FORM 10-Q/A


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


          [x] Quarterly Report Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934

                  For the quarterly period ended June 30, 2000

                                       OR

          [ ] Transition Report Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934

                   For the transition period from ___ to ___

                         Commission file number 1-4881


                              AVON PRODUCTS, INC.
             -----------------------------------------------------
             (Exact name of registrant as specified in its charter)


           New York                                    13-0544597
-------------------------------                   -------------------
(State or other jurisdiction of                   (I.R.S. Employer
 Incorporation or organization)                   Identification No.)


             1345 Avenue of the Americas, New York, N.Y. 10105-0196
            -------------------------------------------------------
                    (Address of principal executive offices)

                                 (212) 282-5000
                               ------------------
                               (Telephone Number)

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.       Yes X       No

     The number of shares of Common Stock (par value $.25) outstanding at July
31, 2000 was 237,421,646



                                       1



                               Table of Contents
                         Part I. Financial Information

                                                                 Page
                                                                Numbers
                                                               --------
Introductory Notes - Restatements.............................       3

Item 1.  Financial Statements

         Consolidated Statements of Operations
           Three Months Ended June 30, 2000(Restated) and
             June 30, 1999....................................       4
           Six Months Ended June 30, 2000(Restated) and
             June 30, 1999....................................       5

         Consolidated Balance Sheets
           June 30, 2000 (Restated) and December 31, 1999......      6

         Consolidated Statements of Cash Flows
           Six Months Ended June 30, 2000 (Restated) and
             June 30, 1999.....................................      7

         Notes to Consolidated Financial Statements (Restated).   8-17



Item 2.  Management's Discussion and Analysis of the
           Results of Operations and Financial
             Condition (Restated) .............................  18-26



                   Part II.  Other Information

Item 6.  Exhibits and Reports on Form 8-K.....................      27

Signatures....................................................      28







                                       2



Introductory Note--Restatements

     In connection with the settlement of the previously disclosed
investigation by the Securities and Exchange Commission ("SEC") relating to the
write off of an order management software system known as the "FIRST" project,
Avon has restated its Consolidated Financial Statements as of December 31,
2001, 2000 and 1999 and for the years then ended and for each of the fiscal
quarters ended March 31, 1999 through March 31, 2002. Avon had written off
$14.8 pretax, or $10.0 after tax, of FIRST assets in the first quarter of 1999
and $23.9 pretax, or $14.5 after tax, of FIRST assets in the third quarter of
2001. Avon has restated its financial statements to reflect the additional
write off as of March 31, 1999 of all capitalized costs ($23.3 pretax, or $14.0
after tax), associated with the FIRST project as of that date and a reversal of
the charge recorded in the third quarter of 2001. Other FIRST-related activity
(capitalized costs and amortization) recorded during 1999-2002 has also been
restated. A description of the adjustments that comprise the restatements is
set forth in Notes 2 and 10 of the Notes to Consolidated Financial Statements
filed with this Form 10-Q/A.

    The accompanying financial statements have been restated to reflect the
restatements discussed above as well as the accounting changes outlined in Note
2. No attempt has been made in this Form 10-Q/A to modify or update any
disclosures except as required to reflect the results of the restatements
discussed above and any changes made to prior period financial information for
which a Form 10-Q/A was not filed.




                                       3



                         PART I. FINANCIAL INFORMATION

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

                                               Three months ended
                                                     June 30
                                             ----------------------
                                                2000         1999
                                             (Restated     --------
                                              Note 2)
                                             ---------
                                                  (unaudited)

Net sales..................................   $1,386.4     $1,258.1
Other revenue..............................       10.0          9.1
                                              --------     --------
Total revenue..............................    1,396.4      1,267.2

Costs and expenses:
  Cost of sales............................      511.9        451.7
  Marketing, distribution and
    administrative expenses................      663.3        622.8
                                              --------     --------
Operating profit ..........................      221.2        192.7

  Interest expense.........................       22.8          8.9
  Interest income..........................       (2.1)        (2.2)
  Other expense, net.......................        4.6          0.7
                                              --------     --------
Total other expenses.......................       25.3          7.4
                                              --------     --------
Income before taxes and minority interest..      195.9        185.3
Income taxes...............................       69.5         66.6
                                              --------     --------
Income before minority interest............      126.4        118.7
Minority interest..........................       (1.0)          .8
                                              --------     --------
Net income.................................   $  125.4     $  119.5
                                              ========     ========

Earnings per share:
   Basic .................................    $    .53     $    .46
                                              ========     ========
   Diluted................................    $    .52     $    .45
                                              ========     ========

The accompanying notes are an integral part of these statements.










                                       4



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

                                                Six months ended
                                                     June 30
                                             ----------------------
                                                2000         1999
                                             (Restated     --------
                                              Note 2)
                                             ---------
                                                  (unaudited)

Net sales..................................   $2,692.7     $2,471.9
Other revenue..............................       20.4         18.3
                                              --------     --------
Total revenue..............................    2,713.1      2,490.2

Costs, expenses and other:
  Cost of sales* ..........................    1,013.3        959.9
  Marketing, distribution and
    administrative expenses................    1,340.7      1,273.7
  Special charge...........................          -         90.4
  Asset impairment charge..................          -         38.1
                                              --------     --------
Operating profit...........................      359.1        128.1

  Interest expense.........................       42.7         17.9
  Interest income..........................       (3.9)        (5.4)
  Other expense(income), net ..............       14.8         (7.1)
                                              --------     --------
Total other expenses.......................       53.6          5.4
                                              --------     --------
Income before taxes and minority interest..      305.5        122.7
Income taxes...............................      108.6         68.7
                                              --------     --------
Income before minority interest and
  Cumulative effect of accounting change...      196.9         54.0

Minority interest..........................       (1.0)         2.6
                                              --------     --------
Net income from continuing operations
  before and cumulative effect of accounting
  change, net of taxes.....................      195.9        56.6

Cumulative effect of accounting change,
   net of taxes...........................        (6.7)           -
                                              --------     --------
Net Income.................................   $  189.2     $   56.6
                                              ========     ========
Earnings per share:
   Basic earnings per share:
    Continuing operations................ ..  $    .82     $    .22
    Cumulative effect of accounting change..      (.03)           -
                                              --------     --------
                                              $    .79     $    .22
                                              ========     ========
Diluted earnings per share:
    Continuing operations..................   $    .82     $    .21
    Cumulative effect of accounting change.       (.03)           -
                                              ---------    --------
                                              $    .79     $    .21
                                              ========     ========

*1999 includes a one-time charge of $46.0 for inventory write-downs.

The accompanying notes are an integral part of these statements.



                                       5



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

                                                   June 30      December 31
                                                    2000             1999
                                              (Restated Note 2) -----------
                                              ---------------
                                                          (unaudited)
ASSETS
Current assets:
Cash and equivalents...................            $   75.9        $  117.4
Accounts receivable....................               455.7           495.6
Inventories............................               660.2           523.5
Prepaid expenses and other.............               202.1           201.3
                                                   --------        --------
Total current assets...................             1,393.9         1,337.8
                                                   --------        --------

Property, plant and equipment, at cost.             1,469.5         1,469.3
Less accumulated depreciation..........               741.1           737.2
                                                   --------        --------
                                                      728.4           732.1
                                                   --------        --------
Other assets...........................               454.6           442.9
                                                   --------         -------
Total assets...........................            $2,576.9        $2,512.8
                                                   ========        ========
LIABILITIES AND SHAREHOLDERS' DEFICIT
Current liabilities:
Debt maturing within one year..........            $  117.4        $  306.0
Accounts payable.......................               350.9           435.9
Accrued compensation...................               114.1           165.8
Other accrued liabilities..............               368.5           411.6
Sales and taxes other than income......                89.1           107.5
Income taxes...........................               291.1           286.0
                                                   --------        --------
Total current liabilities..............             1,331.1         1,712.8
                                                   --------        --------
Long-term debt.........................             1,092.8           701.4
Employee benefit plans.................               397.5           398.1
Deferred income taxes..................                34.5            36.7
Other liabilities......................                92.6            85.7

Shareholders' deficit:
Common stock...........................                88.3            88.1
Additional paid-in capital.............               833.9           819.4
Retained earnings......................               922.7           821.4
Accumulated other comprehensive loss. .              (373.3)         (349.7)
Treasury stock, at cost................            (1,843.2)       (1,801.1)
                                                   --------        --------
Total shareholders' deficit............              (371.6)         (421.9)
                                                   --------        --------
Total liabilities and shareholders' deficit        $2,576.9        $2,512.8
                                                   ========        ========

       The accompanying notes are an integral part of these statements.



