NEW YORK, Nov. 1, 2012 /PRNewswire/ -- Avon Products, Inc. (NYSE: AVP) today reported third-quarter 2012 results and provided goals for future performance. "Avon's third-quarter results remain disappointing. The challenges that Avon faces developed over time, not overnight, and it will take time to implement the solutions as well," said Sheri McCoy, Chief Executive Officer. "However, we have identified the first critical actions to return Avon to a position of financial health and improve our competitive position. With a clear focus on growing the top-line, managing costs, and improving our working capital, I am confident that we are moving Avon toward a steady recovery."
Third-Quarter 2012 (compared with third-quarter 2011)
For the third quarter, total revenue of $2.6 billion decreased 8%, or increased 1% in constant dollars. Total units grew 1% and price/mix was flat during the quarter. Active Representatives were down 1%.
Avon Beauty sales declined 9%, or flat in constant dollars. On a reported basis, fragrance was down 7%, color and skincare both declined 11%, and personal care was down 9%. On a constant-dollar basis, fragrance increased 2% while color and skincare declined 1% and 3%, respectively. Personal care was flat.
Third-quarter 2012 gross margin was 61.2%, 270 basis points lower than the prior-year quarter, due to the net unfavorable impact of product mix and pricing, higher supply chain costs primarily due to costs associated with obsolescence as well as the negative impact from foreign exchange.
Operating profit was $106 million in the quarter and operating margin was 4.2%. Adjusted Non-GAAP operating profit was $152 million and adjusted Non-GAAP operating margin was 5.9%, down 440 basis points from the third quarter of 2011. The decline was due to lower gross margin and increases in overhead costs, primarily due to higher employee compensation costs. The negative impact of foreign exchange was also a factor. This was offset by an $18 million decline in advertising, down 24% to $58 million.
Based on the continued decline in revenue performance in China and corresponding lowering of our long-term growth estimates, we completed an interim impairment assessment of the fair value of goodwill related to the business, which resulted in a Q3 non-cash impairment charge of $44 million, or $0.10 per share.
Third-quarter 2012's effective tax rate was 58.2%, versus 31.5% in the third quarter of 2011. The tax rate was unfavorably impacted by 21.0 points from the goodwill impairment charge related to our operations in China, for which no tax benefit was recorded. On an adjusted Non-GAAP basis, the effective tax rate was 37.2%, versus 31.5% in the third-quarter 2011, due primarily to lower benefits from audit settlements and statute expirations.
Income from continuing operations in the third quarter of 2012 was $33 million, or $0.07 per diluted share. Adjusted Non-GAAP income from continuing operations was $78 million, or $0.17 per diluted share.
Net cash provided by operating activities was $220 million for the nine months ended September 30, 2012, compared with $247 million in the same period of 2011, as lower net income was partially offset by improvements in working capital, lower contributions to the U.S. pension plan, and a payment in 2011 associated with a long-term incentive compensation plan of $36 million. The overall net cash used in the nine months ended September 30, 2012 was $148 million, compared with a use of $192 million for the same period in 2011, primarily due to lower capital expenditures.
Avon's net debt (total debt less cash) for the third quarter of 2012 was $2.2 billion, up $152 million from the year-end level.
Goals for Future Performance
Management is focused on stabilizing the business and returning Avon to sustainable growth and has set financial goals of mid single-digit constant-dollar revenue growth and a low double-digit operating margin over the next three years. Management has the team fully aligned around actions that will accelerate top-line growth, reduce costs and improve working capital. Management is also targeting cost savings of at least $400 million by the end of the three years to be largely driven by a reduction in Selling, General and Administrative expenses (SG&A). It also expects that there will be charges associated with the achievement of these goals.
Earlier today, the company announced a reduction in its quarterly dividend from $.23 per share to $.06 per share. This is part of an overall review of the capital structure and is consistent with prior communication that the company would assess the dividend in light of current operating performance as well as Avon's peer group. This dividend reduction, in conjunction with continued efforts to improve working capital, should help provide financial flexibility.
Third-Quarter 2012 Regional Highlights (compared with third-quarter 2011)
Latin America | ||||||||||
$ in millions | Third-Quarter 2012 | YTD 2012 | ||||||||
% var. vs 3Q11 | % var. vs 9M11 | |||||||||
Total revenue | $1,270.9 | (6)% | $3,663.2 | (5)% | ||||||
C$ | 6% | 4% | ||||||||
Active Representatives | 2% | 1% | ||||||||
Units sold | 5% | -% | ||||||||
Operating profit | 142.2 | (16)% | 307.9 | (39)% | ||||||
Adjusted Non-GAAP operating profit | 142.3 | (14)% | 319.8 | (36)% | ||||||
Operating margin | 11.2% | (130) bps | 8.4% | (470) bps | ||||||
Adjusted Non-GAAP operating margin | 11.2% | (110) bps | 8.7% | (430) bps | ||||||
Note: Effective in the second quarter of 2012, the Dominican Republic was included in Latin America, whereas in prior periods it had been included in North America. The impact was not material to either segment. Accordingly, Latin America amounts include the results of the Dominican Republic for all periods presented.
