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.