
$(117.1)
|
|
$6.2
|
|
$6.2
|
|
|
|
|
|
|
|
|
*Calculation not
meaningful
|
|
|
|
|
|
|
|
Jan Zijderveld, Avon CEO, said,
"We are pleased with the progress that we have made in the first
quarter. We delivered constant-dollar revenue improvements in three
of our four geographical segments, adjusted operating margin
expansion of 50 basis points and free cash flow1 in line
with seasonal trends, as we continue to make progress deploying our
Open Up Avon strategies."
Mr. Zijderveld continued, "In the first quarter, our journey to
Open Up Avon progressed, offering More Value, More Access and
Improved Productivity for our millions of Representatives and
customers. Our relentless focus on revenue growth management,
including less discounting and more targeted and effective
incentives and promotion management led to a 6% improvement in
Average Orders and drove overall price/mix up 8% across our
portfolio. Asia Pacific showed
strong growth, as evidenced by expanded customer access and strong
e-Commerce sales. Our ongoing focus on training contributed to
continued improvement in Representative productivity. We are
further reducing our costs, driving efficiencies and simplifying
our business."
Mr. Zijderveld underscored, "Empowering women around the
world to more productively and effectively build successful social
selling businesses and generate relevant earnings remains core to
our strategy and the key driver of our future growth."
Gustavo Arnal, Avon CFO, said, "I
am excited to join Avon at such a
pivotal time in its transformation journey. I look forward to
helping Jan and the management team continue to drive the Open Up
Avon strategy and build on the steps already taken to create a
simpler, leaner and more agile business. The Company made good
progress in the first quarter. I will work with senior leaders
to sharpen the key focus areas to accelerate shareholder value
creation."
Highlights for First-Quarter 2019:
- Total Reportable Segment Revenue decreased 14% in reported
currency and 3% in constant dollars. Increases in Asia Pacific, South
Latin America and North Latin
America were offset by a decline in Europe, Middle
East & Africa.
Price/mix increased 8% with increases reported in all
segments.
- Gross Margin of 56.4%. Adjusted Gross Margin decreased 160
basis points to 56.8%, unfavorably impacted primarily by foreign
exchange, partially offset by the favorable net impact of price and
mix.
- Operating Margin of (0.3)%. Adjusted Operating Margin increased
50 basis points to 4.5%, driven by cost savings initiatives that
more than offset the change in Gross Margin.
- Diluted Loss Per Share of $0.09.
Adjusted Diluted Earnings Per Share of $0.03, compared with Adjusted Diluted Loss Per
Share of $0.02 for first-quarter
2018.
- Average order in constant dollars from Reportable Segments
increased 6%, driven by increases in all segments.
- Active Representatives and Ending Representatives, both from
Reportable Segments, each declined 9%, with decreases reported in
all segments but largely driven by declines in Brazil and Russia.
- Foreign currency unfavorably impacted Diluted Loss Per Share by
an estimated $0.01 per share and
Adjusted Diluted Earnings Per Share by an estimated $0.03 per share, driven by the strength of the
U.S. dollar against the currencies of the countries in which the
Company operates.
Adjustments to First-Quarter 2019 GAAP Results to Arrive at
Adjusted Results
During the first quarter of 2019, the following adjustments were
made to GAAP results to arrive at Adjusted results and, in total,
increased Diluted earnings per share by approximately $0.12:
- The Company recorded costs to implement ("CTI") restructuring
within operating profit of approximately $54
million. Partially offsetting these costs was a gain on the
sale of the China manufacturing
facility of approximately $10 million
for a net adjustment to income from continuing operations of
approximately $43 million before tax
(approximately $40 million after
tax), primarily related to the Open Up Avon initiative. The costs
recorded within operating profit were primarily related to
headcount reductions and professional services.
- The Company recorded a transaction fee of approximately
$4 million before and after tax.
