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 September 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
October 31, 2000 was 237,915,557



                                       1



                               Table of Contents
                         Part I. Financial Information

                                                                    Page
                                                                   Numbers
                                                                  --------
   Introductory Note - Restatements..............................     3

   Item 1.  Financial Statements

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

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

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

            Notes to Consolidated Financial Statements (Restated)  8-18


   Item 2.  Management's Discussion and Analysis of the
            Results of Operations and Financial
                 Condition (Restated)............................ 19-27


                      Part II.  Other Information

   Item 6.  Exhibits and Reports on Form 8-K....................     28

   Signatures...................................................     29



                                       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
                                                September 30
                                          -----------------------
                                                  2000      1999
                                             (Restated    -------
                                              Note 2)
                                             ---------
                                                    (unaudited)

Net sales..................................   $1,335.8   $1,250.6
Other revenue..............................        9.7        9.1
                                              --------   --------
Total revenue..............................    1,345.5    1,259.7

Costs and expenses:
  Cost of sales............................      502.3      465.0
  Marketing, distribution and
    administrative expenses................      674.4      648.6
                                              --------   --------
Operating profit ..........................      168.8      146.1

  Interest expense.........................       22.4        9.8
  Interest income..........................       (2.1)      (2.4)
  Other expense, net.......................        4.0        2.6
                                              --------   --------
Total other expenses.......................       24.3       10.0
                                              --------   --------
Income before taxes and minority interest..      144.5      136.1
Income taxes...............................       51.2       47.7
                                              --------   --------
Income before minority interest............       93.3       88.4
Minority interest..........................        (.9)       (.3)
                                              --------   --------
Net income.................................   $   92.4   $   88.1
                                              ========   ========

Earnings per share:
   Basic .................................    $    .39   $    .34
                                              ========   ========
   Diluted ...............................    $    .38   $    .34
                                              ========   ========

The accompanying notes are an integral part of these statements.



                                       4



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

                                             Nine months ended
                                                September 30
                                          -----------------------
                                                  2000      1999
                                             (Restated    -------
                                              Note 2)
                                             ---------
                                                    (unaudited)

Net sales..................................   $4,028.5   $3,722.5
Other revenue..............................       30.1       27.4
                                              --------   --------
Total revenue..............................    4,058.6    3,749.9

Costs, expenses and other:
  Cost of sales* ..........................    1,515.6    1,424.9
  Marketing, distribution and
    administrative expenses................    2,015.1    1,922.3
  Special charge...........................          -       90.4
  Impairment charge........................                  38.1
                                              --------   --------
Operating profit...........................      527.9      274.2

  Interest expense.........................       65.1       27.7
  Interest income..........................       (6.0)      (7.8)
  Other expense(income), net ..............       18.8       (4.6)
                                              --------   --------
Total other expenses.......................       77.9       15.3
                                              --------   --------
Income before taxes, minority interest, and
 cumulative effect of accounting change....      450.0      258.9
Income taxes...............................      159.8      116.4
                                              --------   --------
Income before minority interest and
 cumulative effect of accounting change....      290.2      142.5
Minority interest..........................       (1.9)       2.3
                                              --------   --------
Net income from continuing operations
 before cumulative effect of accounting
 change, net of taxes.....................       288.3      144.8
Cumulative effect of accounting change....        (6.7)         -
                                              --------   --------
Net income.................................   $  281.6   $  144.8
                                              ========   ========
Basic earnings per share:
  Continuing operations....................   $   1.21   $    .55
  Cumulative effect of accounting change...       (.03)         -
                                              --------   --------
                                              $   1.18   $    .55
                                              ========   ========

Diluted earnings per share:
  Continuing operations....................   $   1.20   $    .55
  Cumulative effect of accounting change...       (.03)         -
                                              --------   --------
                                              $   1.17   $    .55
                                              ========   ========

*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)


                                              September 30       December 31
                                                  2000               1999
                                           (Restated Note 2)     ----------
                                            ---------------
                                                       (unaudited)
ASSETS
Current assets:
Cash and equivalents...................        $    94.0           $  117.4
Accounts receivable....................            484.8              495.6
Inventories............................            712.3              523.5
Prepaid expenses and other.............            213.9              201.3
                                               ---------           --------
Total current assets...................          1,505.0            1,337.8
                                               ---------           --------

Property, plant and equipment, at cost.          1,485.8            1,469.3
Less accumulated depreciation..........            747.0              737.2
                                               ---------           --------
                                                   738.8              732.1
                                               ---------           --------
Other assets...........................            470.7              442.9
                                               ---------           --------
Total assets...........................        $ 2,714.5           $2,512.8
                                               =========           ========
LIABILITIES AND SHAREHOLDERS' DEFICIT
Current liabilities:
Debt maturing within one year..........        $   193.0           $  306.0
Accounts payable.......................            364.8              435.9
Accrued compensation...................            126.5              165.8
Other accrued liabilities..............            369.5              411.6
Sales and taxes other than income......             85.1              107.5
Income taxes...........................            295.8              286.0
                                               ---------           --------
Total current liabilities..............          1,434.7            1,712.8
                                               ---------           --------
Long-term debt.........................          1,104.6              701.4
Employee benefit plans.................            387.0              398.1
Deferred income taxes..................             33.7               36.7
Other liabilities......................             93.9               85.7