Europe, Middle East & Africa | ||||||||||
$ in millions | Third-Quarter 2012 | YTD 2012 | ||||||||
% var. vs 3Q11 | % var. vs 9M11 | |||||||||
Total revenue | $ 620.7 | (11)% | $2,008.4 | (10)% | ||||||
C$ | (2)% | (2)% | ||||||||
Active Representatives | 2% | (1)% | ||||||||
Units sold | 5% | (2)% | ||||||||
Operating profit | 53.6 | (49)% | 181.4 | (47)% | ||||||
Adjusted Non-GAAP operating profit | 52.6 | (52)% | 193.1 | (44)% | ||||||
Operating margin | 8.6% | (660) bps | 9.0% | (630) bps | ||||||
Adjusted Non-GAAP operating margin | 8.5% | (710) bps | 9.6% | (590) bps | ||||||
Note: Effective in the second quarter of 2012, the results of Central and Eastern Europe and Western Europe, Middle East & Africa were managed as a single operating segment. Accordingly, Europe, Middle East & Africa amounts include the results of Central and Eastern Europe and Western Europe, Middle East & Africa for all periods presented.
North America | ||||||||||
$ in millions | Third-Quarter 2012 | YTD 2012 | ||||||||
% var. vs 3Q11 | % var. vs | |||||||||
Total revenue | $443.6 | (8)% | $1,390.6 | (6)% | ||||||
C$ | (8)% | (6)% | ||||||||
Active Representatives | (12)% | (12)% | ||||||||
Units sold | (10)% | (4)% | ||||||||
Operating loss | (13.4) | (419)% | (13.5) | (125)% | ||||||
Adjusted Non-GAAP operating loss | (12.1) | (232)% | (2.0) | (103)% | ||||||
Operating margin | (3.0)% | (390) bps | (1.0)% | (460) bps | ||||||
Adjusted Non-GAAP operating margin | (2.7)% | (460) bps | (0.1)% | (540) bps | ||||||
Note: Effective in the second quarter of 2012, the Dominican Republic was included in Latin America, whereas in prior periods it had been included in North America. The impact was not material to either segment. Accordingly, North America amounts exclude the results of the Dominican Republic for all periods presented.
Asia Pacific | ||||||||||
$ in millions | Third-Quarter 2012 | YTD 2012 | ||||||||
% var. vs 3Q11 | % var. vs 9M11 | |||||||||
Total revenue | $ 215.7 | (8)% | $655.8 | (5)% | ||||||
C$ | (7)% | (4)% | ||||||||
Active Representatives | (12)% | (9)% | ||||||||
Units sold | (7)% | (6)% | ||||||||
Operating loss | (30.2) | (245)% | (3.7) | (106)% | ||||||
Adjusted Non-GAAP operating profit | 14.2 | (31)% | 45.5 | (20)% | ||||||
Operating margin | (14.0)% | (2290) bps | (0.6)% | (890) bps | ||||||
Adjusted Non-GAAP operating margin | 6.6% | (230) bps | 6.9% | (130) bps | ||||||
Global Expenses | ||||||||||
$ in millions | Third-Quarter 2012 | YTD 2012 | ||||||||
% var. vs 3Q11 | % var. vs 9M11 | |||||||||
Total global expenses | $ 161.6 | 14% | $ 515.2 | 7% | ||||||
Allocated to segments | (115.4) | (5)% | (347.2) | (5)% | ||||||
Net global expenses | 46.2 | 124% | 168.0 | 44% | ||||||
Adjusted Non-GAAP net global expenses | 45.4 | 110% | 141.2 | 28% | ||||||
Avon will conduct a conference call at 8:30 A.M. today to discuss the 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: 38905905). 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. Please refer to the Form 10-Q for additional information on Avon's results for the quarter.
Avon, the company for women, is a leading global beauty company, with over $11 billion in annual revenue. As the world's largest direct seller, Avon markets to women in more than 100 countries through over 6 million active independent Avon Sales Representatives. Avon's product line includes beauty products, as well as fashion and home products, and features such well-recognized brand names as Avon Color, ANEW, Skin-So-Soft, Advance Techniques, Avon Naturals, and mark. Learn more about Avon and its products at www.avoncompany.com.
Footnotes
(1) "Adjusted" items refer to financial results presented in accordance with U.S. GAAP that have been adjusted to exclude certain costs as described below, under "Non-GAAP Financial Measures."
(2) "RVP" - In the first quarter of 2012 we revised the definition of Representative Value Proposition to represent the expenses of activities directly associated with Representatives and sales leaders including the cost of incentives and sales aids (net of any fees charged). RVP no longer includes strategic investments such as the Service Model Transformation and Web enablement, and it no longer adjusts for the impact of volume.
Non-GAAP Financial Measures
To supplement our financial results presented in accordance with generally accepted accounting principles in the United States ("GAAP"), we disclose operating results that have been adjusted to exclude the impact of changes due to the translation of foreign currencies into U.S. dollars, including revenue growth, operating profit, adjusted Non-GAAP operating profit, operating margin, and adjusted Non-GAAP operating margin. We refer to these adjusted financial measures as Constant $ items, which are Non-GAAP financial measures. We believe these measures provide investors an additional perspective on trends. To exclude the impact of changes due to the translation of foreign currencies into U.S. dollars, we calculate current year results and prior year results at a constant exchange rate. Currency impact is determined as the difference between actual growth rates and constant currency growth rates.