First-Quarter 2019 Segment and Top Market Review (compared
with first-quarter 2018)
THREE MONTHS ENDED
MARCH 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT
RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
Active
Representatives
|
|
Average
Order
C$
|
|
Units
Sold
|
|
Price/
Mix C$
|
|
Ending
Representatives
|
|
US$
|
|
C$
|
|
|
|
|
|
Revenue &
Drivers
|
Reported
(GAAP)
|
|
% var.
vs
1Q18
|
|
% var.
vs
1Q18
|
|
% var. vs
1Q18
|
|
% var.
vs
1Q18
|
|
% var.
vs
1Q18
|
|
% var.
vs
1Q18
|
|
% var. vs
1Q18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe, Middle
East & Africa
|
$
|
458.7
|
|
(19)%
|
|
(9)%
|
|
(12)%
|
|
3%
|
|
(15)%
|
|
6%
|
|
(12)%
|
South Latin
America
|
414.7
|
|
(17)
|
|
1
|
|
(6)
|
|
7
|
|
(11)
|
|
12
|
|
(7)
|
North Latin
America
|
192.7
|
|
(1)
|
|
1
|
|
(8)
|
|
9
|
|
(3)
|
|
4
|
|
(12)
|
Asia
Pacific
|
115.3
|
|
3
|
|
7
|
|
(12)
|
|
19
|
|
(1)
|
|
8
|
|
(6)
|
Total from
reportable
segments
|
1,181.4
|
|
(14)
|
|
(3)
|
|
(9)
|
|
6
|
|
(11)
|
|
8
|
|
(9)
|
Other operating
segments and
business
activities
|
5.5
|
|
(74)
|
|
(73)
|
|
*
|
|
*
|
|
*
|
|
*
|
|
*
|
Total
Avon
|
$
|
1,186.9
|
|
(15)%
|
|
(4)%
|
|
(9)%
|
|
5%
|
|
(12)%
|
|
8%
|
|
(10)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Profit/Margin
|
|
2019
Operating
Profit
US$
|
|
2019
Operating
Margin
US$
|
|
Change in
US$ vs
1Q18
|
|
Change in
C$ vs
1Q18
|
|
|
|
|
|
|
|
|
|
Segment
profit/margin
|
|
|
|
|
|
|
|
|
Europe, Middle East
& Africa
|
|
$
|
59.2
|
|
12.9%
|
|
(20) bps
|
|
20 bps
|
South Latin
America
|
|
23.8
|
|
5.7
|
|
20
|
|
150
|
North Latin
America
|
|
16.5
|
|
8.6
|
|
(200)
|
|
(200)
|
Asia
Pacific
|
|
16.7
|
|
14.5
|
|
520
|
|
500
|
Total from
reportable segments
|
|
116.2
|
|
9.8
|
|
10
|
|
60
|
|
|
|
|
|
|
|
|
|
Other operating
segments and
business activities
|
|
.6
|
|
|
|
|
|
|
Unallocated global
expenses
|
|
(63.1)
|
|
|
|
|
|
|
CTI restructuring
initiatives
|
|
(53.5)
|
|
|
|
|
|
|
Other
Items
|
|
(4.1)
|
|
|
|
|
|
|
Total Avon
Reported (GAAP)
|
|
$
|
(3.9)
|
|
(0.3)%
|
|
(350)
bps
|
|
(180)
bps
|
|
|
|
|
|
|
|
|
|
Total Avon
Adjusted (Non-GAAP)
|
|
$
|
53.7
|
|
4.5%
|
|
50
bps
|
|
150
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 in 2018 also included the business results for
Australia and New Zealand, which the Company exited in
2018.
For a reconciliation of the difference between Reported (GAAP)
and Adjusted (Non-GAAP), see "Supplemental Schedule - Non-GAAP
Financial Measures" later in this release.
|
|
THREE MONTHS ENDED
MARCH 31, 2019
|
Revenue - % var.