Shareholders' deficit:
Common stock...........................             88.4               88.1
Additional paid-in capital.............            844.7              819.4
Retained earnings......................            971.2              821.4
Accumulated other comprehensive loss. .           (395.5)            (349.7)
Treasury stock, at cost................         (1,848.2)          (1,801.1)
                                               ---------           --------
Total shareholders' deficit............           (339.4)            (421.9)
                                               ---------           --------
Total liabilities and shareholders' deficit    $ 2,714.5           $2,512.8
                                               =========           ========

The accompanying notes are an integral part of these statements.



                                       6



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

                                                      Nine months ended
                                                         September 30
                                                  --------------------------
                                                       2000           1999
                                                  (Restated Note 2) --------
                                                  ----------------
                                                           (unaudited)
Cash flows from operating activities:
Net income......................................       $ 281.6      $ 144.8
Adjustments to reconcile net income to net cash
  provided by operating activities:
Cumulative effect of accounting change..........           6.7            -
Special and non-recurring (payments) charges....         (14.6)        85.6
Asset impairment charge.........................             -         38.1
Depreciation and amortization...................          68.3         60.8
Provision for doubtful accounts.................          70.2         65.0
Translation loss/(gain).........................           2.3          (.8)
Deferred income taxes...........................           5.8        (30.9)
Amortization of debt discount ..................          (1.8)        (5.0)
Other...........................................           8.2          5.3
Changes in assets and liabilities:
  Accounts receivable...........................        (103.7)      (115.6)
Inventories...................................          (204.6)      (111.4)
  Prepaid expenses and other....................         (33.7)       (16.8)
  Accounts payable and accrued liabilities......         (85.8)       (59.0)
  Income and other taxes........................          (3.7)         3.9
  Noncurrent assets and liabilities.............           3.9         19.2
                                                       -------      -------

Net cash provided by operating activities......            (.9)        83.2
                                                        ------      -------
Cash flows from investing activities:
Capital expenditures...........................         (126.3)      (120.1)
Proceeds from disposal of assets...............            5.7          6.2
Other investing activities.....................           (1.2)       (16.4)
                                                        ------      -------
Net cash used by investing activities..........         (121.8)      (130.3)
                                                        ------      -------
Cash flows from financing activities:
Cash dividends.................................         (133.6)      (142.7)
Book overdrafts................................          (12.5)        23.3
Debt, net (maturities of three months or less).           26.1        339.8
Proceeds from short-term debt..................           48.6         38.6
Retirement of short-term debt..................         (184.4)       (37.0)
Proceeds from long-term debt...................          400.1           --
Retirement of long-term debt...................            (.2)         (.2)
Repurchase of common stock.....................          (47.1)      (182.7)
Proceeds from exercise of
   stock options, net of taxes.................           18.3         23.9
                                                        ------      -------
Net cash provided by financing activities......          115.3         63.0
                                                        ------      -------
Effect of exchange rate changes on cash
    and equivalents............................          (16.0)       (20.2)
                                                        ------      -------
Net decrease in cash and equivalents...........          (23.4)        (4.3)
Cash and equivalents at beginning of period....          117.4        105.6
                                                        ------      -------
Cash and equivalents at end of period..........         $ 94.0      $ 101.3
                                                        ======      =======

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 September 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.

     In December 1999, the Securities and Exchange Commission ("SEC") issued
Staff Accounting Bulletin No. 101, "Revenue Recognition in Financial
Statements" ("SAB 101"). SAB 101, which provides the SEC's views in applying
generally accepted accounting principles to revenue recognition in financial
statements, must be adopted by the Company in the fourth quarter of 2000. The
Company is currently assessing the impact, if any, on the Company's financial
position and results of operations.



                                       8



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

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".

     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 $9.7 and
     $30.1 for the three months and nine months ended September 30, 2000,
     respectively, and $9.1 and $27.4 for the three and nine months ended
     September 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 $0.9, $0.4 and $0.5,
     respectively, for the three months ended September 30, 2000 and $5.9, $2.6
     and $3.3, respectively, for the nine months ended September 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
                                                              Three Months ended September 30, 2000
                                                        ----------------------------------------------------
                                                            As                                       As
                                                        Reported(1)              (2)              Restated(3)
                                                        -----------           --------            ----------
                                                                                         