                                       6



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


                                                         Six months ended
                                                              June 30
                                                   -------------------------
                                                        2000          1999
                                                  (Restated Note 2)  -------
                                                  -----------------
                                                           (unaudited)
Cash flows from operating activities:
Net income......................................     $  189.2        $  56.6
Adjustments to reconcile net income to net cash
  (used)/provided by operating activities:
Cumulative effect of accounting change..........          6.7              -
Special and non-recurring (payments)charges.....        (10.1)          93.1
Asset impairment charge.........................            -           38.1
Depreciation and amortization...................         45.0           39.5
Provision for doubtful accounts.................         48.2           43.6
Translation loss/(gain).........................          1.5            (.7)
Deferred income taxes...........................          5.4          (18.4)
Amortization of debt discount...................         (3.3)          (3.3)
Other...........................................          5.4            2.0
Changes in assets and liabilities:
  Accounts receivable...........................        (47.5)         (58.5)
  Inventories.................................         (141.6)         (67.6)
  Prepaid expenses and other....................        (16.3)          (1.9)
  Accounts payable and accrued liabilities......       (130.9)        (120.7)
  Income and other taxes........................         (5.8)          (2.7)
  Noncurrent assets and liabilities.............         18.1            8.4
                                                     --------        -------
Net cash (used)/provided by operating activities.       (36.0)           7.5
                                                     --------        -------
Cash flows from investing activities:
Capital expenditures...........................         (76.5)         (69.1)
Disposal of assets.............................           5.2            5.2
Other investing activities.....................          (1.1)         (15.3)
                                                     --------        -------
Net cash used by investing activities..........         (72.4)         (79.2)
                                                     --------        -------
Cash flows from financing activities:
Cash dividends.................................         (89.7)         (95.7)
Book overdraft.................................          (8.5)             -
Debt, net (maturities of three months or less).         221.7          254.8
Proceeds from short-term debt..................          25.6           22.1
Retirement of short-term debt..................         (42.7)         (19.5)
Retirement of long-term debt...................           (.1)           (.2)
Repurchase of common stock.....................         (42.1)        (125.5)
Proceeds from exercise of
   stock options, net of taxes.................          10.5           21.4
                                                     --------        -------
Net cash provided by financing activities......         74.7            57.4
                                                     --------        -------
Effect of exchange rate changes on cash
    and equivalents............................         (7.8)          (17.5)
                                                     --------        -------
Net decrease in cash and equivalents...........        (41.5)          (31.8)
Cash and equivalents at beginning of period....        117.4           105.6
                                                     --------        ------
Cash and equivalents at end of period..........      $   75.9        $  73.8
                                                     ========        =======

       The accompanying notes are an integral part of these statements.



                                       7



                              AVON PRODUCTS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       (In millions, except share data)

1. ACCOUNTING POLICIES

     The accompanying Consolidated Financial Statements should be read in
conjunction with the Consolidated Financial Statements and the Notes thereto
contained in Avon's 1999 Annual Report to Shareholders. The interim statements
are unaudited but include all adjustments, consisting of normal recurring
accruals, that management considers necessary to fairly present the results for
the interim periods. Results for interim periods are not necessarily indicative
of results for a full year. The year-end balance sheet data was derived from
audited financial statements, but does not include all disclosures required by
generally accepted accounting principles.

     In June 1999, the Financial Accounting Standards Board ("FASB") issued
Financial Accounting Standard ("FAS") No. 137, "Accounting for Derivative
Instruments and Hedging Activities - Deferral of the Effective Date of FAS No.
133", which delayed the effective date of FAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities", by one year. FAS No. 133 is now
effective for all fiscal quarters of all fiscal years beginning after June 15,
2000 (January 1, 2001 for the Company). In June 2000, the FASB issued FAS No.
138, "Accounting for Certain Derivative Instruments and Certain Hedging
Activities - an amendment of FASB Statement No. 133". FAS No. 138 amends FAS
133 and will be adopted concurrently with FAS No. 133. FAS No. 133 requires
that all derivative instruments be recorded on the balance sheet at their fair
value. Changes in the fair value of derivatives will be recorded each period in
current earnings or accumulated other comprehensive income, depending on
whether the derivative is designated as part of a hedge transaction. For
fair-value hedge transactions in which the Company is hedging changes in the
fair value of an asset, liability, or firm commitment, changes in the fair
value of the derivative instrument will be included in the income statement
along with the offsetting changes in the hedged item's fair value. For
cash-flow hedge transactions in which the Company is hedging the variability of
cash flows related to a variable rate asset, liability, or a forecasted
transaction, changes in the fair value of the derivative instrument will be
reported in accumulated other comprehensive income. The gains and losses on the
derivative instruments that are reported in accumulated other comprehensive
income will be reclassified to earnings in the periods in which earnings are
impacted by the variability of the cash flows of the hedged item. The
ineffective portion of all of the hedges will be recognized in current period
earnings. The impact of FAS No. 133 as amended by FAS 138 on the Company's
financial statements will depend on a variety of factors, including the future
level of forecasted and actual foreign currency transactions, the extent of the
Company's hedging activities, the types of hedging instruments used and the
effectiveness of such instruments. Based on an analysis of Avon's financial
instruments outstanding at June 30, 2000, the Company does not expect the
adoption of FAS No. 133 as amended by FAS 138 to have a material impact on its
earnings or statement of financial position.

2. RESTATEMENTS AND ACCOUNTING CHANGES

Restatements

     In connection with the settlement of a previously disclosed investigation
by the Securities and Exchange Commission relating to the write off of an order
management software system known as the "FIRST" project, Avon has restated its
Consolidated Financial Statements as of December 31, 2001, 2000 and 1999 and
for the years then ended and for each of the fiscal quarters ended March 31,
1999 through March 31, 2002. See Introductory Note- Restatements and Note 10 of
the Notes to Consolidated Financial Statements, "Asset Impairment Charge".



                                       8



                              AVON PRODUCTS, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       (In millions, except share data)

     The accompanying financial statements have been restated to reflect the
restatements discussed above as well as the accounting changes outlined in this
Note. No attempt has been made in this Form 10-Q/A to modify or update any
disclosures except as required to reflect the results of the restatements
discussed above and any changes made to prior period financial information for
which a Form 10-Q/A was not filed.

     The principal adjustments comprising the restatements are as follows:

o    Reclassification of $14.8 of pre-tax charges recorded in the first quarter
     of 1999 related to the write off of a portion of the FIRST project, out of
     the "Special charges" line and into the "Asset impairment charge" line;
o    An additional Asset impairment charge of $23.3 pretax in the first quarter
     of 1999 to reflect the write off of all capitalized costs associated with
     the FIRST project as of March 31, 1999;
o    Reversal of the third quarter 2001 Asset impairment charge of $23.9 pretax
     related to the abandonment of the FIRST project; and
o    Restatement of all other activity related to the FIRST project, consisting
     of costs incurred and capitalized subsequent to March 31, 1999 and
     amortization, recorded from the second quarter of 1999 through the first
     quarter of 2002.