vs 1Q18
|
|
Reported
(US$)
|
|
Reported
(C$)
|
|
Top Market Revenue
Drivers
|
Europe, Middle East
& Africa
|
|
(19)%
|
|
(9)%
|
|
|
South Latin
America
|
|
(17)%
|
|
1%
|
|
|
North Latin
America
|
|
(1)%
|
|
1%
|
|
|
Asia
Pacific
|
|
3%
|
|
7%
|
|
|
|
|
|
|
|
|
|
Brazil
|
|
(17)%
|
|
(2)%
|
|
impacted by a
decrease in Active Representatives, partially offset by higher
average
order
|
Mexico
|
|
—%
|
|
2%
|
|
impacted by higher
average order, partially offset by a decrease in Active
Representatives
|
Argentina
|
|
(27)%
|
|
45%
|
|
impacted by higher
average order, including the impact of inflationary
pricing
|
Philippines
|
|
10%
|
|
12%
|
|
impacted by higher
average order, partially offset by a decrease in Active
Representatives
|
Russia
|
|
(31)%
|
|
(19)%
|
|
impacted by a
decrease in Active Representatives
|
First-Quarter 2019 Cash Flow Review (compared with
first-quarter 2018)
|
|
Three Months
Ended
March 31
|
|
|
|
|
|
|
2019
|
|
2018
|
|
Change
vs
1Q18
|
|
Drivers
|
Net cash used by
operating
activities of continuing
operations
|
|
$
|
(142.7)
|
|
$
|
(96.3)
|
|
$
|
(46.4)
|
|
Driven by changes in
working capital including a reduction in accounts
payable and accrued liabilities due to the timing of payments,
including
payments related to CTI restructuring, partially offset by a
reduction in
inventory associated with Open Up Avon.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided
(used)
by investing activities of continuing
operations
|
|
$
|
25.6
|
|
$
|
(27.0)
|
|
$
|
52.6
|
|
Primarily due to net
proceeds from the sale of the China manufacturing
facility.
|
Free Cash
Flow
|
|
$
|
(117.1)
|
|
$
|
(123.3)
|
|
$
|
6.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
financing
activities of continuing
operations
|
|
$
|
18.0
|
|
$
|
0.4
|
|
$
|
17.6
|
|
Mainly due to the
receipt of proceeds from the sale of the China
manufacturing facility, which included an amount to be used to
settle
former intercompany debt, partially offset by debt issuance costs
related to
the new revolving credit facility entered into in February
2019. The China
manufacturing debt was subsequently settled in April
2019.
|
Subsequent Event
Sale of New Avon
In April 2019, the Company signed
an agreement with LG Household & Health Care Ltd. to sell its
19.9% ownership interest in New Avon, a privately-held company that
is majority-owned and managed by an affiliate of Cerberus.
LG Household & Health Care Ltd. will acquire all of the
interests of New Avon for $125.0 in
cash, of which Avon will receive
$24.9 in cash for its 19.9% share.
The closing is expected to occur on September 30, 2019.
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 (877) 407-0789 in North America
or (201) 689-8562 from international locations. The call and
related slide presentation will be webcast live at
investor.avonworldwide.com and can be accessed or downloaded from
that site for a period of one year. A telephonic playback of the
call will also be available from 12:00 p.m.
Eastern Time, May 2, 2019
through May 16, 2019. North American
listeners may dial (844) 512-2921 and international listeners may
dial (412) 317-6671; the passcode is 13689507. Please note that the
Company intends to file its Form 10-Q on May
3, 2019.
About Avon Products, Inc.
For 130 years Avon has stood
for women: providing innovative, quality beauty products which are
primarily sold to women, through women. Millions of independent
Representatives across the world sell iconic Avon brands such as
Avon Color and ANEW through their social networks, building their
own beauty businesses on a full- or part-time basis. Avon supports women's empowerment,
entrepreneurship and well-being and has donated over $1 billion to women's causes through Avon and the Avon Foundation. Learn more about
Avon and its products at
www.avonworldwide.com. #Stand4Her
Footnotes
1 "Adjusted" items refer to financial measures that
are derived from measures calculated in accordance with GAAP, but
which have been adjusted to exclude certain items. Other Adjusted
financial measures that the Company refers to include constant
dollar ("C$") items and Free Cash Flow which the Company defines as
net cash used by operating activities of continuing operations plus
net cash provided (used) by investing activities of continuing
operations. 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
This press release contains "forward-looking statements" that
are made pursuant to the safe harbor provisions of the Private
Securities Litigation Reform Act of 1995, including statements
relating to the Company's growth and long-term success, and
improved representative engagement and service. Because
forward-looking statements inherently involve risks and
uncertainties, actual future results may differ materially from
those expressed or implied by such forward-looking statements.
These risks and uncertainties include, but are not limited to, the
possibility of business disruption, competitive uncertainties, and
general economic and business conditions in Avon's markets as well as the other risks
detailed in Avon's Annual Report
on Form 10-K for the year ended December 31,
2018, and Avon's other
filings with the Securities and Exchange Commission. Avon undertakes no obligation to update any
statements in this press release for changes that happen after the
date of this release.