  Net sales                                              $1,336.0             $1,335.8             $1,335.8
  Total revenue                                           1,345.7              1,345.5              1,345.5
  Cost of sales                                             490.2                502.3                502.3
  Marketing, distribution and administrative
     expenses                                               686.9                674.6                674.4
  Operating profit                                          168.6                168.6                168.8
  Income from continuing operations before
     taxes, minority interest and cumulative
     effect of accounting change                            144.3                144.3                144.5
  Income taxes                                               51.1                 51.1                 51.2
  Income from continuing operations before
    minority interest and cumulative
    effect of accounting change                              93.2                 93.2                 93.3
  Income from continuing operations before
    cumulative effect of accounting change                   92.3                 92.3                 92.4
  Net income                                                 92.3                 92.3                 92.4
  Basic earnings per share:
    Continuing operations                                $    .39             $    .39             $    .39
    Cumulative effect of accounting change                      -                    -                    -
                                                         --------             --------             --------
                                                         $    .39             $    .39             $    .39
                                                         ========             ========             ========
  Diluted earnings per share:
    Continuing operations                                $    .38             $    .38             $    .38
    Cumulative effect of accounting change                      -                    -                    -
                                                         --------             --------             --------
                                                         $    .38             $    .38             $    .38
                                                         ========             ========             ========


                                                                Consolidated Statement of Operations
                                                                Nine Months ended September 30, 2000
                                                        ---------------------------------------------------
                                                            As                                       As
                                                        Reported(1)             (2)             Restated(3)
                                                        -----------           --------          -----------

  Net sales                                              $4,025.3             $4,028.5            $4,028.5
  Total revenue                                           4,055.4              4,058.6             4,058.6
  Marketing, distribution and administrative              1,479.6              1,515.6             1,515.6
     expenses
  Operating profit                                        2,049.0              2,016.2             2,015.1
  Income from continuing operations before
     taxes, minority interest and cumulative
     effect of accounting change                            526.8                526.8               527.9
  Income taxes                                              448.9                448.9               450.0
  Income from continuing operations before
     minority interest and cumulative effect
     of accounting change                                   159.4                159.4               159.8
  Income from continuing operations before
     cumulative effect of accounting change                 289.5                289.5               290.2
  Net income                                                287.6                287.6               288.3
  Basic earnings per share:                                 280.9                280.9               281.6
    Continuing operations
    Cumulative effect of accounting change               $   1.21             $   1.21            $   1.21
                                                             (.03)                (.03)               (.03)
                                                         --------             --------            --------
  Diluted earnings per share:                            $   1.18             $   1.18            $   1.18
                                                         ========             ========            ========
    Continuing operations
    Cumulative effect of accounting change               $   1.20             $   1.20            $   1.20
                                                             (.03)                (.03)               (.03)
                                                         --------             --------            --------
                                                         $   1.17             $   1.17            $   1.17
                                                         ========             ========            ========



                                                10



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


                                                                     Consolidated Balance Sheet
                                                                      As of September 30, 2000
                                                        ----------------------------------------------------
                                                            As                                      As
                                                        Reported(4)              (2)            Restated(3)
                                                        -----------           --------          ----------
                                                                                       

     Accounts receivable                                 $  532.1             $  484.8           $  484.8
     Inventory                                              694.4                712.3              712.3
     Property, plant and equipment, at cost               1,488.5              1,488.5            1,485.8
     Other assets                                           483.1                483.1              470.7
     Total assets                                         2,759.1              2,729.6            2,714.5
     Accounts payable                                       377.6                364.8              364.8
     Retained earnings                                      997.7                986.3              971.2
     Total liabilities and shareholder's
       (deficit) equity                                   2,759.1              2,729.6            2,714.5



      (1) As reported (as prior period comparative data) in Avon's Form 10-Q for
          the quarter ended September 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 Form 10Q for the quarter ended September 30,
          2000.

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


3.  INFORMATION RELATING TO THE STATEMENT OF CASH FLOWS

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

                                                 Nine months ended
                                                   September 30
                                                 -----------------
                                                  2000       1999
                                                 ------     ------

Interest.................................        $ 65.6     $ 34.0
Income taxes, net of refunds received....         151.0      117.9

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 nine months ended September 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   Nine Months ended
                                     September 30         September 30
                                  ------------------   -----------------
                                   2000       1999       2000      1999
                                  ------     ------     ------    ------
    Basic EPS
    Weighted-average shares       237.54     260.40     237.56    261.31

    Incremental shares from
       assumed conversion of
       stock options and
       convertible debt and
       settlement of forward
       contracts(1)                 7.97       2.53       3.86      2.90
                                  ------     ------     ------    ------
    Diluted EPS
    Adjusted weighted-
    average shares                245.51     262.93     241.42    264.21


(1)   At September 30, 2000 and 1999, stock options and forward contracts to
      purchase Avon common stock totaling approximately 1.0 million shares and
      2.3 million shares, respectively, are not included in the earnings per
      share calculation since their impact is anti-dilutive.

     For the purposes of calculating diluted earnings per share for the three
and nine months ended September 30, 2000, after tax interest expense of $2.0
applicable to convertible debt has been added back to net income.