We also present gross margin, selling, general and administrative expenses as a percentage of revenue, net global expenses, operating profit, operating margin, income from continuing operations, earnings per share from continuing operations and effective tax rate on a Non-GAAP basis. The discussion of our segments presents operating profit and operating margin on a Non-GAAP basis. We have provided a quantitative reconciliation of the difference between the Non-GAAP financial measure and the financial measure calculated and reported in accordance with GAAP. The Company uses the Non-GAAP financial measures to evaluate its operating performance and believes that it is meaningful for investors to be made aware of, on a period-to-period basis, the impacts of costs to implement ("CTI") restructuring initiatives, and the goodwill impairment and intangible asset charge related to China ("Impairment charge"). 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 Impairment charge includes the impact on the Statement of Income caused by the goodwill impairment and intangible asset charge related to China in 2012.
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.
CAUTIONARY STATEMENT FOR PURPOSES OF THE "SAFE HARBOR" STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
Statements in this release that are not historical facts or information are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as "estimate," "project," "forecast," "plan," "believe," "may," "expect," "anticipate," "intend," "planned," "potential," "can," "expectation" and similar expressions, or the negative of those expressions, may identify forward-looking statements. Such forward-looking statements are based on management's reasonable current assumptions and expectations. Such 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, and there can be no assurance that actual results will not differ materially from management's expectations. Such factors include, among others, the following:
Additional information identifying such factors is contained in Item 1A of our 2011 Form 10-K for the year ended December 31, 2011. We undertake no obligation to update any such forward-looking statements.
AVON PRODUCTS, INC. | ||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
(In millions, except per share data) | ||||||||||||||||||
Three Months Ended | Percent | Nine Months Ended | Percent | |||||||||||||||
September 30 | Change | September 30 | Change | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||
Net sales | $ | 2,509.4 | $ | 2,706.7 | (7)% | $ | 7,590.4 | $ | 8,114.1 | (6)% | ||||||||
Other revenue | 41.5 | 55.7 | 127.6 | 133.8 | ||||||||||||||
Total revenue | 2,550.9 | 2,762.4 | (8)% | 7,718.0 | 8,247.9 | (6)% | ||||||||||||
Cost of sales | 990.5 | 998.3 | 2,964.8 | 2,966.1 | ||||||||||||||
Selling, general and administrative expenses | 1,410.4 | 1,485.5 | 4,405.1 | 4,440.1 | ||||||||||||||
Impairment of goodwill and intangible asset | 44.0 | - | 44.0 | - | ||||||||||||||
Operating profit | 106.0 | 278.6 | (62)% | 304.1 | 841.7 | (64)% | ||||||||||||
Interest expense | 27.3 | 22.9 | 76.8 | 69.5 | ||||||||||||||
Interest income | (3.8) | (4.6) | (10.5) | (13.3) | ||||||||||||||
Other expense, net | 4.6 | 19.0 | 28.4 | 25.6 | ||||||||||||||
Total other expenses | 28.1 | 37.3 | 94.7 | 81.8 | ||||||||||||||
Income from continuing operations, before tax | 77.9 | 241.3 | (68)% | 209.4 | 759.9 | (72)% | ||||||||||||
Income taxes | (45.3) | (76.1) | (86.5) | (233.8) | ||||||||||||||
Income from continuing operations, net of tax | 32.6 | 165.2 | (80)% | 122.9 | 526.1 | (77)% | ||||||||||||
Discontinued operations, net of tax | - | - | - | (8.6) | ||||||||||||||
Net income | 32.6 | 165.2 | 122.9 | 517.5 | ||||||||||||||
Net income attributable to noncontrolling interests | (1.0) | (1.0) | (3.2) | (3.5) | ||||||||||||||
Net income attributable to Avon | $ | 31.6 | $ | 164.2 | (81)% | $ | 119.7 | $ | 514.0 | (77)% | ||||||||