AVON PRODUCTS,
INC.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(Unaudited)
|
(In millions,
except per share data)
|
|
|
Three Months
Ended
|
Percent
Change
|
|
March
31
|
|
|
2019
|
|
2018
|
|
Net sales
|
$
|
1,116.2
|
|
$
|
1,309.6
|
(15)%
|
Other
revenue
|
70.7
|
|
83.9
|
|
Total
revenue
|
1,186.9
|
|
1,393.5
|
(15)%
|
|
|
|
|
|
Cost of
sales
|
517.0
|
|
579.7
|
|
Selling, general and
administrative expenses
|
673.8
|
|
768.9
|
|
Operating (loss)
profit
|
(3.9)
|
|
44.9
|
*
|
|
|
|
|
|
Interest
expense
|
33.2
|
|
36.2
|
|
Loss on
extinguishment of debt and credit facilities
|
2.0
|
|
—
|
|
Interest
income
|
(1.7)
|
|
(4.2)
|
|
Other (income)
expense, net
|
(22.6)
|
|
2.5
|
|
Gain on sale of
business
|
(10.3)
|
|
—
|
|
Total other
expenses
|
0.6
|
|
34.5
|
|
|
|
|
|
|
(Loss) income from
continuing operations, before income taxes
|
(4.5)
|
|
10.4
|
*
|
Income
taxes
|
(19.5)
|
|
(31.5)
|
|
|
|
|
|
|
Loss from continuing
operations, net of tax
|
(24.0)
|
|
(21.1)
|
|
Loss from
discontinued operations, net of tax
|
(9.5)
|
|
—
|
|
|
|
|
|
|
Net loss
|
(33.5)
|
|
(21.1)
|
(59)%
|
Net loss attributable
to noncontrolling interests
|
0.8
|
|
0.8
|
|
Net loss attributable
to Avon
|
$
|
(32.7)
|
|
$
|
(20.3)
|
(61)%
|
|
|
|
|
|
Loss per share
(1)
|
|
|
|
|
Basic
|
|
|
|
|
Basic EPS from
continuing operations
|
$
|
(0.07)
|
|
$
|
(0.06)
|
(17)%
|
Basic EPS from
discontinued operations
|
(0.02)
|
|
—
|
*
|
Basic EPS
attributable to Avon
|
$
|
(0.09)
|
|
$
|
(0.06)
|
(50%)
|
|
|
|
|
|
Diluted
|
|
|
|
|
Diluted EPS from
continuing operations
|
$
|
(0.07)
|
|
$
|
(0.06)
|
(17%)
|
Diluted EPS from
discontinued operations
|
(0.02)
|
|
—
|
*
|
Diluted EPS
attributable to Avon
|
$
|
(0.09)
|
|
$
|
(0.06)
|
(50%)
|
|
|
|
|
|
Weighted-average
shares outstanding:
|
|
|
|
|
Basic
|
442.2
|
|
440.9
|
|
Diluted
|
442.2
|
|
440.9
|
|
|
|
|
|
|
* 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 earnings per share
calculation was ($38.6) and ($26.0) for the three months ended
March 31, 2019 and 2018, respectively.
|
AVON PRODUCTS,
INC.