     The Company purchased approximately 1,200,000 shares of common stock for
$47.1 during the first nine months of 2000, as compared to approximately
5,895,800 shares of common stock for $228.2 during the first nine months of
1999. 1,064,000 of the 2000 shares were purchased for $42.2 under an existing
repurchase program which was completed in the third quarter of 2000. 136,000 of
the 2000 shares were purchased for $4.9 under a new repurchase program approved
by the Board of Directors in September 2000. Under the new share repurchase
program, the Company may buy up to $1 billion of its outstanding common stock
over the next five years. At September 30, 1999, 1,779,800 shares repurchased
for $45.5 were not settled until October 1999. Accordingly, $45.5 was included
in other accrued liabilities as of September 30, 1999 on the Consolidated
Balance Sheet.

5.  INVENTORIES
                                  September 30         December 31
                                      2000                 1999
                                  ------------         -----------
    Raw materials................    $185.6               $156.9
    Finished goods...............     526.7                366.6
                                     ------               ------
                                     $712.3               $523.5
                                     ======               ======

6. DIVIDENDS

     Cash dividends paid per share of common stock were $.185 and $.555 for the
three and nine months ended September 30, 2000, respectively, and $.18 and $.54
for the corresponding 1999 periods. On February 3, 2000, the Company increased
the annual dividend rate to $.74 from $.72.



                                      12



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

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.

    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
September 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 nine months ended September 30, 2000 and 1999, the
components of comprehensive income are as follows:

                               Three Months ended      Nine Months ended
                                  September 30            September 30
                               ------------------      -----------------
                                 2000       1999         2000       1999
                                 ----       ----         ----       ----

Net income                     $ 92.4     $ 88.1       $281.6     $144.8
     Other comprehensive loss:
      Unrealized loss (net of
       tax) from available-for
       sale-securities           (4.5)         -         (4.5)         -

      Change in equity due to
      foreign currency
      translation and
      transaction adjustments   (17.7)      (4.8)       (41.3)     (45.0)
                               ------     ------      -------     ------
Comprehensive income           $ 70.2     $ 83.3       $235.8    $  99.8
                               ======     ======      =======     ======

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
                               -------



                                      13



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

     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
                               -------

    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) 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 September 30, 2000 is as follows:

                              Special           Cost of
                               Charge      Sales Charge         Total
                              -------      ------------        ------
Balance at December 31, 1999   $ 26.2          $   -           $ 26.2
Cash expenditures               (14.6)                          (14.6)
                               ------          -----           ------
Balance at
      September 30, 2000       $ 11.6          $   -           $ 11.6
                               ======          =====           ======

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



                                      14



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

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.

     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".


                                      15




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

11.  SEGMENT INFORMATION

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

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

North America:
   U.S.                    $  421.2     $   61.1   $  405.7    $   57.0
   Other*                      57.1          4.4       58.0         4.6
                           --------     --------   --------    --------
   Total                      478.3         65.5      463.7        61.6
                           --------     --------   --------    --------


International:
   Latin America North**      212.5         52.1      171.6        42.4
   Latin America South**      254.8         53.9      235.0        52.3
                           --------     --------   --------    --------
     Latin America            467.3        106.0      406.6        94.7
   Pacific                    195.7         26.8      178.9        24.5
   Europe                     194.7         22.1      201.4        23.5
                           --------     --------   --------    --------
   Total                      857.7        154.9      786.9       142.7
                           --------     --------   --------    --------

Total from operations      $1,336.0      $ 220.4   $1,250.6     $ 204.3

Global expenses                            (51.6)                (58.2)
Reclassifications for
   accounting changes
   (Note 2)                    (0.2)          -          -           -
                           --------     --------   --------    ---------
Total                      $1,335.8     $  168.8   $1,250.6    $  146.1
                           ========     ========   ========    ========

*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.



                                      16



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

                                  Nine Months Ended September 30
                           --------------------------------------------
                                   2000                   1999
                                   ----                   ----
                             Net       Operating      Net     Operating
                            Sales        Profit      Sales       Profit
                           --------    ---------   --------   ---------

North America:
   U.S.                    $1,328.5     $ 238.4    $1,264.5    $  225.5
   Other*                     174.5        15.8       166.4        18.6
                           --------     -------    --------    --------
   Total                    1,503.0       254.2     1,430.9       244.1
                           --------     -------    --------    --------

International:
   Latin America North**      614.7       149.3       529.8       125.3
   Latin America South**      718.0       134.7       663.2       129.6
                           --------      ------    --------     -------
     Latin America          1,332.7       284.0     1,193.0       254.9
   Pacific                    584.7        78.8       505.4        60.8
   Europe                     604.9        78.5       593.2        69.4
                           --------      ------    --------    --------
   Total                    2,522.3       441.3     2,291.6       385.1
                           --------      ------    --------    --------

Total from operations      $4,025.3     $ 695.5    $3,722.5    $  629.2

Global expenses                          (167.6)                 (180.5)
Special and
   non-recurring charges                      -                  (136.4)
Asset impairment charge                       -                   (38.1)

Reclassifications for
    accounting changes
    (Note 2)                    3.2           -           -           -
                            -------     -------    --------    ---------
Total                      $4,028.5     $ 527.9    $3,722.5    $   274.2
                           ========     =======    ========    =========

*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
1,568,000 shares of Avon common stock at an average price of $37.08 per share
as of September 30, 2000. The contracts mature over the next year and provide
for physical or net share settlement to the Company. Accordingly, no adjustment
for subsequent changes in fair value has been recognized.



