Edgewell Personal Statements
EP
Edgewell Personal Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
647.8
100
358
55.3
289.8
44.7
14.6
2.3
181.8
28.1
197.7
30.5
92.1
14.2
-18.8
-2.9
—
0
62.5
9.6
13.5
2.1
49
7.6
0.978
50.1
599.4
100
337.5
56.3
261.9
43.7
14.2
2.4
167.4
27.9
161.2
26.9
100.7
16.8
-40.8
-6.8
-2.7
-0.5
47
7.8
11
1.8
36
6
0.717
50.2
488.9
100
289.7
59.3
199.2
40.7
13.3
2.7
150.7
30.8
164
33.5
35.2
7.2
-19.8
-4.05
-0.3
-0.06
6
1.2
1.2
0.2
4.8
1
0.095
50.5
534.1
100
305.4
57.2
228.7
42.8
15.9
3
150.2
28.1
166.1
31.1
62.6
11.7
-17
-3.5
-1.8
-0.02
35.1
6.6
3.8
0.7
31.3
5.9
0.608
51.5
650
100
370.3
57
279.7
43
14.8
2.3
182
28
193
29.7
86.7
13.3
-19.2
-3
—
0
70.2
10.8
17.7
2.7
52.5
8.1
1.01
51.8
598.4
100
356.5
59.6
241.9
40.4
14.4
2.4
165.6
27.7
189.5
31.7
52.4
8.8
-20.7
-3.5
—
0
26
4.3
7
1.2
19
3.2
0.37
52
469.1
100
280.1
59.7
189
40.3
13.4
2.9
139.4
29.7
147.8
31.5
41.2
8.8
-19.9
-4.2
—
0
16.4
3.5
4.5
1
11.9
2.5
0.23
51.9
536.9
100
318
59.2
218.9
40.8
15.4
2.9
137.4
25.6
149.1
27.8
69.8
13
-18.1
-3.4
—
0
43.4
8.1
9.7
1.8
33.7
6.3
0.65
52.1
623.8
100
383.2
61.4
240.6
38.6
13.6
2.2
172.3
27.6
181.5
29.1
59.1
9.5
-18
-2.9
—
0
36.3
5.8
5.8
0.9
30.5
4.9
0.57
53.1
547.7
100
316.9
57.9
230.8
42.1
13.7
2.5
170.4
31.1
180.7
33
50.1
9.1
-18
-3.3
—
0
27.1
4.9
3.9
0.7
23.2
4.2
0.43
54.3
463.3
100
269.8
58.2
193.5
41.8
12.8
2.8
134
28.9
145.1
31.3
48.4
10.4
-17.3
-3.7
—
0
16.2
3.5
5
1.1
11.2
2.4
0.2
55
543.2
100
297
54.7
246.2
45.3
15.2
2.8
150.9
27.8
165.1
30.4
81.1
14.9
-16.8
-3.09
—
0
47.4
8.7
3.3
0.6
44.1
8.1
0.79
55.5
573.7
100
303.2
52.8
270.5
47.2
14.6
2.5
175.3
30.6
190.7
33.2
79.8
13.9
-16.4
-2.9
—
0
53.9
9.4
13.1
2.3
40.8
7.1
0.74
55.4
519.3
100
277.6
53.5
241.7
46.5
14.3
2.8
158.7
30.6
173
33.3
68.7
13.2
-17.3
-3.3
—
0
19.5
3.8
5.1
1
14.4
2.8
0.26
54.9
451.1
100
256.4
56.8
194.7
43.2
13.7
3
132
29.3
144.7
32.1
50
11.1
-17.4
-3.9
—
0
25.2
5.6
7.5
1.7
17.7
3.9
0.32
54.8
488.8
100
265.7
54.4
223.1
45.6
15.2
3.1
151.1
30.9
165.9
33.9
57.2
11.7
-17.5
-3.6
—
0
24.2
5
3.2
0.7
21
4.3
0.38
54.9
483.9
100
257.2
53.2
226.7
46.8
12.4
2.6
156.2
32.3
165.1
34.1
61.6
12.7
-15.5
-3.2
—
0
5.3
1.1
0.6
0.1
4.7
1
0.09
54.6
523
100
279.9
53.5
243.1
46.5
13.9
2.7
137.2
26.2
161.2
30.8
81.9
15.7
-14.7
-2.8
—
0
28.2
5.4
8.7
1.7
19.5
3.7
0.36
54.5
454
100
260.9
57.5
193.1
42.5
13.8
3
127.7
28.1
140.2
30.9
52.9
11.7
-14
-3.08
—
0
29.6
6.5
7.2
1.6
22.4
4.9
0.41
54.4
528
100
296.1
56.1
231.9
43.9
14
2.7
143.5
27.2
158.2
30
73.7
14
-14.1
-2.7
—
0
41.1
7.8
1.5
0.3
40.7
7.7
0.75
54.1
609.2
100
316
51.9
293.2
48.1
12.9
2.1
182.4
29.9
196.9
32.3
96.3
15.8
-16.7
-2.7
—
0
-502.7
-82.5
-42
-6.9
-460.7
-75.6
-8.52
54.1
546.7
100
295.4
54
251.3
46
14
2.6
142.6
26.1
154.6
28.3
96.7
17.7
-15.7
-2.9
—
0
63.7
11.7
15.5
2.8
48.2
8.8
0.89