|
CONSOLIDATED
BALANCE SHEETS
|
December 31, 2018
(Audited) and March 31, 2019 (Unaudited)
|
(In
millions)
|
|
|
|
March
31,
|
|
December
31,
|
|
|
2019
|
|
2018
|
Assets
|
|
|
|
|
Current
Assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
406.4
|
|
|
$
|
532.7
|
|
Restricted
cash
|
|
17.0
|
|
|
—
|
|
Accounts receivable,
net
|
|
340.9
|
|
|
349.7
|
|
Inventories
|
|
532.3
|
|
|
542.0
|
|
Prepaid expenses and
other
|
|
255.2
|
|
|
272.0
|
|
Held for sale
assets
|
|
15.7
|
|
|
65.6
|
|
Total current
assets
|
|
1,567.5
|
|
|
1,762.0
|
|
|
|
|
|
|
Property, plant and
equipment, at cost
|
|
1,200.5
|
|
|
1,207.8
|
|
Less accumulated
depreciation
|
|
(657.3)
|
|
|
(650.2)
|
|
Property, plant and
equipment, net
|
|
543.2
|
|
|
557.6
|
|
|
|
|
|
|
Right-of-use
assets
|
|
180.3
|
|
|
—
|
|
Goodwill
|
|
88.6
|
|
|
87.4
|
|
Deferred tax
asset
|
|
204.2
|
|
|
212.6
|
|
Other
assets
|
|
413.7
|
|
|
390.4
|
|
Total
assets
|
|
2,997.5
|
|
|
3,010.0
|
|
|
|
|
|
|
Liabilities,
Series C Convertible Preferred Stock and Shareholders'
Deficit
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
Debt maturing within
one year
|
|
425.4
|
|
|
12.0
|
|
Accounts
payable
|
|
706.0
|
|
|
816.5
|
|
Accrued
compensation
|
|
103.9
|
|
|
85.5
|
|
Other accrued
liabilities
|
|
425.2
|
|
|
451.3
|
|
Sales taxes and taxes
other than income
|
|
94.1
|
|
|
103.9
|
|
Income
taxes
|
|
11.0
|
|
|
15.9
|
|
Held for sale
liabilities
|
|
0.1
|
|
|
11.4
|
|
Current liabilities
of discontinued operations
|
|
9.5
|
|
|
—
|
|
Total current
liabilities
|
|
1,775.2
|
|
|
1,496.5
|
|
Long-term
debt
|
|
1,196.4
|
|
|
1,581.6
|
|
Long-term operating
lease liability
|
|
150.4
|
|
|
—
|
|
Employee benefit
plans
|
|
128.2
|
|
|
128.3
|
|
Long-term income
taxes
|
|
135.3
|
|
|
136.2
|
|
Other
liabilities
|
|
55.2
|
|
|
72.1
|
|
Total
liabilities
|
|
3,440.7
|
|
|
3,414.7
|
|
|
|
|
|
|
Series C convertible
preferred stock
|
|
498.3
|
|
|
492.1
|
|
|
|
|
|
|
Shareholders'
Deficit
|
|
|
|
|
Common
stock
|
|
190.6
|
|
|
190.3
|
|
Additional paid-in
capital
|
|
2,302.1
|
|
|
2,303.6
|
|
Retained
earnings
|
|
2,195.4
|
|
|
2,234.3
|
|
Accumulated other
comprehensive loss
|
|
(1,034.4)
|
|
|
(1,030.4)
|
|
Treasury stock, at
cost
|
|
(4,602.3)
|
|
|
(4,602.3)
|
|
Total Avon
shareholders' deficit
|
|
(948.6)
|
|
|
(904.5)
|
|
Noncontrolling
interests
|
|
7.1
|
|
|
7.7
|
|
Total shareholders'
deficit
|
|
(941.5)
|
|
|
(896.8)
|
|
Total liabilities,
series C convertible preferred stock and shareholders'
deficit
|
|
2,997.5
|
|
|
3,010.0
|
|
|
|
|
|
|
AVON PRODUCTS,
INC.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
(In
millions)
|
|
|
Three Months
Ended
|
|
|
March
31
|
|
|
2019
|
|
2018
|
Cash Flows from
Operating Activities
|
|
|
|
|
Net loss
|
|
$
|
(33.5)
|
|
|
$
|
(21.1)
|
|
Loss from
discontinued operations, net of tax
|
|
(9.5)
|
|
|
—
|
|
Loss from continuing
operations, net of tax
|
|
$
|
(24.0)
|
|
|
$
|
(21.1)
|
|
Adjustments to
reconcile loss from continuing operations, net of tax to net cash
used by
operating activities:
|
|
|
|
|
Depreciation
|
|
20.6
|
|
|
20.8
|
|
Amortization
|
|
6.6
|
|
|
7.1
|
|
Provision for
doubtful accounts
|
|
29.9
|
|
|
43.1
|
|
Provision for
obsolescence
|
|
6.7
|
|
|
9.7
|
|
Share-based
compensation
|
|
(0.5)
|
|
|
3.8
|
|
Revaluation of