                                      17



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

13.  DEBT

     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. On August 8,
2000, the over-allotment option was 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) were used for general corporate purposes, including the
repayment of short-term debt.

14.  SUBSEQUENT EVENT

     On November 2, 2000, the Company declared the quarterly dividend on its
common stock of $.185 per share, payable December 1, 2000 to shareholders of
record November 16, 2000.



                                      18



                              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 Nine Months Ended September 30, 2000 and
1999.

Consolidated

     Avon's net income for the third quarter and nine-month period of 2000 was
$92.4 and $281.6, respectively, or $.38 and $1.17 per share on a diluted basis,
respectively, compared with net income of $88.1 and $144.8, respectively, or
$.34 and $.55 per share on a diluted basis, respectively, in 1999. Operating
profit was $168.8 and $527.9, respectively, in the third quarter and nine-month
period of 2000 compared with $146.1 and $274.2, respectively, in the same
periods of 1999.

     Consolidated net sales for the third quarter and nine-month period of 2000
increased 7% and 8%, respectively, over the same periods of 1999. The third
quarter sales improvement was a result of increases in all geographic regions
excluding Europe, where sales declined 3%. The year-to-date sales improvement
resulted from improvements in all geographic regions. Excluding the impact of
foreign currency exchange, consolidated net sales for both the third quarter
and nine-month period rose 10% over the comparable periods of the prior year.

     Gross margin decreased 0.4 percentage points in the third quarter and
increased 0.7 in the nine-month period of 2000, respectively, compared to the
same periods of 1999. Gross margin in 2000 includes reclassifications related
to certain accounting changes (see Note 2 of the Notes to Consolidated
Financial Statements) which negatively impacted gross margin. The cost of sales
for the nine months ended September 30, 1999, included a one-time charge of
$46.0 for inventory write-downs related to the Company's Business Process
Redesign ("BPR") program. See Note 9 for further detail. Excluding the
restatement for the accounting changes in 2000 and one-time charge in 1999, the
third quarter and year-to-date gross margin increased 0.4 and 0.2 percentage
points, respectively. The increased gross margin for the third quarter and
nine-month period of 2000 resulted primarily from increases in all
international regions. Gross margin for the North America Region remained level
versus 1999 for both periods.

     Marketing, distribution and administrative expenses increased $25.8, or
4%, and $92.8, or 5%, in the third quarter and nine-month period of 2000,
respectively, over the same periods of 1999. Marketing, distribution and
administrative expenses decreased as a percentage of sales to 50.1% in the
third quarter of 2000 from 51.5% in 1999, and to 49.7% in the first nine months
of 2000 from 51.3% in the comparable period of 1999. For the third quarter, an
improvement in North America more than offset expense ratio increases in all
international regions. The nine-month period expense ratio decline resulted
from improvements in Europe and the Pacific, partially offset by slight
increases in North America and Latin America. For both the third quarter and
nine-month period of 2000, global expenses decreased versus 1999.

     The Company's third quarter operating margin of 12.5% was its highest
third quarter level in a decade despite incremental expenses of approximately
$20.0 targeted against consumers and its core direct selling business in 2000
over 1999. Through nine months, the Company's incremental spending on those
initiatives totaled approximately $60.0.

         The September year-to-date 1999 results include a special charge of
$90.4 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.



                                      19



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

     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 for further
details.

     Interest expense increased to $22.4 in the third quarter of 2000 as
compared with $9.8 in 1999 and to $65.1 in the first nine months of 2000
compared with $27.7 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 and $6.0 decreased $0.3 and $1.8 in the third
quarter and nine-month period of 2000, respectively, versus 1999, primarily
resulting from reduced interest rates in Brazil and Mexico during 2000.

     Other expense(income), net, of $4.0 in the third quarter of 2000 was $1.4
unfavorable to the comparable period of 1999 primarily due to a value-added tax
refund in China in 1999, partially offset by a favorable foreign exchange in
2000. Other expense(income) of $18.8 for the nine-month period of 2000 was
$23.4 unfavorable over the comparable period of 1999 mainly due to favorable
foreign exchange in 1999 resulting from gains on Brazilian forward contracts
and, to a lesser extent, a value-added tax refund in China in 1999.

     The effective tax rate for the third quarter 2000 was 35.4% versus 35.0%
in 1999, and the effective tax rate was 35.5% in the first nine months of 2000
versus 35.8% in 1999, excluding the 1999 special charge. The tax rate
fluctuations result from the earnings mix and tax rates of international
subsidiaries.