Earnings per share:(1) | ||||||||||||||||||
Basic | ||||||||||||||||||
Basic EPS from continuing operations | $ | .07 | $ | .38 | (82)% | $ | .27 | $ | 1.20 | (78)% | ||||||||
Basic EPS from discontinued operations | $ | - | $ | - | $ | - | $ | (.02) | ||||||||||
Basic EPS attributable to Avon | $ | .07 | $ | .38 | (82)% | $ | .27 | $ | 1.18 | (77)% | ||||||||
Diluted | ||||||||||||||||||
Diluted EPS from continuing operations | $ | .07 | $ | .38 | (82)% | $ | .27 | $ | 1.20 | (78)% | ||||||||
Diluted EPS from discontinued operations | $ | - | $ | - | $ | - | $ | (.02) | ||||||||||
Diluted EPS attributable to Avon | $ | .07 | $ | .38 | (82)% | $ | .27 | $ | 1.18 | (77)% | ||||||||
Weighted-average shares outstanding: | ||||||||||||||||||
Basic | 432.1 | 430.7 | 431.8 | 430.3 | ||||||||||||||
Diluted | 432.5 | 432.2 | 432.5 | 432.1 | ||||||||||||||
(1) | Under the two-class method, earnings per share is calculated using net earnings allocable to common shares, which is derived by reducing net earnings by the earnings allocable to participating securities. Net earnings allocable to common shares used in the basic and diluted earnings per share calculation were $30.8 and $162.8 for the three months ended September 30, 2012 and 2011, respectively. Net earnings allocable to common shares used in the basic and diluted earnings per share calculation were $117.0 and $518.2 for the nine months ended September 30, 2012 and 2011, respectively. |
AVON PRODUCTS, INC. | |||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||
(Unaudited) | |||||||||
(In millions) | |||||||||
September 30 | December 31 | ||||||||
2012 | 2011 | ||||||||
Assets | |||||||||
Current Assets | |||||||||
Cash and cash equivalents | $ | 1,097.5 | $ | 1,245.1 | |||||
Accounts receivable, net | 758.8 | 761.5 | |||||||
Inventories | 1,302.7 | 1,161.3 | |||||||
Prepaid expenses and other | 856.6 | 930.9 | |||||||
Total current assets | 4,015.6 | 4,098.8 | |||||||
Property, plant and equipment, at cost | 2,646.4 | 2,708.8 | |||||||
Less accumulated depreciation | (1,142.0) | (1,137.3) | |||||||
Property, plant and equipment, net | 1,504.4 | 1,571.5 | |||||||
Goodwill | 443.8 | 473.1 | |||||||
Other intangible assets, net | 263.3 | 279.9 | |||||||
Other assets | 1,424.9 | 1,311.7 | |||||||
Total assets | $ | 7,652.0 | $ | 7,735.0 | |||||
Liabilities and Shareholders' Equity | |||||||||
Current Liabilities | |||||||||
Debt maturing within one year | $ | 684.5 | $ | 849.3 | |||||
Accounts payable | 946.4 | 850.2 | |||||||
Accrued compensation | 245.6 | 217.1 | |||||||
Other accrued liabilities | 633.2 | 663.6 | |||||||
Sales and taxes other than income | 227.2 | 212.4 | |||||||
Income taxes | 41.3 | 98.4 | |||||||
Total current liabilities | 2,778.2 | 2,891.0 | |||||||
Long-term debt | 2,628.3 | 2,459.1 | |||||||
Employee benefit plans | 592.3 | 603.0 | |||||||
Long-term income taxes | 60.5 | 67.0 | |||||||
Other liabilities | 126.1 | 129.7 | |||||||
Total liabilities | $ | 6,185.4 | $ | 6,149.8 | |||||
Shareholders' Equity | |||||||||
Common stock | $ | 188.3 | $ | 187.3 | |||||
Additional paid-in-capital | 2,111.5 | 2,077.7 | |||||||
Retained earnings | 4,544.3 | 4,726.1 | |||||||
Accumulated other comprehensive loss | (821.3) | (854.4) | |||||||
Treasury stock, at cost | (4,571.5) | (4,566.3) | |||||||
Total Avon shareholders' equity | 1,451.3 | 1,570.4 | |||||||
Noncontrolling interests | 15.3 | 14.8 | |||||||
Total shareholders' equity | $ | 1,466.6 | $ | 1,585.2 | |||||
Total liabilities and shareholders' equity | $ | 7,652.0 | $ | 7,735.0 | |||||
AVON PRODUCTS, INC. | |||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
(Unaudited) | |||||||||||
(In millions) | |||||||||||
Nine Months Ended | |||||||||||
September 30 | |||||||||||
2012 | 2011 | ||||||||||
Cash Flows from Operating Activities | |||||||||||
Income from continuing operations, net of tax | $ | 122.9 | $ | 526.1 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 172.2 | 173.7 | |||||||||