     These adjustments resulting from the restatements are reflected in
Management's Discussion & Analysis and the following notes: Special and Non-
Recurring Charges, Earnings per Share, Comprehensive Income, Segment
Information and Asset Impairment Charge.

Accounting Changes

     In addition, the Form 10-Q/A reflects the following changes to prior
period financial information for which a Form 10-Q/A was not previously filed.
These changes are primarily the result of the previously disclosed adoption of
new accounting pronouncements and are unrelated to the restatements described
above and the FIRST project:

o    Accounting changes made to reported 2000 financial information as a result
     of the adoption of Staff Accounting Bulletin No. 101 ("SAB 101"), "Revenue
     Recognition in Financial Statements" and previously reported 2000 and 1999
     financial information as a result of the adoption of Emerging Issues Task
     Force ("EITF") 00-10, "Accounting for Shipping and Handling Fees and
     Costs". The adoption of EITF 00-10 resulted in increases in Marketing,
     distribution and administrative expenses and Other revenue of $10.0 and
     $20.4 for the three and six months ended June 30, 2000, respectively, and
     $9.1 and $18.3 for the three and six months ended June 30, 1999,
     respectively. The adoption of this EITF had no impact on Net income or
     Earnings per share;
o    Reclassifications made to reported 2000 financial information as a result
     of the adoption of EITF No. 00-14, "Accounting for Certain Sales
     Incentives", EITF No. 00-25, "Accounting for Consideration from a Vendor
     to a Retailer in Connection with the Purchase or Promotion of the Vendor's
     Products" and EITF 01-09 "Accounting for Consideration Given by a Vendor
     to a Customer or Reseller of the Vendor's Products". The adoption of these
     EITFs had no impact on Operating profit, Net income or Earnings per share;
     and
o    Reclassifications made to reported financial information to conform with
     the 2002 presentation primarily relating to the sale of fundraising
     products in the U.S. Previously, the net sales and fundraising expenses
     associated with certain U.S. fundraising products had been included within
     Marketing, distribution and administrative expenses. This reclassification
     resulted in an increase to Net sales, Cost of sales and Marketing,
     distribution and administrative expenses of $4.4, $1.9 and $2.5,
     respectively, for the three months ended June 30, 2000 and $5.0, $2.2 and
     $2.8, respectively, for the six months ended June 30, 2000 and had no
     impact on reported Operating profit, Net income or Earnings per share.











                                       9



                                         AVON PRODUCTS, INC.
                             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (In millions, except share data)

        The effects of these restatements and accounting changes on the
Consolidated Financial Statements are set forth below:


                                                      Consolidated Statement of Operations
                                                    For the Three Months Ended June 30, 2000
                                                --------------------------------------------------
                                                     As                                    As
                                                Reported(1)            (2)             Restated(3)
                                                -----------          --------          -----------
                                                                                 
Net sales                                         $1,382.6           $1,386.4            $1,386.4
Total revenue                                      1,392.6            1,396.4             1,396.4
Cost of sales                                        498.6              511.9               511.9
Marketing, distribution and
  administrative expenses                            673.6              664.1               663.3
Operating profit                                     220.4              220.4               221.2
Income from continuing operations before
  taxes, minority interest and cumulative
  effect of accounting change                        195.1              195.1               195.9
Income taxes                                          69.2               69.2                69.5
Income from continuing operations before
  minority interest and cumulative effect of
  accounting change                                  125.9              125.9               126.4
Income from continuing operations before
  cumulative effect of accounting change             124.9              124.9               125.4
Net income                                           124.9              124.9               125.4
Basic earnings per share:
  Continuing operations                           $    .53           $    .53            $    .53
  Cumulative effect of accounting change                 -                  -                   -
                                                  --------           --------            --------
                                                  $    .53           $    .53            $    .53
                                                  ========           ========            ========
Diluted earnings per share:
  Continuing operations                           $    .52           $    .52            $    .52
  Cumulative effect of accounting change                 -                  -                   -
                                                  --------           --------            --------
                                                  $    .52           $    .52            $    .52
                                                  ========           ========            ========


                                                       Consolidated Statement of Operations
                                                          Six Months Ended June 30, 2000
                                                --------------------------------------------------
                                                     As                                    As
                                                Reported(1)            (2)             Restated(3)
                                                -----------          --------          -----------
                                                                                
Net sales                                         $2,689.3           $2,692.7            $2,692.7
Total revenue                                      2,709.7            2,713.1             2,713.1
Cost of sales                                        989.4            1,013.3             1,013.3
Marketing, distribution and administrative
   expenses                                        1,362.1            1,341.6             1,340.7
Operating profit                                     358.2              358.2               359.1
Income from continuing operations before
   taxes, minority interest and cumulative
   effect of accounting change                       304.6              304.6               305.5
Income taxes                                         108.3              108.3               108.6
Income from continuing operations before
  minority interest and cumulative effect of
  accounting change                                  196.3              196.3               196.9
Income from continuing operations
  before cumulative effect of accounting
  change                                             195.3              195.3               195.9
Net income                                           188.6              188.6               189.2
Basic earnings per share:
  Continuing operations                           $    .82           $    .82            $    .82
  Cumulative effect of accounting change              (.03)              (.03)               (.03)
                                                  --------           --------            --------
                                                  $    .79           $    .79            $    .79
                                                  ========           ========            ========
Diluted earnings per share:
  Continuing operations                           $    .82           $    .82            $    .82
  Cumulative effect of accounting change              (.03)              (.03)               (.03)
                                                  --------           --------            --------
                                                  $    .79           $    .79            $    .79
                                                  ========           ========            ========




                                      10



                                         AVON PRODUCTS, INC.
                             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (In millions, except share data)


                                                           Consolidated Balance Sheet
                                                              As of June 30, 2000
                                                --------------------------------------------------
                                                     As                                    As
                                                Reported(4)            (2)             Restated(3)
                                                -----------          --------          -----------
                                                                                
Accounts receivable                               $  496.8           $  455.7            $  455.7
Inventory                                            645.2              660.2               660.2
Property, plant and equipment, at cost             1,472.2            1,472.2             1,469.5
Other assets                                         467.1              467.1               454.6
Total assets                                       2,618.2            2,592.1             2,576.9
Accounts payable                                     361.3              350.9               350.9
Retained earnings                                    948.6              937.9               922.7
Total liabilities and shareholder's
   (deficit) equity                                2,618.2            2,592.1             2,576.9



(1) As reported (as prior period comparative data) in Avon's Form 10-Q for the
    quarter ended June 30, 2001, which includes adjustments for SAB 101.
(2) Includes the effects of accounting changes outlined above.
(3) Includes the effects of restatements and accounting changes outlined
    above.
(4) As reported in Avon's 10-Q for the quarter ended June 30, 2000.

Note: Refer to the Company's Form 10-Q/A for the quarter ended June 30, 1999 for
      restatements to 1999 information.


3.  INFORMATION RELATING TO THE STATEMENT OF CASH FLOWS

    "Net cash (used)/provided by operating activities" includes the following
cash payments for interest and income taxes:

                                                   Six months ended
                                                       June 30
                                                  -------------------
                                                     2000       1999
                                                     ----       ----

Interest.................................          $ 50.6      $19.5
Income taxes, net of refunds received....           102.0       73.1

4.  EARNINGS PER SHARE

      Basic earnings per share ("EPS") are computed by dividing net income by
the weighted-average number of shares outstanding during the year. Diluted
earnings per share are calculated to give effect to all potentially dilutive
common shares that were outstanding during the year.