Argentinian monetary assets and liabilities
and other
foreign exchange losses
|
|
(19.2)
|
|
|
4.6
|
|
Deferred income
taxes
|
|
8.2
|
|
|
1.8
|
|
Other
|
|
(8.6)
|
|
|
3.2
|
|
|
|
|
|
|
Changes in assets and
liabilities:
|
|
|
|
|
Accounts
receivable
|
|
(24.3)
|
|
|
(4.4)
|
|
Inventories
|
|
4.8
|
|
|
(58.4)
|
|
Prepaid expenses and
other
|
|
38.4
|
|
|
0.1
|
|
Accounts payable and
accrued liabilities
|
|
(164.2)
|
|
|
(106.3)
|
|
Income and other
taxes
|
|
(12.0)
|
|
|
(0.9)
|
|
Noncurrent assets and
liabilities
|
|
(5.1)
|
|
|
0.6
|
|
Net cash used by
operating activities of continuing operations
|
|
(142.7)
|
|
|
(96.3)
|
|
|
|
|
|
|
Cash Flows from
Investing Activities
|
|
|
|
|
Capital
expenditures
|
|
(21.2)
|
|
|
(27.8)
|
|
Disposal of
assets
|
|
0.4
|
|
|
0.8
|
|
Net proceeds from
sale of business
|
|
46.4
|
|
|
—
|
|
Net cash provided
(used) by investing activities of continuing
operations
|
|
25.6
|
|
|
(27.0)
|
|
|
|
|
|
|
Cash Flows from
Financing Activities
|
|
|
|
|
Debt, net (maturities
of three months or less)
|
|
27.2
|
|
|
3.6
|
|
Repurchase of common
stock
|
|
—
|
|
|
(2.7)
|
|
Other financing
activities
|
|
(9.2)
|
|
|
(0.5)
|
|
Net cash provided
by financing activities of continuing operations
|
|
18.0
|
|
|
0.4
|
|
|
|
|
|
|
Effect of exchange
rate changes on cash and cash equivalents, and restricted
cash
|
|
(6.3)
|
|
|
13.9
|
|
Net decrease in cash
and cash equivalents, and restricted cash
|
|
(105.4)
|
|
|
(109.0)
|
|
Cash and cash
equivalents, and restricted cash at beginning of
year(1)
|
|
536.4
|
|
|
881.5
|
|
Cash and cash
equivalents, and restricted cash at end of period
(2)
|
|
431.0
|
|
|
772.5
|
|
|
|
|
|
|
(1)
|
Includes cash and
cash equivalents of $3.7 classified as Held for sale assets in the
Company's Consolidated
Balance Sheets at the end of the year in 2018
|
(2)
|
Includes restricted
cash related to the sale of Avon Manufacturing (Guangzhou), Ltd at
March 31, 2019.
|
AVON PRODUCTS,
INC.
|
SUPPLEMENTAL
SCHEDULE
|
(Unaudited)
|
(In
millions)
|
|
CATEGORY SALES
FROM REPORTABLE SEGMENTS (US$)
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
|
|
|
Reported
|
|
|
Three Months
Ended
March 31
|
|
US$
|
|
C$
|
|
|
2019
|
|
2018
|
|
%var.
vs
1Q18
|
|
% var.
vs
1Q18
|
Beauty:
|
|
|
|
|
|
|
|
|
Skincare
|
|
$
|
349.3
|
|
|
$
|
389.1
|
|
|
(10)%
|
|
1%
|
Fragrance
|
|
298.0
|
|
|
354.0
|
|
|
(16)
|
|
(4)
|
Color
|
|
189.2
|
|
|
235.7
|
|
|
(20)
|
|
(9)
|
Total
Beauty
|
|
836.5
|
|
|
978.8
|
|
|
(15)
|
|
(3)
|
Fashion &
Home:
|
|
|
|
|
|
|
|
|
Fashion
(jewelry/watches/apparel/
footwear/accessories/children's)
|
|
164.3
|
|
|
188.6
|
|
|
(13)
|
|
(5)
|
Home (gift & decorative products/housewares/
entertainment & leisure/children's/nutrition)
|
|
115.4
|
|
|
129.4
|
|
|
(11)
|
|
1
|
Total Fashion &
Home
|
|
279.7
|
|
|
318.0
|
|
|
(12)
|
|
(2)
|
Net sales from
reportable segments
|
|
1,116.2
|
|
|
1,296.8
|
|
|
(14)
|
|
(3)
|
Other revenue from
reportable segments
|
|
65.2
|
|
|
75.7
|
|
|
(14)
|
|
(2)
|
Total revenue from
reportable segments
|
|
1,181.4
|
|
|
1,372.5
|
|
|
(14)
|
|
(3)
|
Total revenue from
Other operating segments and
business activities
|
|
5.5
|
|
|
21.0
|
|
|
(74)
|
|
(73)
|
Total
revenue
|
|
$
|
1,186.9
|
|
|
$
|
1,393.5
|
|
|
(15)
|
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
AVON PRODUCTS,
INC.