     Minority interest of $(0.9) and $(1.9) in the third quarter and first nine
months of 2000, respectively, were unfavorable by $(.6) and $(4.2),
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 3% in the third quarter and 5% for the first nine
months of 2000 over the prior year. The U.S. business, which represents almost
90% of the North American segment, reported sales increases of 4% and 5% in the
third quarter and nine-month period of 2000, respectively, versus 1999. The
third-quarter U.S. increase resulted from a 4% increase in the number of units
sold as well as a 2% increase in active Representatives. U.S. sales of
cosmetics, fragrance and toiletries ("CFT") increased 9%, reflecting a
significant double-digit increase in skincare primarily due to sales of
Botanisource and Retroactive, launched in the third quarter of 2000, compared
to the 1999 Skincare launch which occurred in the fourth quarter. Additionally,
women's fragrance and to a lesser extent, color cosmetics contributed to the
CFT sales increase. Sales in the Beauty Plus category also increased 2%. Within
this category, watches increased solid double digits resulting from strong
performance on new products. Jewelry sales decreased double digits primarily
due to the strategic decision not to anniversary a 1999 marketing customer
flyer. Apparel and accessories sales increased due to resources to support
growth in neckwear, luggage and small leather goods.

     Beyond Beauty and other sales category remained level resulting from
increases in gifts, due to sales of toys, and candles, new in 2000, offset by
declines in home entertainment, due to fewer new products.

     Sales in the U.S. increased resulting from a 7% increase in the number of
units sold, as well as a 2% increase in active Representatives. The sales
increase reflects a 7% 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



                                      20



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

a near double-digit increase in fragrance. Sales in the Beauty Plus category
grew 3%, including jewelry and watches which increased strong single digits,
partially offset by a decline in apparel. Beyond Beauty and other sales grew 5%
reflecting the introduction of candles sales in 2000.

     Operating profit in North America increased 6% and 4% in the third quarter
and first nine months of 2000, respectively, versus 1999, primarily
attributable to the region's increased sales, discussed above. Operating margin
improved 0.4 points for the third quarter compared to 1999 resulting primarily
from a 0.5 points improvement in the U.S. The U.S. expense ratio declined
driven by BPR savings and continued aggressive expense management, primarily in
marketing and administration, partially offset by investments in advertising
and e-commerce initiatives. A reduction in gross margin in the U.S. was
primarily due to a decline in the gifts margin resulting from the introduction
of low-margin new products. This decline was partially offset by improvements
in beauty due to mix, as well as improvements in apparel and accessories
primarily from improved sourcing and competitive bidding. U. S. third quarter
operating profit increased 7%.

     The September year-to-date operating margin in North America declined 0.2
points due to a decline in the Puerto Rico margin, partially offset by
improvement in U.S. margin. The decline in Puerto Rico resulted from an expense
ratio increase caused by higher brochure costs and increased compensation
expense.

     An expense ratio improvement in the U.S. versus prior year resulted from
cost containment and BPR savings, partially offset by increased spending on
advertising and e-commerce initiatives. A decline in gross margin versus 1999
in the U.S. was the result of investments in the beauty category to drive
customer transactions, a negative product mix impact, as well as margin
declines in jewelry and gifts due to low margin new products. Partially
offsetting these declines were increased margins in apparel and accessories due
to improved sourcing and competitive bidding and incremental supply chain
savings. On a year-to-date basis, U.S. operating profit rose 6%.

International

     International U.S. dollar net sales for the third quarter and first nine
months of 2000 increased 9% and 10%, respectively, over the comparable periods
in 1999. Excluding the effect of foreign currency exchange, international sales
increased 14% for both the third quarter and nine-month period with
double-digit increases in all regions for the nine-month period.

     In the Pacific Region, the 9% and 16% sales improvements in the third
quarter and first nine months of 2000, respectively, were driven by increases
in nearly all markets resulting from 18% and 19% increases in the number of
units sold and 34% increases in active Representatives for the quarter and
year-to-date periods, respectively. In Japan, U.S. dollar sales increased
double-digits and local currency sales increased 7% due to an increase in CFT
units sold and active Representatives for the quarter. In China, sales growth
of over 49% for the quarter continued to be driven by channel expansion, led by
beauty boutiques.
In the Philippines, third quarter dollar sales were in the mid single digits;
however local currency sales had solid double-digit increases resulting from
strong increases in key statistical indicators. Local currency sales in the
Pacific region increased 12% and 15% for the third quarter and nine-month
period of 2000, respectively, over 1999. For the third quarter and first nine
months of 2000, dollar sales for most markets were negatively impacted by
foreign currency exchange, excluding Japan and Taiwan where foreign currency
exchange had a positive impact on dollar sales.