                                      11



                              AVON PRODUCTS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       (In millions, except share data)

     For the three and six months ended June 30, 2000 and 1999, the number of
shares used in the computation of basic and diluted earnings per share are as
follows:

                                Three Months ended    Six Months ended
                                      June 30              June 30
                                ------------------    ----------------
                                2000        1999      2000        1999
                                ----        ----      ----        ----
    Basic EPS
    Weighted-average shares   237.50      261.54    237.57      261.77

    Incremental shares from
       assumed conversion of
       stock options and
       settlement of forward
       contracts(1)             2.06        3.47      1.78        3.09
                              ------      ------    ------      ------
    Diluted EPS
    Adjusted weighted-
    average shares            239.56      265.01    239.35      264.86
                              ------      ------    ------      ------

(1)   At June 30, 2000 and 1999, stock options and forward contracts to
      purchase Avon common stock totaling 2.3 million shares and 2.6 million
      shares, respectively, are not included in the earnings per share
      calculation since their impact is anti-dilutive.

      The Company purchased approximately 1,060,255 shares of common stock for
$42.1 during the first six months of 2000, as compared to approximately
2,756,500 shares of common stock for $125.5 during the first six months of
1999.

5.  INVENTORIES                     June 30            December 31
                                       2000                   1999
                                       ----                   ----
    Raw materials................    $180.6                 $156.9
    Finished goods...............     479.6                  366.6
                                     ------                 ------
                                     $660.2                 $523.5
                                     ======                 ======

6. DIVIDENDS

     Cash dividends paid per share of common stock were $.185 and $.37 for the
three and six months ended June 30, 2000, respectively, and $.18 and $.36 for
the corresponding 1999 periods. On February 3, 2000, the Company increased the
annual dividend rate to $.74 from $.72.

7. CONTINGENCIES

     Various lawsuits and claims (asserted and unasserted), arising in the
ordinary course of business or related to businesses previously sold, are
pending or threatened against Avon.

     In 1991, a class action suit was initiated against Avon on behalf of
certain classes of holders of Avon's Preferred Equity-Redemption Cumulative
Stock ("PERCS"). This lawsuit alleges various contract and securities law
claims relating to the PERCS (which were fully redeemed that year). Avon has
rejected the assertions in this case, believes it has meritorious defenses to
the claims and is vigorously contesting this lawsuit.



                                      12



                              AVON PRODUCTS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       (In millions, except share data)

         In the opinion of Avon's management, based on its review of the
information available at this time, the total cost of resolving such
contingencies at June 30, 2000 should not have a material adverse impact on
Avon's consolidated financial position, results of operations or cash flows.

8.  COMPREHENSIVE INCOME

     For the three and six months ended June 30, 2000 and 1999, the components
of comprehensive income are as follows:

                               Three Months ended       Six Months ended
                                     June 30                 June 30
                               ------------------       ----------------
                                 2000       1999         2000       1999
                                 ----       ----         ----       ----

Net income                     $125.4     $119.5       $189.2      $56.6
     Other comprehensive(loss)
     income:
      Change in equity due to
      foreign currency
      translation and
      transaction adjustments   (21.3)       1.4        (23.9)     (40.2)
                               ------     ------      -------     ------

Comprehensive income           $104.1     $120.9       $165.3      $16.4
                               ======     ======      =======     ======

9.  SPECIAL AND NON-RECURRING CHARGES

    In October 1997, the Company announced a worldwide business process
redesign program to streamline operations and improve profitability through
margin improvement and expense reductions. The special and non-recurring
charges associated with this program totaled $136.4 pretax ($111.9 net of tax,
or $.43 per share on a basic and diluted basis) for the year ended December 31,
1999 and $154.4 pretax ($122.8 net of tax, or $.46 per share on a basic and
diluted basis) for the year ended December 31, 1998.

         The 1999 special and non-recurring charges by business segment are as
follows:

North America                  $  33.6
Latin America                     14.7
Europe                            69.8
Pacific                           11.8
Corporate                          6.5
                               -------
   Total                       $ 136.4
                               -------

    The 1999 special and non-recurring charges by category of expenditures are
as follows:

Employee severance costs       $  57.0
Inventories                       46.0
Write-down of assets to
  net realizable value            11.6
Recognition of foreign currency
   translation adjustment          9.8
Other                             12.0
                               -------
   Total                       $ 136.4
                               -------



                                      13



                              AVON PRODUCTS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       (In millions, except share data)

     Employee severance costs are expenses, both domestic and international,
associated with the realignment of the Company's global operations. Certain
employee severance costs were accounted for in accordance with the Company's
existing FAS 112 ("Employers' Accounting for Postemployment Benefits")
severance plans. Remaining severance costs were accounted for in accordance
with other existing accounting literature. The workforce has been reduced by
approximately 3,700 associates, or 9% of the total. Approximately one-half of
the terminated employees related to facility closures.

     Inventory-related charges represent losses to write-down the carrying
value of non-strategic inventory prior to disposal. The charges primarily
result from a new business strategy for product dispositions which
fundamentally changes the way the Company markets and sells certain inventory.
This new strategy, approved and effective in March 1999, is meant to complement
other redesign initiatives, with the objective of reducing inventory clearance
sales, building core brochure sales and building global brands.

     The write-down of assets (primarily fixed and other assets) mainly relates
to the restructuring of operations in Western Europe, including the closure of
a jewelry manufacturing facility in Ireland. By centralizing certain key
functional areas and exiting unprofitable situations, the Company plans to
increase operating efficiencies and ultimately, profit growth in the long-term.

     The recognition of a foreign currency translation adjustment relates to
the closure of the jewelry manufacturing facility in Ireland.

     The "Other" category primarily represents contract termination costs,
legal and consulting fees and other costs associated with the facility
closures.

     The liability balance at June 30, 2000 is as follows:

                              Special           Cost of
                               Charge      Sales Charge         Total
                              -------      ------------         -----
Balance at December 31, 1999   $ 26.2          $   -           $ 26.2
Cash expenditures               (10.1)                          (10.1)
                               ------          -----           ------
Balance at June 30, 2000       $ 16.1          $   -           $ 16.1
                               ======          =====           ======

    The balance at June 30, 2000 relates primarily to employee severance costs
that will be paid during 2000.

10. ASSET IMPAIRMENT CHARGE

     In the first quarter of 1999, Avon originally recorded a Special charge of
$151.2 pretax, which included the write off of $14.8 in pre-tax costs ($10.0
after tax) associated with a portion of the order management software system
known as the FIRST project. The balance of the FIRST project's development
costs had been carried as an asset until the third quarter of 2001, when Avon
recorded a pre-tax charge of $23.9 ($14.5 after tax) to write off the carrying
value of costs related to that project. The non-cash charge recorded in the
third quarter of 2001 included software development costs, certain hardware,
software interfaces and other related costs. Prior to the write off, the
capitalized software was included in Property, plant and equipment, at cost
and Other assets on the Consolidated Balance Sheet.

     The decision to abandon the FIRST project was based on various factors,
including project management and implementation issues and costs, costs for
ongoing support, and changes in Avon business strategies.


                                      14



                              AVON PRODUCTS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       (In millions, except share data)

     The FIRST project, and the Special charge reported by Avon in the first
quarter of 1999 that included the write off of $14.8 in pre-tax costs
associated with FIRST, were the subject of a formal investigation by the SEC
commenced in August 2000. Avon has settled that matter with the SEC and, as
part of that settlement, has restated its financial statements to reflect the
additional write off as of March 31, 1999 of all capitalized costs ($23.3
pretax, and $14.0 after tax) associated with the FIRST project as of that date
for a total first quarter write off of $38.1 pretax ($24.0 after tax). Avon has
also reversed the charge recorded in the third quarter of 2001, and has
restated all other FIRST-related activity recorded during 1999-2002.