Provision for doubtful accounts | 191.3 | 187.0 | |||||||||
Provision for obsolescence | 83.8 | 79.0 | |||||||||
Share-based compensation | 34.7 | 33.8 | |||||||||
Deferred income taxes | (102.0) | (94.4) | |||||||||
Impairment of goodwill and intangible asset | 44.0 | - | |||||||||
Other | 44.4 | 37.4 | |||||||||
Changes in assets and liabilities: | |||||||||||
Accounts receivable | (186.8) | (178.8) | |||||||||
Inventories | (222.5) | (338.1) | |||||||||
Prepaid expenses and other | 68.2 | 4.3 | |||||||||
Accounts payable and accrued liabilities | 73.0 | (55.7) | |||||||||
Income and other taxes | (39.0) | (30.0) | |||||||||
Noncurrent assets and liabilities | (64.6) | (97.1) | |||||||||
Net cash provided by operating activities of continuing operations | 219.6 | 247.2 | |||||||||
Cash Flows from Investing Activities | |||||||||||
Capital expenditures | (134.9) | (197.4) | |||||||||
Disposal of assets | 13.2 | 11.7 | |||||||||
Purchases of investments | (1.9) | (28.6) | |||||||||
Proceeds from sale of investments | 2.0 | 33.6 | |||||||||
Acquisitions and other investing activities | - | (13.0) | |||||||||
Net cash used by investing activities of continuing operations | (121.6) | (193.7) | |||||||||
Cash Flows from Financing Activities | |||||||||||
Cash dividends | (300.6) | (302.2) | |||||||||
Debt, net (maturities of three months or less) | (624.5) | 566.1 | |||||||||
Proceeds from debt | 713.7 | 62.8 | |||||||||
Repayment of debt | (90.0) | (580.6) | |||||||||
Interest rate swap termination | 43.6 | - | |||||||||
Proceeds from exercise of stock options | 7.9 | 15.9 | |||||||||
Excess tax benefit realized from share-based compensation | (3.4) | 1.7 | |||||||||
Repurchase of common stock | (8.5) | (6.8) | |||||||||
Net cash used by financing activities of continuing operations | (261.8) | (243.1) | |||||||||
Net cash used by investing activities of discontinued operations | - | (1.2) | |||||||||
Net cash used by discontinued operations | - | (1.2) | |||||||||
Effect of exchange rate changes on cash and equivalents | 16.2 | (0.9) | |||||||||
Net change in cash and equivalents | (147.6) | (191.7) | |||||||||
Cash and equivalents at beginning of year | $ | 1,245.1 | $ | 1,179.9 | |||||||
Cash and equivalents at end of period | $ | 1,097.5 | $ | 988.2 | |||||||
AVON PRODUCTS, INC. | ||||||||||||||||
SUPPLEMENTAL SCHEDULE | ||||||||||||||||
(Unaudited) | ||||||||||||||||
(In millions) | ||||||||||||||||
THREE MONTHS ENDED 09/30/12 | ||||||||||||||||
REGIONAL RESULTS | ||||||||||||||||
$ in Millions | Total Revenue US$ | C$ | Units Sold | Price/Mix C$ | Active Reps | Average Order C$ | ||||||||||
% var. vs 3Q11 | % var. vs 3Q11 | % var. vs 3Q11 | % var. vs 3Q11 | % var. vs 3Q11 | % var. vs 3Q11 | |||||||||||
Latin America | $ | 1,270.9 | (6)% | 6% | 5% | 1% | 2% | 4% | ||||||||
Europe, Middle East & Africa | 620.7 | (11) | (2) | 5 | (7) | 2 | (4) | |||||||||
North America | 443.6 | (8) | (8) | (10) | 2 | (12) | 4 | |||||||||
Asia Pacific | 215.7 | (8) | (7) | (7) | - | (12) | 5 | |||||||||
Total from operations | 2,550.9 | (8) | 1 | 1 | - | (1) | 2 | |||||||||
Global and other | - | - | - | - | - | - | - | |||||||||
Total | $ | 2,550.9 | (8)% | 1% | 1% | -% | (1)% | 2% | ||||||||
2012 GAAP | % var. vs 3Q11 | 2012 GAAP | 2012 Non-GAAP | 2011 Non-GAAP | 2012 Non-GAAP | 2011 Non-GAAP Operating | ||||||||||
Latin America | $ | 142.2 | (16)% | 11.2% | $ | 142.3 | $ | 166.3 | 11.2% | 12.3% | ||||||
Europe, Middle East & Africa | 53.6 | (49) | 8.6 | 52.6 | 108.6 | 8.5 | 15.6 | |||||||||
North America | (13.4) | (419) | (3.0) | (12.1) | 9.2 | (2.7) | 1.9 | |||||||||
Asia Pacific | (30.2) | (245) | (14.0) | 14.2 | 20.7 | 6.6 | 8.9 | |||||||||
Total from operations | 152.2 | (49) | 6.0 | 197.0 | 304.8 | 7.7 | 11.0 | |||||||||
Global and other | (46.2) | (124) | - | (45.4) | (21.6) | - | - | |||||||||