54.3
457.1
100
263.5
57.6
193.6
42.4
12.6
2.8
137
30
152.2
33.3
41.4
9.1
-14.7
-3.2
—
0
7.6
1.7
3.3
0.7
-0.4
-0.09
—
54.1
537.4
100
284.3
52.9
253.1
47.1
14.6
2.7
156.2
29.1
164.6
30.6
88.5
16.5
-14
-2.6
—
0
23.5
4.4
0.2
0.04
19.4
3.6
0.35
54.2
620.6
100
317.9
51.2
302.7
48.8
14.9
2.4
205.5
33.1
226.9
36.6
75.8
12.2
-13.5
-2.2
—
0
21.4
3.4
9.3
1.5
12.1
1.9
0.22
54.1
608.1
100
306
50.3
302.1
49.7
15.5
2.5
179.1
29.5
191.8
31.5
110.3
18.1
-20.8
-3.4
—
0
85.8
14.1
19.5
3.2
65.1
10.7
1.2
54.1
468.3
100
268
57.2
200.3
42.8
16.1
3.4
146.2
31.2
165.1
35.3
35.2
7.5
-18
-3.8
—
0
33.1
7.1
10.2
2.2
6.7
1.4
0.12
55.6
564.9
100
298
52.8
266.9
47.2
17.4
3.1
168.3
29.8
178.8
31.7
88.1
15.6
-16.5
-2.9
—
0
-252.8
-44.8
-104.4
-18.5
-148.4
-26.3
-2.6
57
637.5
100
315.4
49.5
322.1
50.5
16.4
2.6
211.7
33.2
228.1
35.8
94
14.7
-16
-2.5
—
0
65.5
10.3
10.6
1.7
54.9
8.6
0.95
57.5
611
100
301.4
49.3
309.6
50.7
17.5
2.9
186.4
30.5
195.1
31.9
114.5
18.7
-19.5
-3.2
—
0
89.5
14.6
23.8
3.9
65.7
10.8
1.14
57.7
485
100
257
53
228
47
16.3
3.4
144.4
29.8
161.4
33.3
66.6
13.7
-14.8
-3.05
—
0
44.9
9.3
11.4
2.4
33.5
6.9
0.58
58.1
610.6
100
300.5
49.2
310.1
50.8
21.7
3.6
190.4
31.2
214.8
35.2
95.3
15.6
-17.3
-2.8
—
0
63.8
10.4
11.6
1.9
52.2
8.5
0.88
59.1
645.1
100
333.9
51.8
311.2
48.2
17.5
2.7
227.3
35.2
246.5
38.2
64.7
10
-24.8
-3.8
—
0
34.1
5.3
-2.6
-0.4
36.7
5.7
0.61
59.7
611.2
100
300.1
49.1
311.1
50.9
16.7
2.7
184.7
30.2
192.5
31.5
118.6
19.4
-22.1
-3.6
—
0
91.3
14.9
25.2
4.1
66.1
10.8
1.1
59.9
495.1
100
267.6
54
227.5
46
16
3.2
147
29.7
160.6
32.4
66.9
13.5
-17.7
-3.6
—
0
30.7
6.2
7
1.4
23.7
4.8
0.4
59.9
560.1
100
286.6
51.2
273.5
48.8
22.5
4
81.4
14.5
100.4
17.9
173.1
30.9
-16.4
-2.9
—
0
-320.6
-57.2
-126.9
-22.7
-219.5
-39.2
-3.5
62.6
672.9
100
349.5
51.9
323.4
48.1
16.8
2.5
307.7
45.7
317.9
47.2
5.5
0.8
-27.5
-4.09
—
0
-112.4
-16.7
-44.7
-6.6
-72.5
-10.8
-1.16
62.2
651.1
100
316.8
48.7
334.3
51.3
16
2.5
227.6
35
242.3
37.2
92
14.1
-28.1
-4.3
—
0
-44.8
-6.9
9.8
1.5
-88.4
-13.6
-1.42
62.2
537.1
100
280.3
52.2
256.8
47.8
15.7
2.9
184.2
34.3
199.5
37.1
57.3
10.7
-27.8
-5.2
—
0
19.1
3.6
-0.8
-0.1
105.1
19.6
1.68
62.4
-694.1
100
-424.9
61.2
-269.2
38.8
1.7
-0.2
-44.3
6.4
-41.8
6
-227.4
32.8
-28.8
4.1
—
0
-229.9
33.1
-76.7
11.1
85.2
-12.3
1.33
63.7
1 130
100
591
52.3
539
47.7
23.2
2.1
368.5
32.6
391.7
34.7
147.3
13
-31.2
-2.8
—
0
88.1
7.8
23.6
2.1
64.5
5.7
1.03
62.4
1 062.4
100
554.1
52.2
508.3
47.8
22.7
2.1
297.3
28
320
30.1
188.3
17.7
-29.8
-2.8
—
0
135.8
12.8
37.3
3.5
98.5
9.3
1.57
62.6
1 113.9
100
602.1
54.1
511.8
45.9
21.9
2
284.5
25.5
306.4
27.5
205.4
18.4
-29.2
-2.6
—
0
151.8
13.6
43.9
3.9
107.9
9.7
1.71
63.1
1 066.1
100
564.5
53
501.6
47
25.4
2.4
334.4
31.4
359.8
33.7
141.8
13.3
-22
-2.06
—
0
159.8
15
54.7
5.1
105.1
9.9
1.67
62.9