     See the Introductory Note-Restatements and Note 2 of the Notes to
Consolidated Financial Statements, "Restatements and Accounting Changes".

11. SEGMENT INFORMATION

    Summarized financial information concerning the Company's reportable
segments is as follows:

                                    Three Months Ended June 30
                           --------------------------------------------
                                   2000                   1999
                                   ----                   ----
                              Net     Operating        Net    Operating
                             Sales      Profit        Sales     Profit
                            -------   ---------     --------  ---------

North America:
   U.S.                     $  455.3   $   96.2     $  430.0   $   91.0
   Other*                       58.6        6.6         54.2        7.3
                            --------   --------     --------   --------
   Total                       513.9      102.8        484.2       98.3
                            --------   --------     --------   --------


International:
   Latin America North**       213.9       57.3        181.1       46.0
   Latin America South**       247.8       50.9        226.9       48.8
                            --------   --------     --------   --------
     Latin America             461.7      108.2        408.0       94.8
   Pacific                     199.0       29.6        169.2       22.8
   Europe                      208.0       35.8        196.7       31.8
                            --------   --------     --------   --------
   Total                       868.7      173.6        773.9      149.4
                            --------   --------     --------   --------

Total from operations       $1,382.6      276.4     $1,258.1      247.7

Global expenses                           (55.2)                  (55.0)

Reclassifications for
   Accounting changes
   (Note 2)                      3.8          -            -          -
                             -------    -------     --------    -------
Total                       $1,386.4    $ 221.2     $1,258.1    $ 192.7
                            ========    =======     ========    =======

*Includes operating information for Canada and Puerto Rico.

**Latin America North includes the major markets of Mexico, Venezuela and
Central America. Latin America South includes the major markets of Brazil,
Argentina, Chile and Peru.

    To conform to the 2000 presentation, certain reclassifications were made to
the prior periods' segment information.



                                      15



                              AVON PRODUCTS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        (In millions, except share data)


                                   Six Months Ended June 30
                            -------------------------------------------
                                    2000                    1999
                                    ----                    ----
                              Net      Operating        Net   Operating
                             Sales       Profit        Sales    Profit
                            --------   ---------      -------  --------

North America:
   U.S.                     $  907.3   $  177.3     $  858.8   $  168.5
   Other*                      117.4       11.4        108.3       13.9
                            --------   --------     --------   --------
   Total                    1,024.7       188.7        967.1      182.4
                            --------   --------      -------   --------

International:
   Latin America North**       402.2       97.2        358.2       82.9
   Latin America South**       463.2       80.8        428.2       77.4
                            --------   --------     --------   --------
     Latin America             865.4      178.0        786.4      160.3
   Pacific                     389.0       52.0        326.6       36.3
   Europe                      410.2       56.4        391.8       45.9
                            --------   --------      -------   --------
   Total                     1,664.6      286.4      1,504.8      242.5
                            --------   --------      -------   --------

Total from operations       $2,689.3      475.1     $2,471.9      424.9

Global expenses                          (116.0)                 (122.3)
Special and
   non-recurring charges                      -                  (136.4)
Asset impairment charge                       -                   (38.1)

Reclassifications for
    accounting changes
    (Note 2)                     3.4           -           -          -
                            --------   --------     --------   --------
Total                       $2,692.7   $  359.1     $2,471.9   $  128.1
                            ========   ========     ========   ========

*Includes operating information for Canada and Puerto Rico.

**Latin America North includes the major markets of Mexico, Venezuela and
Central America. Latin America South includes the major markets of Brazil,
Argentina, Chile and Peru.

     To conform to the 2000 presentation, certain reclassifications were made
to the prior periods' segment information.

12.  OTHER FINANCING ACTIVITIES

     The Company had entered into forward contracts to purchase approximately
1,698,200 shares of Avon common stock at an average price of $36.47 per share
as of June 30, 2000. The contracts mature over the next 1-1/2 years and provide
for physical or net share settlement to the Company. Accordingly, no adjustment
for subsequent changes in fair value has been recognized.



                                      16



                              AVON PRODUCTS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        (In millions, except share data)

13. SUBSEQUENT EVENT

    During July 2000, the Company issued in a private placement $735.8
principal amount at maturity of zero-coupon convertible senior notes due July
12, 2020 (the "Notes"), with proceeds of approximately $350.0. The issue price
per note was $475.66, being 47.566% of the principal amount of $1,000 per Note
at maturity. The Notes have a 3.75% yield to maturity and are convertible at
any time into the Company's common stock at a conversion rate of 8.2723 shares
of common stock per $1,000 principal amount at maturity of the Notes
(equivalent to a conversion price of $57.50 per share based on the initial
offering price of the Notes). The Notes may be redeemed at the option of the
Company on or after July 12, 2003 at a redemption price equal to the issue
price plus accrued original issue discount to the redemption date. The holders
can require the Company to purchase all or a portion of the Notes on July 12,
2003, July 12, 2008, and July 12, 2013 at the redemption price per Note of
$531.74, $640.29 and $771.00, respectively. The holders may also require the
Company to repurchase the Notes if a fundamental change, as defined, involving
Avon occurs prior to July 12, 2003. The Company has the option to pay the
purchase price or, if a fundamental change has occurred, the repurchase price
in cash or common stock or a combination of cash and common stock. The
indenture under which the Notes were issued restricts the Company's ability to
merge with or consolidate into another company or to sell substantially all of
the Company's assets.

     The Company also granted to the initial purchasers of the Notes an
over-allotment option to purchase an additional $105.0 of Notes. As of August
8, 2000, the over-allotment option had been exercised and additional Notes with
an aggregate principal amount at maturity of approximately $105.0 were
purchased by the initial purchasers from the Company, for proceeds of
approximately $50.0.

     The net proceeds from the offering (including the proceeds of the
over-allotment option) will be used for general corporate purposes, including
the repayment of short-term debt. Accordingly, $391.8 of commercial paper
borrowings were reclassified from short-term to long-term on the Consolidated
Balance Sheet.














                                      17



                              AVON PRODUCTS, INC.
                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                        (In millions, except share data)

ITEM 2.  Management's Discussion and Analysis of the Results of Operations and
Financial Condition (Restated)

Results of Operations - Three and Six Months Ended June 30, 2000 and 1999.

Consolidated

     Avon's net income for the second quarter and six-month period of 2000 was
$125.4 and $189.2, respectively, or $.52 and $.79 per share on a diluted basis,
respectively, compared with net income of $119.5 and $56.6, respectively, or
$.45 and $.21 per share on a diluted basis, respectively, in 1999. Operating
profit was $221.2 and $359.1, respectively, in the second quarter and six-month
period of 2000 compared with $192.7 and $128.1, respectively, in the same
periods of 1999.

     Consolidated net sales for the second quarter and six-month period of 2000
increased 10% and 9%, respectively, over the same periods of 1999. The 2000
financial information was restated to reflect the adoption of EITF 00-14, which
had an unfavorable impact on gross margin. No restatements were made to 1999
Financial Statements. The second quarter and year-to-date sales improvements
were a result of increases in all geographic regions. Excluding the impact of
foreign currency exchange, consolidated net sales for the second quarter and
six-month period rose 13% and 12%, respectively, over the comparable periods of
the prior year, with double-digit increases in all international regions.