|
SUPPLEMENTAL
SCHEDULE
|
NON-GAAP FINANCIAL
MEASURES
|
(Unaudited)
|
Three Months Ended
March 31, 2019
|
(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 most directly comparable financial
measure calculated and reported in accordance with GAAP.
|
|
|
|
THREE MONTHS ENDED
MARCH 31, 2019
|
|
|
Reported
(GAAP)
|
|
CTI
restructuring
initiatives
|
|
Other
items
|
|
Adjusted
(Non-GAAP)
|
Total
revenue
|
|
$
|
1,186.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,186.9
|
|
Cost of
sales
|
|
517.0
|
|
|
4.3
|
|
|
—
|
|
|
512.7
|
|
Selling, general and
administrative expenses
|
|
673.8
|
|
|
49.2
|
|
|
4.1
|
|
|
620.5
|
|
Operating (loss)
profit
|
|
(3.9)
|
|
|
53.5
|
|
|
4.1
|
|
|
53.7
|
|
Gain on sale of
business
|
|
10.3
|
|
|
(10.3)
|
|
|
|
|
|
—
|
|
All other
expenses
|
|
(10.9)
|
|
|
—
|
|
|
—
|
|
|
(10.9)
|
|
(Loss) income from
continuing operations, before income
taxes
|
|
(4.5)
|
|
|
43.2
|
|
|
4.1
|
|
|
42.8
|
|
Income
taxes
|
|
(19.5)
|
|
|
(3.7)
|
|
|
—
|
|
|
(23.2)
|
|
(Loss) income from
continuing operations, net of tax
|
|
$
|
(24.0)
|
|
|
$
|
39.5
|
|
|
$
|
4.1
|
|
|
$
|
19.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS from
continuing operations
|
|
$
|
(0.09)
|
|
|
|
|
|
|
|
|
$
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
margin
|
|
56.4
|
%
|
|
0.4
|
|
|
—
|
|
|
56.8
|
%
|
SG&A as a % of
revenue
|
|
56.8
|
%
|
|
(4.1)
|
|
|
(0.3)
|
|
|
52.3
|
%
|
Operating
margin
|
|
(0.3)
|
%
|
|
4.5
|
|
|
0.3
|
|
|
4.5
|
%
|
Effective tax
rate
|
|
(433.3)
|
%
|
|
|
|
|
|
|
|
54.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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.
|
|
|
|
Three Months
Ended March 31,
2019
|
Net cash (used) by
operating activities of continuing operations
|
|
$
|
(142.7)
|
Net cash provided
by investing activities of continuing operations
|
|
25.6
|
Free cash
flow
|
|
$
|
(117.1)
|
AVON PRODUCTS,
INC.
|
SUPPLEMENTAL
SCHEDULE
|
NON-GAAP FINANCIAL
MEASURES
|
(Unaudited)
|
Three Months Ended
March 31, 2018
|
(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 most directly comparable financial
measure calculated and reported in accordance with GAAP.
