EDGEWELL PERSONAL CARE Co (EPC) [Rocket]

In millions, except per share items	Sep-30-22	Sep-30-21	Sep-30-20	Sep-30-19	Sep-30-18	Sep-30-17	Sep-30-16	Sep-30-15
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
All Other			26.8	119.7	121.5	131.1	132.4	178.1
Spinoff, Restructuring Initiatives								2,243.1
Other			1,922.9	2,021.3	2,112.9	2,167.3	2,229.6
Total revenues	2,171.7	2,087.3	1,949.7	2,141.0	2,234.4	2,298.4	2,362.0	2,421.2
Revenue growth [+]	4.0%	7.1%	-8.9%	-4.2%	-2.8%	-2.7%	-2.4%	-7.3%
All Other			-77.6%	-1.5%	-7.3%	-1.0%	-25.7%	-9.8%
Spinoff, Restructuring Initiatives								-7.1%
Cost of goods sold	1,292.3	1,137.2	1,068.8	1,174.4	1,201.5	1,172.5	1,202.1	1,237.4
Gross profit	879.4	950.1	880.9	966.6	1,032.9	1,125.9	1,159.9	1,183.8
Gross margin	40.5%	45.5%	45.2%	45.1%	46.2%	49.0%	49.1%	48.9%
Selling, general and administrative [+]	627.4	632.7	625.0	622.9	688.4	710.8	749.4	938.7
Sales and marketing	238.3	241.5	216.2	250.9	293.3	318.3	336.7	367.1
Other selling, general and administrative	389.1	391.2	408.8	372.0	395.1	392.5	412.7	571.6
Research and development	55.5	57.8	55.3	53.5	61.1	67.6	71.9	71.0
Other operating expenses				-570.0				119.2
EBITDA [+]	286.4	346.7	289.4	954.0	381.0	441.9	431.2	170.2
EBITDA growth	-17.4%	19.8%	-69.7%	150.4%	-13.8%	2.5%	153.3%	-62.2%
EBITDA margin	13.2%	16.6%	14.8%	44.6%	17.1%	19.2%	18.3%	7.0%
Depreciation	60.5	65.1	71.5	76.1	79.9	76.6	78.2	100.2
EBITA	225.9	281.6	217.9	877.9	301.1	365.3	353.0	70.0
EBITA margin	10.4%	13.5%	11.2%	41.0%	13.5%	15.9%	14.9%	2.9%
Amortization of intangibles	29.4	22.0	17.3	17.7	17.7	17.8	14.4	15.1
EBIT [+]	196.5	259.6	200.6	860.2	283.4	347.5	338.6	54.9
EBIT growth	-24.3%	29.4%	-76.7%	203.5%	-18.4%	2.6%	516.8%	-82.5%
EBIT margin	9.0%	12.4%	10.3%	40.2%	12.7%	15.1%	14.3%	2.3%
Non-recurring items [+]	15.3	20.8	24.6	616.4	53.0	348.6	43.7	485.2
Asset impairment				570.0	24.4	319.0	6.5	318.2
Unusual expense								79.3
Pension curtailments and settlements					5.4
Interest expense	71.4	67.9	61.2	62.6	68.0	69.2	71.8	99.8
Interest expense	71.4	67.9	61.2	62.6	68.0	69.2	71.8	99.8
Other income (expense), net [+]	13.2	-24.9	-27.5	-571.5	1.4	17.4	-3.2	71.4
Gain (loss) on sale of business			4.1
Gain (loss) on debt retirement		-26.1	-26.2					-59.6
Other						17.4
Pre-tax income	123.0	146.0	87.3	-390.3	163.8	-52.9	219.9	-458.7
Income taxes	24.4	29.0	19.7	-18.1	60.5	-58.6	41.2	-162.6
Tax rate	19.8%	19.9%	22.6%	4.6%	36.9%	110.8%	18.7%	35.4%
Net income	98.6	117.0	67.6	-372.2	103.3	5.7	178.7	-275.3
Net margin	4.5%	5.6%	3.5%	-17.4%	4.6%	0.2%	7.6%	-11.4%

Basic EPS [+]	$1.86	$2.15	$1.24	($6.88)	$1.90	$0.10	$3.02	($4.78)
Growth	-13.7%	72.8%	-118.1%	-462.3%	1808.9%	-96.7%	-163.2%	-351.6%
Diluted EPS [+]	$1.84	$2.12	$1.24	($6.88)	$1.90	$0.10	$2.99	($4.78)
Growth	-13.2%	71.2%	-118.0%	-463.0%	1812.0%	-96.7%	-162.7%	-354.0%

Dividends per share [+]	$0.61	$0.47						$1.50
Growth	30.5%						-100.0%	-24.8%

Shares outstanding (basic) [+]	53.1	54.4	54.3	54.1	54.4	57.3	59.2	62.0
Growth	-2.4%	0.2%	0.4%	-0.6%	-5.1%	-3.2%	-4.5%	0.0%
Shares outstanding (diluted) [+]	53.6	55.2	54.6	54.1	54.5	57.5	59.7	62.0
Growth	-2.9%	1.1%	0.9%	-0.7%	-5.2%	-3.7%	-3.7%	-1.0%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.