     Gross margin decreased in the second quarter but increased in the
six-month period of 2000 compared to the same periods of 1999. The 2000
financial information was restated to reflect certain accounting changes (see
Note 2 of the Notes to Consolidated Financial Statements), which had an
unfavorable impact on gross margin and no restatements were made to the 1999
Financial Statements for these changes. The cost of sales for the six months
ended June 30, 1999 included a one-time charge of $46.0 for inventory
write-downs related to the Company's BPR program. See Note 9 for further
detail. The decreased gross margin for the second quarter resulted from
decreases in the U.S., Mexico, Brazil and Germany, partially offset by
increases in Venezuela, the United Kingdom, Japan and China. The increase in
the June year-to-date gross margin was primarily due to increases in Venezuela,
Chile, Russia, Japan and China, partially offset by decreases in Brazil and
Germany.

     Marketing, distribution and administrative expenses increased $40.5, or
7%, and $67.0, or 5%, in the second quarter and six-month period of 2000,
respectively, over the same periods of 1999, in line with sales increases in
all regions. Marketing, distribution and administrative expenses decreased as a
percentage of total revenue to 47.5% in the second quarter of 2000 from 49.1%
in 1999, and to 49.4% in the first six months of 2000 from 51.1% in the
comparable period of 1999. The second quarter expense ratio decline resulted
from improvements in North America, Latin America and Europe, partially offset
by a slight increase in the Pacific Region. The six-month period expense ratio
decline resulted from expense ratio improvements in Latin America, Europe and
the Pacific, partially offset by an increase in North America.

     The June year-to-date 1999 results include a Special charge of $90.4
pretax for the Company's BPR program primarily related to employee severance
benefits worldwide and the restructuring of operations in Western Europe. See
Note 9 for further detail.

     An Asset impairment charge of $38.1 pretax was recorded in 1999 related to
the write off of an order management software system. See Note 10 of the Notes
to Consolidated Financial Statements for further detail.



                                      18



                              AVON PRODUCTS, INC.
                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                        (In millions, except share data)

     Interest expense increased to $22.8 in the second quarter of 2000 as
compared with $8.9 in 1999 and to $42.7 in the first six months of 2000
compared with $17.9 in 1999, primarily as a result of increased domestic
borrowings related to the acceleration of the share repurchase program which
occurred in the second half of 1999 and working capital requirements.

     Interest income of $2.1 decreased $0.1 in the second quarter of 2000 and
decreased $1.5 to $3.9 in the first six months of 2000 versus the comparable
periods of 1999. The six-month decrease was primarily the result of reduced
interest rates in Brazil and Mexico during 2000.

     Other expense(income), net of $4.6 in the second quarter of 2000 was $3.9
unfavorable to the comparable period of 1999 primarily due to a value-added tax
refund in China in 1999 as well as unfavorable foreign exchange in 2000. Other
expense(income) of $14.8 for the six-month period of 2000 was $21.9 unfavorable
over the comparable period of 1999 mainly due to favorable foreign exchange in
1999 resulting from gains on Brazilian forward contracts.

     The effective tax rate for the second quarter 2000 was 35.5% versus 35.9%
in 1999, and the effective tax rate was 35.5% in the first six months of 2000
versus 56.0% in 1999. Excluding the impact of the Special and non-recurring
charge and Asset impairment charge, the effective tax rate was 36.1% in the
first six months of 1999. The tax rate fluctuations result from the earnings
mix and tax rates of international subsidiaries.

     Minority interest of $(1.0) in the second quarter and first six months of
2000 decreased $1.8 and $3.6, respectively, due to improved results in Japan
and China in 2000.

     The following discussion addresses net sales and operating profit by
reportable segment as presented in Note 11:

North America

     Net sales increased 6% in both the second quarter and six-month period of
2000, over the same periods in 1999. The U.S. business, which represents almost
90% of the North American segment, reported a sales increase of 6% in both the
second quarter and six-month period of 2000, over the same periods in 1999. The
second-quarter U.S. increase resulted from a 10% increase in the number of
units sold as well as a 5% increase in customers served. U.S. sales of
cosmetics, fragrance and toiletries ("CFT") increased 6%, reflecting a
double-digit increase in color cosmetics, driven by nail, face and eye
products, including strong growth in the Be Radiant Spring Shade Event.
Additionally, fragrance sales grew double-digits, primarily due to the launch
of Perceive for Men in 2000. These increases were partially offset by a
decrease in skincare, reflecting softness in Anew and Brand Avon. Sales in the
Beauty Plus category grew low single digits. Within this category, jewelry and
watches increased over 20%, reflecting the success of several new watches,
including the Radio Digital Sports watch, as well as a strong performance in
fashion and fine jewelry. These increases were partially offset by a decline in
apparel and accessories, reflecting a planned strategic decline in apparel and
softer than expected luggage sales. Beyond Beauty and other sales increased 12%
primarily due to gifts, reflecting the success of the Blushing Bride Barbie
Doll and the Personal Data Organizer, as well as candles sales, new in 2000.

     On a June year-to-date basis, sales in the U.S. increased 6% resulting
from a 9% increase in the number of units sold, as well as a 5% increase in
customers served. This increase reflects a mid single-digit increase in the CFT
category, with color cosmetics having a double-digit increase due to the
successful launch of Glazewear and Nailwear, as well as a double-



                                      19



                              AVON PRODUCTS, INC.
                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                        (In millions, except share data)

digit increase in fragrance. Sales in the Beauty Plus category grew 3%,
including jewelry and watches, which increased 17%, partially offset by a
decline in apparel. Beyond Beauty and other sales grew 8% reflecting the
introduction of candles sales in 2000.

     Operating profit in North America increased in the second quarter and
first six months of 2000 compared with 1999 primarily attributable to the
region's increased sales, discussed above. While the operating profit increased
in both the second quarter and six-month period, operating margin declined in
2000 versus 1999. In the second quarter, the U.S. posted a decline in gross
margin reflecting value merchandising in higher penetration CFT categories, as
well as continued softness in the Anew brand, partially offset by an increase
in apparel and accessories margins, due to improved sourcing and competitive
bidding, and incremental supply chain savings. The U.S. gross margin decline
was offset by an improvement in the expense ratio driven by aggressive expense
management in marketing, as well as field and administration, partially offset
by higher volume-related customer service expenses, higher fuel costs and
advertising. Gross margin declines in Puerto Rico contributed to the operating
margin decline in North America.

     The U.S. year-to-date gross margin declined due to the investment in CFT
to drive customer transactions, as well as the success of lower margin items in
the jewelry and watch segment. Partially offsetting these declines was an
increase in apparel and accessories due to improved sourcing and competitive
bidding and incremental supply chain savings. The gross margin decline was
offset by an expense ratio improvement in the U.S. driven by cost containment
and BPR savings, partially offset by increased spending on advertising and the
Company's e-commerce initiatives. The North American operating margin decline
was also attributable to higher expenses in Puerto Rico.

International

     International U.S. dollar net sales for the second quarter and first six
months of 2000 increased 12% and 11%, respectively over the comparable periods
in 1999. The sales growth in both periods was the result of double-digit
increases in the Pacific and Latin America regions, as well as mid single-digit
increases in Europe. Excluding the effect of foreign currency exchange,
international sales increased 17% and 16%, respectively, with increases in all
regions.

     In the Pacific Region, the sales improvements in the second quarter and
first six months of 2000 were driven by increases in nearly all markets
resulting from double-digit increases in the number of units sold and active
Representatives. In Japan, sales increased double-digits due to an increase in
the number of units sold and active Representatives, partially offset by a
decrease in average order. In Taiwan, order growth was the key sales driver in
both the first and second quarters. In China, sales growth continues to be
driven by channel expansion, led by beauty boutiques.