Total | $ | 106.0 | (62)% | 4.2% | $ | 151.6 | $ | 283.2 | 5.9% | 10.3% | ||||||
CATEGORY SALES (US$) | ||||||||||||||||
Consolidated | ||||||||||||||||
US$ | C$ | |||||||||||||||
% var. vs 3Q11 | % var. vs 3Q11 | |||||||||||||||
Beauty (color cosmetics/fragrances/skincare/personal care) | $ | 1,820.4 | (9)% | -% | ||||||||||||
Fashion (jewelry/watches/apparel/footwear/accessories/children's) | 443.7 | (2) | 3 | |||||||||||||
Home (gift & decorative products/housewares/entertainment & leisure/children's/nutrition) | 245.3 | - | 8 | |||||||||||||
Net sales | $ | 2,509.4 | (7)% | 1% | ||||||||||||
Other revenue | 41.5 | (25) | (24) | |||||||||||||
Total revenue | $ | 2,550.9 | (8)% | 1% | ||||||||||||
Beauty Category: | ||||||||||||||||
Fragrance | (7)% | 2% | ||||||||||||||
Color | (11) | (1) | ||||||||||||||
Skincare | (11) | (3) | ||||||||||||||
Personal care | (9) | - | ||||||||||||||
(1) For a further discussion on our Non-GAAP financial measures, please refer to our discussion of Non-GAAP financial measures in this release | ||||||||||||||||
and reconciliations of our Non-GAAP financial measures to the related GAAP financial measure in the following supplemental schedules. | ||||||||||||||||
AVON PRODUCTS, INC. | ||||||||||||||||
SUPPLEMENTAL SCHEDULE | ||||||||||||||||
(Unaudited) | ||||||||||||||||
(In millions) | ||||||||||||||||
NINE MONTHS ENDED 09/30/12 | ||||||||||||||||
REGIONAL RESULTS | ||||||||||||||||
$ in Millions | Total Revenue US$ | C$ | Units Sold | Price/Mix C$ | Active Reps | Average Order C$ | ||||||||||
% var. vs 9M11 | % var. vs 9M11 | % var. vs 9M11 | % var. vs 9M11 | % var. vs 9M11 | % var. vs 9M11 | |||||||||||
Latin America | $ | 3,663.2 | (5)% | 4% | -% | 4% | 1% | 3% | ||||||||
Europe, Middle East & Africa | 2,008.4 | (10) | (2) | (2) | - | (1) | (1) | |||||||||
North America | 1,390.6 | (6) | (6) | (4) | (2) | (12) | 6 | |||||||||
Asia Pacific | 655.8 | (5) | (4) | (6) | 2 | (9) | 5 | |||||||||
Total from operations | 7,718.0 | (6) | - | (1) | 1 | (2) | 2 | |||||||||
Global and other | - | - | - | - | - | - | - | |||||||||
Total | $ | 7,718.0 | (6)% | -% | (1)% | 1% | (2)% | 2% | ||||||||
2012 GAAP | % var. vs 9M11 | 2012 GAAP | 2012 Non-GAAP | 2011 Non-GAAP | 2012 Non-GAAP | 2011 Non-GAAP | ||||||||||
Latin America | $ | 307.9 | (39)% | 8.4% | $ | 319.8 | $ | 502.3 | 8.7% | 13.0% | ||||||
Europe, Middle East & Africa | 181.4 | (47) | 9.0 | 193.1 | 345.5 | 9.6 | 15.5 | |||||||||
North America | (13.5) | (125) | (1.0) | (2.0) | 78.4 | (0.1) | 5.3 | |||||||||
Asia Pacific | (3.7) | (106) | (0.6) | 45.5 | 56.7 | 6.9 | 8.2 | |||||||||
Total from operations | 472.1 | (51) | 6.1 | 556.4 | 982.9 | 7.2 | 11.9 | |||||||||
Global and other | (168.0) | (44) | - | (141.2) | (109.9) | - | - | |||||||||
Total | $ | 304.1 | (64)% | 3.9% | $ | 415.2 | $ | 873.0 | 5.4% | 10.6% | ||||||
CATEGORY SALES (US$) | ||||||||||||||||
Consolidated | ||||||||||||||||
US$ | C$ | |||||||||||||||
% var. vs 9M11 | % var. vs 9M11 | |||||||||||||||
Beauty (color cosmetics/fragrances/skincare/personal care) | $ | 5,533.5 | (7)% | 1% | ||||||||||||
Fashion (jewelry/watches/apparel/footwear/accessories/children's) | 1,353.4 | (7) | (3) | |||||||||||||
Home (gift & decorative products/housewares/entertainment & leisure/children's/nutrition) | 703.5 | (5) | 2 | |||||||||||||
Net sales | $ | 7,590.4 | (6)% | -% | ||||||||||||
Other revenue | 127.6 | (5) | (3) | |||||||||||||
Total revenue | $ | 7,718.0 | (6)% | -% | ||||||||||||
Beauty Category: | ||||||||||||||||
Fragrance | (5)% | 2% | ||||||||||||||
Color | (7) | 1 | ||||||||||||||
Skincare | (7) | - | ||||||||||||||
Personal care | (7) | - | ||||||||||||||
(1) For a further discussion on our Non-GAAP financial measures, please refer to our discussion of Non-GAAP financial measures in this release | ||||||||||||||||
and reconciliations of our Non-GAAP financial measures to the related GAAP financial measure in the following supplemental schedules. | ||||||||||||||||
