EXHIBIT 99.1

AVON PRODUCTS, INC.
Prior Year Income Statements Conformed to 2003 Classification of Certain Expenses
($ millions, except EPS)

	YEAR-TO-DATE
		2002 March			2001 March			2002 June			2001 June			2002 September			2001 September			2002 December			2001 December
Net sales	$	1,372.1		$	1,346.4		$	2,885.6		$	2,803.4		$	4,334.4		$	4,215.1		$	6,170.6		$	5,957.8
Other revenue		11.5			10.6			25.2			20.8			39.8			30.5			57.7			42.5
Total revenue		1,383.6			1,357.0			2,910.8			2,824.2			4,374.2			4,245.6			6,228.3			6,000.3
Cost of sales		540.9			532.6			1,129.5			1,089.0			1,696.3			1,649.6			2,438.5			2,364.6
Marketing, distribution and
administrative expenses		690.1			679.8			1,386.3			1,355.7			2,128.2			2,018.0			2,926.3			2,872.5
Operating profit		152.6			144.6			395.0			379.5			549.7			578.0			863.5			763.2
Interest expense		13.4			19.7			26.3			38.6			40.5			54.7			52.0			71.1
Interest income		(4.3	)		(1.7	)		(8.0	)		(5.7	)		(10.9	)		(9.0	)		(14.2	)		(13.4	)
Other (income) expense, net		(6.0	)		0.1			(14.3	)		6.0			(14.4	)		15.9			(9.9	)		15.8
Total other expenses		3.1			18.1			4.0			38.9			15.2			61.6			27.9			73.5
Income from continuing operations
before taxes, minority interest & cum effect		149.5			126.5			391.0			340.6			534.5			516.4			835.6			689.7
Income taxes		52.1			44.5			136.1			119.2			187.5			179.8			292.3			240.3
Income from continuing operations
before minority interest & cumulative effect		97.4			82.0			254.9			221.4			347.0			336.6			543.3			449.4
Minority interest		(1.1	)		0.0			(3.6	)		(1.5	)		(5.4	)		(2.1	)		(8.7	)		(4.5	)
Cumulative effect of accounting change		0.0			(0.3	)		0.0			(0.3	)		0.0			(0.3	)		0.0			(0.3	)
Net income	$	96.3		$	81.7		$	251.3		$	219.6		$	341.6		$	334.2		$	534.6		$	444.6
Diluted EPS	$	0.40		$	0.34		$	1.04		$	0.91		$	1.42		$	1.39		$	2.22		$	1.85
							QUARTER
								2002 June			2001 June			2002 September			2001 September			2002 December			2001 December
Net sales							$	1,513.5		$	1,457.0		$	1,448.8		$	1,411.7		$	1,836.2		$	1,742.7
Other revenue								13.7			10.2			14.6			9.7			17.9			12.0
Total revenue								1,527.2			1,467.2			1,463.4			1,421.4			1,854.1			1,754.7
Cost of sales								588.6			556.4			566.8			560.6			742.2			715.0
Marketing, distribution and
administrative expenses								696.2			675.9			741.9			662.3			798.1			854.5
Operating profit								242.4			234.9			154.7			198.5			313.8			185.2
Interest expense								12.9			18.9			14.2			16.1			11.5			16.4
Interest income								(3.7	)		(4.0	)		(2.9	)		(3.3	)		(3.3	)		(4.4	)
Other (income) expense, net								(8.3	)		5.9			(0.1	)		9.9			4.5			(0.1	)
Total other expenses								0.9			20.8			11.2			22.7			12.7			11.9
Income from continuing operations
before taxes and minority interest								241.5			214.1			143.5			175.8			301.1			173.3
Income taxes								84.0			74.7			51.4			60.6			104.8			60.5
Income from continuing operations
before minority interest								157.5			139.4			92.1			115.2			196.3			112.8
Minority interest								(2.5	)		(1.5	)		(1.8	)		(0.6	)		(3.3	)		(2.4	)
Net income							$	155.0		$	137.9		$	90.3		$	114.6		$	193.0		$	110.4
Diluted EPS							$	0.64		$	0.57		$	0.38		$	0.48		$	0.80		$	0.46