     In Latin America, sales increased 13% and 10% for the second quarter and
first six months of 2000, respectively, due to increases in all markets, most
significantly in Mexico, Brazil and Venezuela. The sales growth in Mexico was
driven by solid increases in the number of units sold, orders, customers served
and active Representatives. Higher average order was the main driver for the
sales increase in Brazil. In Venezuela, second-quarter sales increased strong
double-digits mainly due to an increase in the number of units sold, orders,
customers and active Representatives. June year-to-date sales for Venezuela
increased near double-digits despite the late 1999 flooding, which negatively
affected operations at the beginning of 2000, along with the persistent
uncertain economic and political environment. Excluding the impact of foreign
currency exchange, sales in Latin America increased 19% and 14% in the second
quarter and six-month period, respectively.



                                      20



                              AVON PRODUCTS, INC.
                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                        (In millions, except share data)

     In Europe, sales increased 6% and 5% in the second quarter and first six
months of 2000, respectively, primarily due to growth in the United Kingdom,
Central and Eastern Europe and Russia, partially offset by a sales decline in
Germany. The sales improvement in the United Kingdom arose from solid growth in
average order size, as well as increases in units sold and customers served.
The improvement in Central and Eastern Europe, primarily Poland, resulted from
continued increases in active Representatives, units and customers served. The
sales improvement in Russia was driven by strong performance in all indicators.
The sales decline in Germany was primarily the result of a weak economic
climate, as well as lower than expected performance of new Representatives.
Excluding the impact of foreign currency exchange, Europe sales grew 16% and
17% for the second quarter and six-month period, respectively.

     International operating profit increased 16% and 18% in the second quarter
and six-month period of 2000, respectively, compared to the same periods in
1999.

     Operating profit growth in the Pacific Region of 30% and 43% in the second
quarter and first six-month period of 2000, respectively, resulted from the
sales growth, discussed above, and operating margin improvements in nearly all
markets, most significantly in Japan, the Philippines and China, partially
offset by an operating margin decline in Taiwan. Japan's gross margin improved
due to product cost savings initiatives and a favorable change of product mix
from non-CFT to higher margin CFT products. While Japan's year-to-date expense
ratio improved slightly, the second-quarter expense ratio increased primarily
due to increased spending on advertising and sampling. An improved expense
ratio in the Philippines was primarily due to timing of expenses related to a
Representative event. China's operating expense ratio improvement was driven
primarily by increased sales growth. In Taiwan, the operating expense ratio
increased primarily due to increased costs resulting from moving to a new
facility as well as increased spending to support sales growth; however, in the
second quarter, the operating expense ratio increase was partially offset by an
improved gross margin resulting from a shift in product mix

     In Latin America, operating profit grew 14% and 11% for both the second
quarter and first six months of 2000 over 1999, respectively. In both periods,
increased operating margins in Venezuela and Chile were partially offset by
decreased margins in Brazil and Argentina. The improvement in Venezuela's
operating margin resulted from the sales increase, discussed above, as well as
pricing and cost improvements. Partially offsetting the six-month period
operating margin improvement in Venezuela was an increased expense ratio
resulting from higher expenses associated with the flooding in late 1999,
including higher distribution and transportation expenses. The increased gross
margin and improved expense ratio in Chile resulted from a favorable shift in
product mix as well as tight controls over variable and fixed expenses. Despite
sales increases over 1999, Brazil experienced a decline in gross margin as a
result of difficult prior year comparisons due to strong vendor negotiations
and foreign exchange gains that favorably impacted last year's margin. In
Argentina, the expense ratio increased primarily due to higher advertising,
incentives and commissions. In Mexico, operating profit increased
double-digits; however, a second-quarter decline in gross margin resulted from
increased sales of lower margin items, as well as the strategic decision to
lower prices, partially offset by lower costs resulting from vendor
negotiations. These lower costs contributed to Mexico's slight increase in
operating margin in the six-month period.


                                      21



                              AVON PRODUCTS, INC.
                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                        (In millions, except share data)

     Operating profit in Europe increased in the second quarter resulting from
sales increases discussed above, partially offset by margin declines in the
United Kingdom and Poland. The expense ratio increase in the United Kingdom was
due to increased brochure costs to support the strong sales growth, increases
in volume-related costs and increased shipping and distribution costs due to
reduced capacity of shipping lines during the transition to a new shipping
system. In Poland, the expense ratio increase resulted from increased
distribution costs to support order growth, as well as unfavorable timing of
advertising and sampling.

     Operating profit in Europe for the first six months of 2000 increased over
1999, resulting from the sales increases discussed above coupled with operating
margin improvements in Russia and Poland, partially offset by margin declines
in the United Kingdom and Germany. The operating margin improvement in Russia
was primarily due to a favorable comparison against last year's discount
pricing policy as well as tight expense controls on a higher sales base. In
Poland, the favorable expense ratio was due to timing of advertising, planned
for the second half of 2000. Partially offsetting these improvements was an
increased expense ratio in the United Kingdom resulting from increased
advertising, consumer motivation and sampling activities to support strong
sales growth, as well as increases in shipping and distribution costs due to
reduced capacity of shipping lines during the transition to a new shipping
system. Additionally, Germany had a decreased operating margin resulting from
an unfavorable product mix, as well as a decreased sales base.

Global Expenses

     In the second quarter of 2000, global expenses increased slightly versus
1999 primarily due to increased strategic investments in information technology
and e-commerce initiatives, offset by insurance proceeds received in 2000
related to 1998 hurricane losses in Central America. In the first half of 2000,
global expenses decreased 5% versus 1999 primarily due to lower expenses
related to the Company's long-term incentive plan, the aforementioned insurance
proceeds and the timing of global marketing expenses, partially offset by
increased investments in information technology and e-commerce initiatives.

Liquidity and Capital Resources

Cash Flows

     Excluding changes in debt, there was a net decrease in cash of $246.0 in
the first six months of 2000 compared with a decrease of $289.0 in the
comparable period of 1999. The $43.0 variance primarily reflects a decrease in
repurchases of common stock, decreased cash used for investing activities due
to the acquisition of a manufacturing facility in 1999 and a favorable effect
of foreign currency exchange. These sources of cash were partially offset by
higher net cash used by operations, reflecting higher working capital levels
which included increased inventory levels due to growing sales trends and
additional stock on hand to protect service levels, the payout of the long-term
incentive plan in 2000 and the timing of cash payments, offset in part by a
higher net income.




                                      22



                              AVON PRODUCTS, INC.
                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                        (In millions, except share data)

     During the first half of 2000, the Company purchased approximately
1,060,255 shares of common stock for $42.1 compared with $125.5 spent for the
repurchase of approximately 2,756,500 shares during the comparable period in
1999.

Capital Resources

     Total debt increased $202.8 to $1,210.2 from $1,007.4 at December 31,
1999, principally due to working capital requirements and the payout of the
Company's long-term incentive plan. Total debt of $1,210.2 at June 30, 2000 was
$693.2 higher than total debt of $517.0 at June 30, 1999, primarily due to
increased borrowings to fund the Company's share repurchase program which was
significantly accelerated during the second half of 1999. In addition, at June
30, 2000 and December 31, 1999, other accrued liabilities include approximately
$103.4 and $106.4, respectively, related to securities lending activities.

     At June 30, 2000, there were no borrowings under the amended and restated
revolving credit and competitive advance facility agreement. This agreement is
also used to support the Company's commercial paper borrowings of which $431.9
was outstanding at June 30, 2000. The Company has excluded $391.8 of these
commercial paper borrowings from current liabilities as of June 30, 2000
because it intends to refinance a portion of the obligations on a long-term
basis. The Company issued Notes in July and August 2000 to refinance these
obligations (see Note 13 to the Consolidated Financial Statements for further
details).