AVON PRODUCTS, INC. | |||||||||||||||
SUPPLEMENTAL SCHEDULE | |||||||||||||||
NON-GAAP FINANCIAL MEASURES | |||||||||||||||
(Unaudited) | |||||||||||||||
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. | |||||||||||||||
$ in Millions (except per share data) | THREE MONTHS ENDED 09/30/12 | ||||||||||||||
CTI | |||||||||||||||
Reported | restructuring | Impairment | Adjusted | ||||||||||||
(GAAP) | initiatives | charge | (Non-GAAP) | ||||||||||||
Cost of sales | $ | 990.5 | $ | (0.2) | $ | - | $ | 990.7 | |||||||
Selling, general and administrative expenses | 1,410.4 | 1.8 | - | 1,408.6 | |||||||||||
Operating profit | 106.0 | 1.6 | 44.0 | 151.6 | |||||||||||
Income from continuing operations before taxes | 77.9 | 1.6 | 44.0 | 123.5 | |||||||||||
Income taxes | (45.3) | (0.7) | - | (46.0) | |||||||||||
Income from continuing operations | $ | 32.6 | $ | 0.9 | $ | 44.0 | $ | 77.5 | |||||||
Diluted EPS from continuing operations | 0.07 | - | 0.10 | 0.17 | |||||||||||
Gross margin | 61.2% | - | - | 61.2% | |||||||||||
SG&A as a % of revenues | 55.3% | (0.1) | - | 55.2% | |||||||||||
Operating margin | 4.2% | 0.1 | 1.7 | 5.9% | |||||||||||
Effective tax rate | 58.2% | 0.1 | (21.0) | 37.2% | |||||||||||
SEGMENT OPERATING PROFIT (LOSS) | |||||||||||||||
Latin America | $ | 142.2 | $ | 0.1 | $ | - | $ | 142.3 | |||||||
Europe, Middle East & Africa | 53.6 | (1.0) | - | 52.6 | |||||||||||
North America | (13.4) | 1.3 | - | (12.1) | |||||||||||
Asia Pacific | (30.2) | 0.4 | 44.0 | 14.2 | |||||||||||
Global and other | (46.2) | 0.8 | - | (45.4) | |||||||||||
Total | $ | 106.0 | $ | 1.6 | $ | 44.0 | $ | 151.6 | |||||||
SEGMENT OPERATING MARGIN | |||||||||||||||
Latin America | 11.2% | - | - | 11.2% | |||||||||||
Europe, Middle East & Africa | 8.6% | (0.2) | - | 8.5% | |||||||||||
North America | (3.0)% | 0.3 | - | (2.7)% | |||||||||||
Asia Pacific | (14.0)% | 0.2 | 20.4 | 6.6% | |||||||||||
Global and other | - | - | - | - | |||||||||||
Total | 4.2% | 0.1 | 1.7 | 5.9% | |||||||||||
Amounts in the table above may not necessarily sum due to rounding. | |||||||||||||||
AVON PRODUCTS, INC. | |||||||||||||||
SUPPLEMENTAL SCHEDULE | |||||||||||||||
NON-GAAP FINANCIAL MEASURES | |||||||||||||||
(Unaudited) | |||||||||||||||
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. | |||||||||||||||
$ in Millions (except per share data) | NINE MONTHS ENDED 09/30/12 | ||||||||||||||
CTI | |||||||||||||||
Reported | restructuring | Impairment | Adjusted | ||||||||||||
(GAAP) | initiatives | charge | (Non-GAAP) | ||||||||||||
Cost of sales | $ | 2,964.8 | $ | 3.2 | $ | - | $ | 2,961.6 | |||||||
Selling, general and administrative expenses | 4,405.1 | 63.9 | - | 4,341.2 | |||||||||||
Operating profit | 304.1 | 67.1 | 44.0 | 415.2 | |||||||||||
Income from continuing operations before taxes | 209.4 | 67.1 | 44.0 | 320.5 | |||||||||||
Income taxes | (86.5) | (22.1) | - | (108.6) | |||||||||||
Income from continuing operations | $ | 122.9 | $ | 45.0 | $ | 44.0 | $ | 211.9 | |||||||
Diluted EPS from continuing operations | 0.27 | 0.10 | 0.10 | 0.47 | |||||||||||
Gross margin | 61.6% | - | - | 61.6% | |||||||||||
SG&A as a % of revenues | 57.1% | (0.8) | - | 56.2% | |||||||||||
Operating margin | 3.9% | 0.9 | 0.6 | 5.4% | |||||||||||
Effective tax rate | 41.3% | (0.3) | (7.2) | 33.9% | |||||||||||
SEGMENT OPERATING PROFIT (LOSS) | |||||||||||||||
Latin America | $ | 307.9 | $ | 11.9 | $ | - | $ | 319.8 | |||||||
Europe, Middle East & Africa | 181.4 | 11.7 | - | 193.1 | |||||||||||
North America | (13.5) | 11.5 | - | (2.0) | |||||||||||
Asia Pacific | (3.7) | 5.2 | 44.0 | 45.5 | |||||||||||
Global and other | (168.0) | 26.8 | - | (141.2) | |||||||||||
Total | $ | 304.1 | $ | 67.1 | $ | 44.0 | $ | 415.2 | |||||||
SEGMENT OPERATING MARGIN | |||||||||||||||
Latin America | 8.4% | 0.3 | - | 8.7% | |||||||||||
Europe, Middle East & Africa | 9.0% | 0.6 | - | 9.6% | |||||||||||