                                      21



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

     In Latin America, sales increased 15% and 12% for the third quarter and
first nine months of 2000, respectively, over 1999. Third quarter and
year-to-date units rose 6% and 4%, respectively, while active Representatives
in the region rose 10% in both the quarter and year-to-date period. For the
third quarter, double-digit increases in Mexico, Brazil and Venezuela were
slightly offset by low single digit sales declines in Chile and Argentina. For
the nine-month period, all major markets had sales increases, with Mexico,
Brazil and Venezuela being the main contributors. The sales growth in Mexico
was driven by double-digit increases in the number of units sold, customers
served, orders and active Representatives. Sales were also driven by an
increased number of pages in the brochures. Higher average order, along with
increased prices and more Representatives, were the main drivers for Brazil's
sales improvement. Venezuela's solid sales increase resulted from increases in
the number of units sold, orders, active Representatives and customers served.
Venezuela was able to post these increases despite the late 1999 flooding,
which negatively affected operations at the beginning of 2000, along with the
persistent uncertain economic and political environment. The third-quarter
sales decline in Chile resulted from a negative foreign currency exchange
impact, while Argentina's sales decline was primarily due to a weak economic
environment. Excluding the impact of foreign currency exchange, sales in Latin
America increased 18% and 16%, in the third quarter and nine-month period of
2000, respectively, over 1999.

     In Europe, sales decreased 3% in the third quarter but increased 9% in
local currencies on 14% growth in units and 22% higher active Representatives.
Sales increased 2% for the first nine months of 2000, and 13% in local
currencies, with units growing 18% and active Representatives increasing 22%.
In the United Kingdom, sales for the third quarter were down high single digits
from a strong third quarter 1999 performance primarily resulting from an 8
point negative foreign exchange impact. For the nine-month period, sales in the
United Kingdom were up mid-single digits, negatively affected by foreign
currency exchange of 5 points. The United Kingdom's year-to-date sales increase
resulted from an improvement in average order and units sold. For the third
quarter and nine-month period of 2000, sales for Central and Eastern Europe and
Russia increased strong double digits, while sales in Germany declined double
digits. The improvement in Central and Eastern Europe, primarily Poland,
resulted from continued increases in the number of units sold, orders,
customers served and active Representatives. The sales improvement in Russia
was due to double-digit increases in key indicators, as well as weak 1999
comparable results. In Germany, the sales decline reflected a continuing weak
economic climate.

     International operating profit increased 9% and 15% in the third quarter
and nine-month period of 2000, respectively, compared to the same periods in
1999.

         Operating profit growth in the Pacific Region of 10% and 30% in the
third quarter and nine-month period of 2000, respectively, resulted from the
sales growth, discussed above, and operating margin improvements in Japan and
China. In Japan, gross margin improved due to product cost savings initiatives
and a favorable change of product mix from non-CFT to higher margin CFT
products. China's operating expense ratio improvement was driven primarily by
increased sales growth. Operating profit in Taiwan decreased in the third
quarter but increased slightly for the first nine months of 2000. For both
periods, operating margin in Taiwan declined primarily due to increased costs
resulting from moving to a new facility and increased spending to support sales
growth. The third quarter operating margin in the Pacific was level versus
prior year and 1.4 points above 1999 for the first nine months of 2000.

     In Latin America, operating profit grew 12% and 11% in the third quarter
and first nine months of 2000, respectively, over 1999. In Brazil, operating
profit increased double digits for both periods, with third quarter operating
margin, increasing nearly 2.0 points. In the third quarter, Brazil's gross
margin improved primarily due to a shift in mix to higher margin items. For the
nine-month period, Brazil's operating margin remained relatively level due to
difficult prior-year comparisons resulting from strong vendor negotiations and
foreign exchange gains



                                      22



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

that favorably impacted last year's margin. In Mexico, operating profit was up
strong double digits for both third quarter and the first nine months of 2000;
however, operating margin was down slightly for the third quarter and
relatively level for September year-to-date. A decline in gross margin due to
increased sales of lower margin items offset the improvement in expense ratio
resulting from decreased investments in advertising and fewer returned goods.
In Argentina, operating profit and margin declined for both the third quarter
and first nine months of 2000 due to higher expenses (increased incentives and
advertising) combined with soft sales from a weak economic environment. The
operating margin for the third quarter of 2000 in Latin America declined 0.6
points and increased 0.1 points for the nine-month period versus 1999.

     Operating profit in Europe decreased 6% in the third quarter resulting
from sales declines, discussed above, currency weakness and a difficult
comparison to 1999 third quarter results that had improved 58% over the 1998
quarter, as well as an operating margin decline in the United Kingdom,
partially offset by operating margin improvements in Poland and Russia. In the
United Kingdom, the higher expense ratio was due to higher shipping and
distribution costs resulting from the transition to a new shipping system. In
Poland, gross margin improved due to a shift in mix to higher margin items,
partially offset by increased branch expenses to compensate for increased
orders shipped, as well as timing of advertising expenses. The operating margin
improvement in Russia was the result of an improved expense ratio due to tight
expense controls on a higher sales base. In the Europe Region, third quarter
2000 operating margin declined 0.3 points over the same period in 1999.