|
|
|
|
THREE MONTHS ENDED
MARCH 31, 2018
|
|
|
Reported
(GAAP)
|
|
CTI
restructuring
initiatives
|
|
Special tax
items
|
|
Adjusted
(Non-GAAP)
|
Total
revenue
|
|
$
|
1,393.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,393.5
|
|
Cost of
sales
|
|
579.7
|
|
|
0.6
|
|
|
—
|
|
|
579.1
|
|
Selling, general and
administrative expenses
|
|
768.9
|
|
|
10.3
|
|
|
—
|
|
|
758.6
|
|
Operating
profit
|
|
44.9
|
|
|
10.9
|
|
|
—
|
|
|
55.8
|
|
Income before income
taxes
|
|
10.4
|
|
|
10.9
|
|
|
—
|
|
|
21.3
|
|
Income
taxes
|
|
(31.5)
|
|
|
(2.1)
|
|
|
9.2
|
|
|
(24.4)
|
|
Net loss
|
|
$
|
(21.1)
|
|
|
$
|
8.8
|
|
|
$
|
9.2
|
|
|
$
|
(3.1)
|
|
|
|
|
|
|
|
|
|
|
Diluted
EPS
|
|
$
|
(0.06)
|
|
|
|
|
|
|
$
|
(0.02)
|
|
|
|
|
|
|
|
|
|
|
Gross
margin
|
|
58.4
|
%
|
|
—
|
|
|
—
|
|
|
58.4
|
%
|
SG&A as a % of
revenue
|
|
55.2
|
%
|
|
(0.8)
|
|
|
—
|
|
|
54.4
|
%
|
Operating
margin
|
|
3.2
|
%
|
|
0.8
|
|
|
—
|
|
|
4.0
|
%
|
Effective tax
rate
|
|
302.9
|
%
|
|
|
|
|
|
114.6
|
%
|
|
|
|
|
|
|
|
|
|
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 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.
|
|
|
|
Three Months
Ended March 31,
2018
|
Net cash (used) by
operating activities of continuing operations
|
|
$
|
(96.3)
|
Net cash (used) by
investing activities of continuing operations
|
|
(27.0)
|
Free cash
flow
|
|
$
|
(123.3)
|
AVON PRODUCTS,
INC.
|
SUPPLEMENTAL
SCHEDULE
|
(Unaudited)
|
(In millions,
except per share data)
|
|
Approximate Impact
of Foreign Currency
|
|
THREE MONTHS ENDED
MARCH 31, 2019
|
|
Estimated
impact
($ in millions)
|
|
Estimated
impact
on diluted EPS
|
Year-on-Year
impact on Reported (GAAP)
results:
|
|
|
|
Total
revenue
|
(11) pts
|
|
|
Operating profit -
transaction
|
$
|
|
|
(25)
|
|
$
|
|
|
(0.04)
|
Operating profit -
translation
|
—
|
|
—
|
Total operating
profit
|
$
|
|
|
(25)
|
|
$
|
|
|
(0.04)
|
Operating
margin
|
(150)
bps
|
|
|
Revaluation of
working capital
|
$
|
|
|
20
|
|
$
|
|
|
0.03
|
Diluted
EPS
|
|
|
$
|
|
|
(0.01)
|
|
|
|
|
Year-on-Year
impact on Adjusted (Non-
GAAP) results:
|
|
|
|
Adjusted
revenue
|
(11) pts
|
|
|
Adjusted operating
profit - transaction
|
$
|
|
|
(25)
|
|
$
|
|
|
(0.04)
|
Adjusted operating
profit - translation
|
(15)
|
|
(0.02)
|
Total Adjusted
operating profit
|
$
|
|
|
(40)
|
|
$
|
|
|
(0.06)
|
Adjusted operating
margin
|
(210)
bps
|
|
|
Revaluation of
working capital
|
$
|
|
|
20
|
|
$
|
|
|
0.03
|
Adjusted 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 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, Adjusted revenue, operating profit (loss),
Adjusted operating profit, operating margin, Adjusted operating
margin and diluted earnings (loss) per share. 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 revenue, cost of sales, gross margin,
selling, general and administrative expenses, selling, general and
administrative expenses as a percentage of revenue, operating
profit (loss), operating margin, income (loss) before taxes, income
taxes, net income (loss), diluted earnings (loss) per share and
effective tax rate on a Non-GAAP basis. The Company refers to these
Non-GAAP financial measures as "Adjusted." The Company also
presents free cash flow as an additional financial measure for
liquidity. The Company has provided quantitative reconciliations of
the Non-GAAP financial measures to the most directly comparable
financial measures calculated and reported in accordance with GAAP.
See "Supplemental Schedule - Non-GAAP Financial Measures"
within this release for these quantitative reconciliations.
The Company uses 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)
transaction fees and 3) one-time tax items that are not associated
with recurring, normal operations ("Special tax items").
The Special tax items include the impact on the provision for
income taxes in the Consolidated Statements of Operations during
2018 due to one-time tax reserves of approximately $9 million associated with the Company's
uncertain tax positions.
View original
content:http://www.prnewswire.com/news-releases/avon-reports-first-quarter-2019-results-300842437.html
SOURCE Avon Products, Inc.