     At June 30, 2000, there was $9.6 of borrowings outstanding under
uncommitted lines of credit, and there were no borrowings under the Company's
bankers' acceptance facilities.

     Management currently believes that cash from operations and available
financing alternatives are adequate to meet anticipated requirements for
working capital, dividends, capital expenditures, the stock repurchase program
and other cash needs.

Working Capital

     As of June 30, 2000, current assets exceeded current liabilities by $62.8,
while at December 31, 1999, current liabilities exceeded current assets by
$375.0. The increase in current assets over current liabilities was primarily
due to a decrease in short-term net debt (debt less cash equivalents)
reflecting the refinancing of short-term commercial paper borrowings with the
proceeds of the Notes discussed in the Capital Resources section above and Note
11 to the Consolidated Financial Statements, an increase in net inventories,
primarily due to growing sales trends and additional stock on hand to protect
service levels, and decreases in accounts payable, accrued compensation and
other accrued liabilities. The decline in payables and accrued liabilities
reflects the seasonal pattern of Avon's operations, the timing of cash payments
and the payout of the cash component of the Company's three-year long-term
incentive plan in 2000.

     Avon's liquidity results from its ability to generate significant cash
flows from operations and its ample unused borrowing capacity. The
aforementioned acceleration of the Company's share repurchase program resulted
in a shareholders' deficit balance at June 30, 2000 of $371.6. Avon's credit
agreements do not contain any provisions or requirements with respect to
working capital.




                                      23



                              AVON PRODUCTS, INC.
                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                        (In millions, except share data)

Financial Instruments and Risk Management Strategies

     The Company operates globally, with manufacturing and distribution
facilities in various locations around the world. The Company may reduce its
exposure to fluctuations in interest rates and foreign exchange rates by
creating offsetting positions through the use of derivative financial
instruments. The Company currently does not use derivative financial
instruments for trading or speculative purposes, nor is the Company a party to
leveraged derivatives.

     The Company periodically uses interest rate swaps to hedge portions of
interest payable on its debt. In addition, the Company may periodically employ
interest rate caps to reduce exposure, if any, to increases in variable
interest rates.

     At June 30, 2000, the Company had a five-year interest rate swap contract
with a notional amount of $50.0 to effectively convert fixed interest on a
portion of the Company's $100.0 bonds to a variable interest rate, based on
LIBOR. The Company also has five-year and ten-year interest rate swap contracts
with notional amounts of $200.0 and $300.0, respectively, to convert fixed
interest on the Company's $200.0 five-year notes and $300.0 ten-year notes to a
variable interest rate, based on commercial paper rates.

     In May 2000, the Company entered into an interest rate cap agreement with
a notional amount of $150.0 expiring on May 31, 2001 to convert variable
interest, resulting from the interest rate swaps above, to a fixed interest
rate. The cap rate under this contract is 7%.

     The Company may periodically hedge foreign currency royalties, net
investments in foreign subsidiaries, firm purchase commitments and contractual
foreign currency cash flows or obligations, including third-party or
intercompany foreign currency exposures and ensures that hedge contract amounts
do not exceed the amounts of the underlying exposures.

     At June 30, 2000, the Company held foreign currency forward contracts with
notional amounts totaling $233.1 and option contracts with notional amounts
totaling $13.0 to hedge foreign currency items. Only $23.0 of these contracts
have maturities after 2000. Also outstanding at June 30, 2000 were foreign
currency forward contracts with notional amounts totaling $72.4 and option
contracts totaling $33.0 which do not qualify as hedging transactions under the
current accounting definitions and accordingly, have been marked to market. The
mark-to-market adjustment at June 30, 2000 was not material. The Company's risk
of loss on the options in the future is limited to premiums paid, which are not
material.

     The Company has entered into forward contracts to purchase approximately
1,698,200 shares of Avon common stock at an average price of $36.47 per share
as of June 30, 2000. The contracts mature over the next 1-1/2 years and provide
for physical or net share settlement to the Company. Accordingly, no adjustment
for subsequent changes in fair value has been recognized.

     The Company attempts to minimize its credit exposure to counterparties by
entering into interest rate swap and cap contracts only with major
international financial institutions with "A" or higher credit ratings as
issued by Standard and Poor's Corporation. The Company's foreign currency and
interest rate derivatives are comprised of forward contracts, swaps or options
with major international financial institutions. Although the Company's
theoretical credit risk is the replacement cost of the then estimated fair
value of these instruments, management believes that the risk of incurring
losses is remote and that such losses, if any, would not be material.


                                      24



                              AVON PRODUCTS, INC.
                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                        (In millions, except share data)

Other Information

Euro

     A single currency called the euro was introduced in Europe on January 1,
1999. Eleven of the fifteen member countries of the European Union adopted the
Euro as their common legal currency on that date. Fixed conversion rates
between these participating countries' existing currencies (the "legacy
currencies") and the euro were estimated as of that date. The legacy currencies
are scheduled to remain legal tender as denominations of the euro until June
30, 2002 after which they will be withdrawn from circulation. During this
transition period, parties may settle transactions using either the euro or a
participating country's legal currency. Beginning in January 2002, new
euro-denominated bills and coins will be issued.

     Avon operating subsidiaries affected by the euro conversion have
established plans to address issues raised by the euro currency conversion.
These issues include, among others, the need to adapt information technology
systems, business processes and equipment to accommodate euro-denominated
transactions, the impact of one common currency on pricing and recalculating
currency risk. Avon does not expect system and equipment conversion costs to be
material. Due to the numerous uncertainties associated with the market impact
of the euro conversion, the Company cannot reasonably estimate the effects one
common currency will have on pricing and the resulting impact, if any, on
results of operations, financial condition or cash flows.
































                                      25



        CAUTIONARY STATEMENT FOR PURPOSES OF THE "SAFE HARBOR" STATEMENT
          UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

     Certain statements in this report which are not historical facts or
information are forward-looking statements, including, but not limited to, the
information set forth in "Other Information" herein. Such forward-looking
statements involve known and unknown risks, uncertainties and other factors
which may cause the actual results, levels of activity, performance or
achievement of the Company, or industry results, to be materially different
from any future results, levels of activity, performance or achievement
expressed or implied by such forward-looking statements. Such factors include,
among others, the following: general economic and business conditions; the
ability of the Company to implement its business strategy; the Company's access
to financing and its management of foreign currency risks; the Company's
ability to successfully identify new business opportunities; the Company's
ability to attract and retain key executives; the Company's ability to achieve
anticipated cost savings and profitability targets; changes in the industry;
competition; the effect of regulatory and legal restrictions imposed by foreign
governments; the effect of regulatory and legal proceedings and other factors
discussed in Item 1 of the Company's Form 10-K/A. As a result of the foregoing
and other factors, no assurance can be given as to the future results and
achievements of the Company. Neither the Company nor any other person assumes
responsibility for the accuracy and completeness of these statements.













































                                      26



                              AVON PRODUCTS, INC.
                           PART II. OTHER INFORMATION


Item 6.  Exhibits and Reports on Form 8-K.

(a)  Exhibits
     There are no exhibits.

(b)  Reports on Form 8-K.
     There were no reports on Form 8-K filed during the second quarter of 2000.








                                      27



                                      SIGNATURES

    Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                                  AVON PRODUCTS, INC.
                                                  -------------------
                                                      (Registrant)


Date: August 12, 2002                        By /s/ Janice Marolda
                                             ----------------------------------
                                             Janice Marolda
                                             Vice President,
                                             Controller
                                             Principal Accounting Officer

                                             Signed both on behalf of the
                                             registrant and as principal
                                             accounting officer.



                                      28