North America | (1.0)% | 0.8 | - | (0.1)% | |||||||||||
Asia Pacific | (0.6)% | 0.8 | 6.7 | 6.9% | |||||||||||
Global and other | - | - | - | - | |||||||||||
Total | 3.9% | 0.9 | 0.6 | 5.4% | |||||||||||
Amounts in the table above may not necessarily sum due to rounding. | |||||||||||||||
AVON PRODUCTS, INC. | |||||||||||
SUPPLEMENTAL SCHEDULE | |||||||||||
NON-GAAP FINANCIAL MEASURES | |||||||||||
(Unaudited) | |||||||||||
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. | |||||||||||
$ in Millions (except per share data) | THREE MONTHS ENDED 09/30/11 | ||||||||||
CTI | |||||||||||
Reported | restructuring | Adjusted | |||||||||
(GAAP) | initiatives | (Non-GAAP) | |||||||||
Cost of sales | $ | 998.3 | $ | 3.5 | $ | 994.8 | |||||
Selling, general and administrative expenses | 1,485.5 | 1.1 | 1,484.4 | ||||||||
Operating profit | 278.6 | 4.6 | 283.2 | ||||||||
Income from continuing operations before taxes | 241.3 | 4.6 | 245.9 | ||||||||
Income taxes | (76.1) | (1.4) | (77.5) | ||||||||
Income from continuing operations | $ | 165.2 | $ | 3.2 | $ | 168.4 | |||||
Diluted EPS from continuing operations | 0.38 | 0.01 | 0.38 | ||||||||
Gross margin | 63.9% | 0.1 | 64.0% | ||||||||
SG&A as a % of revenues | 53.8% | - | 53.7% | ||||||||
Operating margin | 10.1% | 0.2 | 10.3% | ||||||||
Effective tax rate | 31.5% | - | 31.5% | ||||||||
SEGMENT OPERATING PROFIT | |||||||||||
Latin America | $ | 168.4 | $ | (2.1) | $ | 166.3 | |||||
Europe, Middle East & Africa | 105.8 | 2.8 | 108.6 | ||||||||
North America | 4.2 | 5.0 | 9.2 | ||||||||
Asia Pacific | 20.8 | (0.1) | 20.7 | ||||||||
Global and other | (20.6) | (1.0) | (21.6) | ||||||||
Total | $ | 278.6 | $ | 4.6 | $ | 283.2 | |||||
SEGMENT OPERATING MARGIN | |||||||||||
Latin America | 12.5% | (0.2) | 12.3% | ||||||||
Europe, Middle East & Africa | 15.2% | 0.4 | 15.6% | ||||||||
North America | 0.9% | 1.0 | 1.9% | ||||||||
Asia Pacific | 8.9% | - | 8.9% | ||||||||
Global and other | - | - | - | ||||||||
Total | 10.1% | 0.2 | 10.3% | ||||||||
Amounts in the table above may not necessarily sum due to rounding. | |||||||||||
AVON PRODUCTS, INC. | |||||||||||
SUPPLEMENTAL SCHEDULE | |||||||||||
NON-GAAP FINANCIAL MEASURES | |||||||||||
(Unaudited) | |||||||||||
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. | |||||||||||
$ in Millions (except per share data) | NINE MONTHS ENDED 09/30/11 | ||||||||||
CTI | |||||||||||
Reported | restructuring | Adjusted | |||||||||
(GAAP) | initiatives | (Non-GAAP) | |||||||||
Cost of sales | $ | 2,966.1 | $ | 8.2 | $ | 2,957.9 | |||||
Selling, general and administrative expenses | 4,440.1 | 23.1 | 4,417.0 | ||||||||
Operating profit | 841.7 | 31.3 | 873.0 | ||||||||
Income from continuing operations before taxes | 759.9 | 31.3 | 791.2 | ||||||||
Income taxes | (233.8) | (11.1) | (244.9) | ||||||||
Income from continuing operations | $ | 526.1 | $ | 20.2 | $ | 546.3 | |||||
Diluted EPS from continuing operations | 1.20 | 0.05 | 1.25 | ||||||||
Gross margin | 64.0% | 0.1 | 64.1% | ||||||||
SG&A as a % of revenues | 53.8% | (0.3) | 53.6% | ||||||||
Operating margin | 10.2% | 0.4 | 10.6% | ||||||||
Effective tax rate | 30.8% | 0.2 | 31.0% | ||||||||
SEGMENT OPERATING PROFIT | |||||||||||
Latin America | $ | 505.6 | $ | (3.3) | $ | 502.3 | |||||
Europe, Middle East & Africa | 341.8 | 3.7 | 345.5 | ||||||||
North America | 53.7 | 24.7 | 78.4 | ||||||||
Asia Pacific | 57.3 | (0.6) | 56.7 | ||||||||
Global and other | (116.7) | 6.8 | (109.9) | ||||||||
Total | $ | 841.7 | $ | 31.3 | $ | 873.0 | |||||
SEGMENT OPERATING MARGIN | |||||||||||
Latin America | 13.1% | (0.1) | 13.0% | ||||||||
Europe, Middle East & Africa | 15.3% | 0.2 | 15.5% | ||||||||
North America | 3.6% | 1.7 | 5.3% | ||||||||
Asia Pacific | 8.3% | (0.1) | 8.2% | ||||||||
Global and other | - | - | - | ||||||||
Total | 10.2% | 0.4 | 10.6% | ||||||||
Amounts in the table above may not necessarily sum due to rounding. | |||||||||||
SOURCE Avon Products, Inc.