Edgewell Personal Care Co balance sheet
At the end of fiscal 2025, Edgewell Personal Care Co had total assets of $3.76bn, total liabilities of $2.20bn and shareholders' equity of $1.55bn. It held $226m in cash against $1.39bn of debt: net debt of $1.16bn.
Balance sheet
| Fiscal year | 2009Sept 2009 | 2010Sept 2010 | 2011Sept 2011 | 2012Sept 2012 | 2013Sept 2013 | 2014Sept 2014 | 2015Sept 2015 | 2016Sept 2016 | 2017Sept 2017 | 2018Sept 2018 | 2019Sept 2019 | 2020Sept 2020 | 2021Sept 2021 | 2022Sept 2022 | 2023Sept 2023 | 2024Sept 2024 | 2025Sept 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 359 | 630 | 471 | 719 | 998 | 1,129 | 712 | 739 | 503 | 266 | 342 | 365 | 479 | 189 | 216 | 209 | 226 | 397 |
| Receivables | 810 | 825 | 710 | 677 | 481 | 495 | 280 | 261 | 224 | 227 | 206 | 159 | 151 | 137 | 106 | 109 | 138 | 119 |
| Inventory | 667 | 666 | 653 | 672 | 616 | 617 | 333 | 309 | 334 | 330 | 357 | 314 | 346 | 449 | 492 | 477 | 434 | 433 |
| Total current assets | 2,126 | 2,430 | 2,261 | 2,523 | 2,568 | 2,730 | 1,637 | 1,452 | 1,186 | 951 | 1,044 | 984 | 1,136 | 942 | 962 | 936 | 996 | 1,112 |
| Goodwill | 1,326 | 1,316 | 1,475 | 1,470 | 1,476 | 1,487 | 1,422 | 1,420 | 1,446 | 1,451 | 1,033 | 1,160 | 1,163 | 1,322 | 1,331 | 1,339 | 1,137 | 1,134 |
| Total assets | 6,149 | 6,388 | 6,532 | 6,731 | 6,717 | 6,929 | 4,986 | 4,772 | 4,189 | 3,953 | 3,421 | 3,541 | 3,675 | 3,713 | 3,741 | 3,731 | 3,756 | 3,535 |
| Accounts payable | 232 | 271 | 290 | 325 | 340 | 397 | 237 | 197 | 224 | 238 | 223 | 182 | 210 | 229 | 194 | 219 | 220 | 231 |
| Total current liabilities | 1,160 | 1,254 | 1,027 | 1,308 | 1,153 | 1,574 | 667 | 868 | 524 | 717 | 660 | 511 | 537 | 540 | 523 | 564 | 566 | 604 |
| Short-term debt | 101 | 266 | 106 | 232 | 140 | 230 | 0 | 282 | 0 | 185 | 117 | 0 | 0 | 0 | — | — | — | — |
| Long-term debt | 2,289 | 2,023 | 2,207 | 2,139 | 1,999 | 1,769 | 1,699 | 1,544 | 1,525 | 1,104 | 1,098 | 1,238 | 1,234 | 1,391 | 1,361 | 1,275 | 1,383 | 1,245 |
| Total debt | 2,390 | 2,289 | 2,369 | 2,533 | 2,238 | 2,288 | 1,722 | 1,826 | 1,525 | 1,292 | 1,217 | 1,250 | 1,250 | 1,405 | 1,372 | 1,284 | 1,390 | 1,250 |
| Total liabilities | 4,387 | 4,288 | 4,430 | 4,662 | 4,264 | 4,406 | 3,122 | 2,943 | 2,447 | 2,209 | 2,117 | 2,108 | 2,090 | 2,246 | 2,200 | 2,147 | 2,203 | 2,076 |
| Shareholders' equity | 1,762 | 2,100 | 2,101 | 2,070 | 2,454 | 2,522 | 1,864 | 1,829 | 1,742 | 1,745 | 1,304 | 1,439 | 1,591 | 1,467 | 1,541 | 1,584 | 1,553 | 1,460 |
| Net debt (negative = net cash) | 2,030 | 1,659 | 1,897 | 1,814 | 1,240 | 1,159 | 1,009 | 1,087 | 1,023 | 1,026 | 875 | 885 | 771 | 1,216 | 1,156 | 1,075 | 1,164 | 853 |
| Shares outstanding | — | — | — | — | — | 62m | 60m | 58m | 56m | 54m | 54m | 54m | 54m | 52m | 50m | 49m | 46m | 46m |
| Quarter | 2024 Q4Sept 2024 | 2025 Q1Dec 2024 | 2025 Q2Mar 2025 | 2025 Q3Jun 2025 | 2025 Q4Sept 2025 | 2026 Q1Dec 2025 | 2026 Q2Mar 2026 | 2026 Q3Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 109 | 121 | 178 | 153 | 138 | 154 | 185 | 119 |
| Inventory | 477 | 502 | 512 | 488 | 434 | 461 | 450 | 433 |
| Total current assets | 936 | 945 | 1,012 | 1,005 | 996 | 1,057 | 1,110 | 1,112 |
| Goodwill | 1,339 | 1,329 | 1,333 | 1,343 | 1,137 | 1,137 | 1,135 | 1,134 |
| Total assets | 3,731 | 3,702 | 3,773 | 3,793 | 3,756 | 3,768 | 3,533 | 3,535 |
| Accounts payable | 219 | 204 | 216 | 225 | 220 | 213 | 231 | 231 |
| Total current liabilities | 564 | 459 | 536 | 567 | 566 | 498 | 614 | 604 |
| Long-term debt | 1,275 | 1,441 | 1,433 | 1,373 | 1,383 | 1,521 | 1,244 | 1,245 |
| Total debt | 1,275 | 1,441 | 1,433 | 1,373 | 1,383 | 1,521 | 1,244 | 1,245 |
| Total liabilities | 2,147 | 2,201 | 2,259 | 2,225 | 2,203 | 2,282 | 2,085 | 2,076 |
| Shareholders' equity | 1,584 | 1,501 | 1,514 | 1,568 | 1,553 | 1,486 | 1,448 | 1,460 |
| Shares outstanding | 49m | 48m | 47m | 46m | 46m | 47m | 46m | 46m |
Compare with peers
- Bellring Brands, Inc. balance sheet
- E.l.f. Beauty, Inc. balance sheet
- Interparfums Inc balance sheet
- NU Skin Enterprises, Inc. balance sheet
- Herbalife LTD. balance sheet
Head to head: BRBR vs EPCELF vs EPCEPC vs IPAREPC vs HLF
More: Personal Care Products stocks compared, Consumer Staples sector, rankings of US companies