     Operating profit in Europe for the first nine months of 2000 increased 13%
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. 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, a
shift in mix to higher margin items as well as the strong sales increase,
discussed above, and a relatively fixed level of expenses contributed to the
operating margin improvement. Partially offsetting these improvements was an
increased expense ratio in the United Kingdom resulting from increased
advertising, consumer motivation and sampling activities to support sales
growth, as well as increases in shipping, distribution and volume related costs
due to reduced capacity of shipping lines during the transition to a new
shipping system. In the Europe region, September 2000 year-to-date operating
margin increased 1.3 points above the same period in 1999.

Global Expenses

     In the third quarter of 2000, global expenses decreased 11% versus 1999
primarily due to lower expenses related to the Company's long-term incentive
plan and insurance proceeds received in 2000 related to 1999 flood losses in
Venezuela, partially offset by increased strategic investments, primarily in
information technology and retail initiatives. In the first nine months of
2000, global expenses decreased 7% versus 1999 primarily due to lower expenses
related to the Company's long-term incentive plan, insurance proceeds received
in 2000 related to the 1998 hurricane losses in Central America and 1999 flood
losses in Venezuela and the timing of global marketing expenses, partially
offset by increased investments in information technology and retail
initiatives.

Liquidity and Capital Resources

Cash Flows

     Excluding changes in debt, there was a net decrease in cash of $313.6 in
the first nine months of 2000 compared with a decrease of $345.5 in the
comparable period of 1999. The $31.9 variance primarily reflects a decrease in
repurchases of common stock, decreased cash used for investing activities due
to the acquisition



                                      23



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

of a manufacturing facility in 1999, lower dividend payments due to share
repurchases, and a favorable effect of foreign currency exchange. These sources
of cash were partially offset by lower net cash provided by operations and a
decrease in book overdrafts. The lower cash provided by operations reflects
higher working capital levels which primarily included increased inventory
levels mainly due to higher sales volume and additional stock on hand to
protect service levels, and the payout of the long-term incentive plan in 2000.
The increase in working capital was offset in part by higher net income.

     The Company purchased approximately 1,200,000 shares of common stock for
$47.1 during the first nine months of 2000, as compared to approximately
5,895,800 shares of common stock for $228.2 during the first nine months of
1999. 1,064,000 of the 2000 shares were purchased for $42.2 under an existing
repurchase program which was completed in the third quarter of 2000. 136,000 of
these shares were purchased for $4.9 under a new repurchase program approved by
the Board of Directors in September 2000. Under the new share repurchase
program, the Company may buy up to $1 billion of its currently outstanding
common stock over the next five years. At September 30, 1999, 1,779,800 shares
repurchased for $45.5 were not settled until October 1999. Accordingly, $45.5
was included in other accrued liabilities as of September 30, 1999 on the
Consolidated Balance Sheet.

Capital Resources

     Total debt increased $290.2 to $1,297.6 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 $1,297.6 at September 30,
2000 was higher than total debt of $600.4 at September 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
September 30, 2000 and December 31, 1999, other accrued liabilities include
approximately $101.9 and $106.4, respectively, related to securities lending
activities. Subsequent to September 30, 2000, these other accrued liabilities
related to securities lending activities were repaid.

     At September 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 $114.3 was outstanding at September 30, 2000.

     At September 30, 2000, there were no borrowings outstanding under
uncommitted lines of credit or 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 September 30, 2000, current assets exceeded current liabilities by
$70.3, 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
13 to the Consolidated Financial Statements, an increase in net inventories,
primarily due to higher sales volume 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.



                                      24



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

     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 September 30, 2000 of $339.4. Avon's
credit agreements do not contain any provisions or requirements with respect to
working capital.

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 September 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 September 30, 2000, the Company held foreign currency forward contracts
with notional amounts totaling $348.9 and option contracts with notional
amounts totaling $19.1 to hedge foreign currency items. Only $130.4 of these
contracts have maturities after 2000. Also outstanding at September 30, 2000
were foreign currency forward contracts with notional amounts totaling $61.4
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 September 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
1,568,000 shares of Avon common stock at an average price of $37.08 per share
as of September 30, 2000. The contracts mature over the next year 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



                                      25



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

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.

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.



                                      26



     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.



                                      27



                              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.

     On July 7, 2000, the Company filed a Form 8-K to announce that it was
considering issuing zero coupon convertible notes to repay a portion of its
existing floating rate short-term debt.

     On July 7, 2000, the Company filed a Form 8-K to announce that it had
priced a private placement of $350 million of Zero Coupon Convertible Senior
Notes due 2020.

     On September 14, 2000 the Company filed a Form 8-K to announce the
following:

     On September 7, 2000, the Company announced a new program to repurchase up
     to $1 billion of the Company's common stock over the next five years.

     On September 14, 2000, the Company filed a registration statement on Form
     S-3 covering the resale by holders of the Company's Zero Coupon
     Convertible Senior Notes due 2020 ("Notes") and the common stock issuable
     upon conversion of such Notes.

     In response to a private investigation by the Securities and Exchange
     Commission, the Company is providing information concerning an item
     included in its special charge reported for the first quarter of 1999.



                                      28



                                   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.


                                      29