EX-99.5 6 brhc10038750_ex99-5.htm EXHIBIT 99.5

Exhibit 99.5

 Revlon  $303.4  $39.0  Elizabeth Arden  186.2  15.1  Owned Fragrance Portfolio⁽¹⁾  22.8  8.0  Mitchum  34.7  2.1  American Crew  28.8  8.4  Almay  18.8  0.2  Multicultural Group⁽²⁾  27.8  5.3  CND  19.7  4.1  Other  129.7  7.2  TOTAL  $771.9  $89.4  Presented at 2022 Reported Rates January–May  NET SALES EBITDA  Financial Overview 2022A YTD  ($ Millions)  Source: Internal Management data.  1 Owned Fragrance Portfolio includes Curve, Giorgio (Beverly Hills), Charlie, Halston, White Shoulders, Paul Sebastian Men and Paul Sebastian Women.  2 Multicultural Group “MCG” includes Crème of Nature, Lotta Body, Roux and Fanci-Full. 
 3  Revlon  $303.4  $39.0  Elizabeth Arden  186.2  15.1  Owned Fragrance Portfolio⁽¹⁾  22.8  8.0  Mitchum  34.7  2.1  American Crew  28.8  8.4  Almay  18.8  0.2  Multicultural Group⁽²⁾  27.8  5.3  CND  19.7  4.1  Other  129.7  7.2  TOTAL  $771.9  $89.4  Presented at 2022 Reported Rates January–May  NET SALES EBITDA  Financial Overview 2022A YTD  ($ Millions)  Source: Internal Management data.  1 Owned Fragrance Portfolio includes Curve, Giorgio (Beverly Hills), Charlie, Halston, White Shoulders, Paul Sebastian Men and Paul Sebastian Women.  2 Multicultural Group “MCG” includes Crème of Nature, Lotta Body, Roux and Fanci-Full. 
 

 Reconciliation of Non-GAAP MeasuresAs Reported Rates($ Millions)  Source: Internal Management data.  1 Owned Fragrance Portfolio includes Curve, Giorgio (Beverly Hills), Charlie, Halston, White Shoulders, Paul Sebastian Men and Paul Sebastian Women.  2 Multicultural Group “MCG” includes Crème of Nature, Lotta Body, Roux and Fanci-Full. 
 
 EBITDA to Operating Income Bridge 2022A YTDAs Reported Rates($ Millions)  Source: Internal Management data.  1 Owned Fragrance Portfolio includes Curve, Giorgio (Beverly Hills), Charlie, Halston, White Shoulders, Paul Sebastian Men and Paul Sebastian Women.  2 Multicultural Group “MCG” includes Crème of Nature, Lotta Body, Roux and Fanci-Full.