Free cash flow remains highly volatile, swinging from a $117.5 million inflow in 2024Q2 to a $137.5 million cash burn in 2026Q1, reflecting inconsistent working capital management.
| Metric | TTM | Sep'25 | Sep'24 | Sep'23 | Sep'22 | Sep'21 | Sep'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 | Sep'05 | Sep'04 | Sep'03 | Sep'02 | Sep'01 | Sep'00 | Sep'99 | Sep'98 |
|---|
| Cash from Operations | 117.3M | 118.4M | 231M | 216.1M | 102M | 229M | 232.6M | 190.6M | 264.7M | 296.2M | 176.4M | 148.8M | 572M | 750M | 631.6M | 412.5M | 652.4M | 489.2M | 466.5M | 445.3M | 373M | 316.8M | 485.7M | 442.1M | 206.1M | 322.1M | 344.3M | 352.3M | 241.3M |
| Operating CF Margin % | - | 5.32% | 10.25% | 9.6% | 4.7% | 10.97% | 11.93% | 8.9% | 11.85% | 12.89% | 7.47% | 6.15% | 12.86% | 16.79% | 13.83% | 8.88% | 15.36% | 12.23% | 10.77% | 13.23% | 12.12% | 10.6% | 17.27% | 19.8% | 11.85% | 19.01% | 17.99% | 18.82% | 12.56% |
| Operating CF Growth % | 25.47% | -48.74% | 6.89% | 111.86% | -55.46% | -1.55% | 22.04% | -27.99% | -10.63% | 67.91% | 18.55% | -73.99% | -23.73% | 18.75% | 53.12% | -36.77% | 33.36% | 4.87% | 4.76% | 19.38% | 17.74% | -34.77% | 9.86% | 114.51% | -36.01% | -6.45% | -2.27% | 46% | - |
| Net Income | -77.8M | 25.4M | 98.6M | 114.7M | 99.5M | 117.8M | 67.6M | -352.9M | 103.3M | 5.7M | 178.7M | -275.3M | 356.1M | 407M | 408.9M | 261.2M | 403M | 297.8M | 329.3M | 321.4M | 260.9M | 286.4M | 267.4M | 169.9M | 186.4M | -39M | 180.2M | 80M | 164.7M |
| Depreciation & Amortization | 85.8M | 88.8M | 88M | 91.4M | 89.9M | 87.1M | 88.8M | 93.8M | 97.6M | 94.4M | 92.6M | 115.3M | 136.2M | 144.5M | 162.2M | 181.3M | 139.2M | 130.4M | 141.3M | 115M | 117.5M | 116.3M | 115.8M | 83.2M | 57.4M | 79.8M | 82M | 94.9M | 101.2M |
| Stock-Based Compensation | 15.5M | 24.5M | 26.5M | 27.5M | 23.8M | 27.3M | 19.2M | 17.8M | 17M | 22.2M | 25.6M | 33.1M | 30.5M | 33M | 44.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -60.8M | -21.7M | -9.6M | -4.5M | -13.7M | 9.6M | -2.9M | -57.9M | 2.3M | -87.4M | 7.8M | -190.4M | 3.2M | 43.3M | -2.9M | 26.4M | -1.3M | -8.2M | 27M | -28.6M | -23.3M | -12.3M | -14.4M | -24.7M | 6.7M | 300K | 5.9M | 70.4M | -36.6M |
| Other Non-Cash Items | 39.6M | 27.2M | -20.1M | -18M | -15.4M | 15.2M | 16.7M | 537.3M | 43.4M | 282M | -109.8M | 23M | 36.2M | 54.1M | 17.9M | 315M | 84.7M | 58.4M | 39.2M | 41.8M | 25.4M | 5.8M | 14.8M | 2.7M | 3.8M | 4M | 171.1M | 126.5M | -466.5M |
| Working Capital Changes | 63.9M | -25.8M | 47.6M | 5M | -82.1M | -28M | 43.2M | -47.5M | 1.1M | -20.7M | -18.5M | 13.5M | 41.4M | 208.7M | 45.5M | -110.2M | 26.8M | 10.8M | -45.3M | -12M | -18.5M | -80.8M | 100.6M | 211.2M | 28.3M | 145.4M | -96.1M | -19.5M | 478.5M |
| Change in Receivables | 0 | -15.3M | -7.3M | 31M | -6.6M | 3.7M | 66.3M | -1.9M | -5.4M | 41.4M | 23.3M | 21.7M | -34.7M | 181.8M | 38.2M | -22.5M | -26.4M | 106.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 100K | 19.7M | -32.4M | -111.3M | -28.8M | 37.1M | -35M | -12.3M | -15.5M | 28.2M | -35.7M | 22.4M | 45.1M | -17.6M | 65.1M | -2.3M | 21.8M | 29.5M | -7.1M | -54.2M | -30.3M | -21.9M | 148M | 500K | 90.2M | -90.8M | 22.1M | 0 |
| Change in Payables | 0 | 3.3M | 17M | -30.2M | 29.3M | 24.3M | -42.9M | -15.1M | 11.5M | 23.7M | -29.3M | -73.4M | 57.4M | 17.5M | 47.1M | -12M | 41.3M | -28.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 275.2M | -72.9M | -62.4M | -50.5M | -355.4M | -48.7M | -196.4M | -45.5M | -128.5M | -84.6M | -69.5M | -174.8M | -263.4M | -89.1M | -94.9M | -363.5M | -113.3M | -412.2M | -1.99B | -82.3M | -115.6M | -97.1M | -111.3M | -1.02B | -33.4M | -65.3M | -59M | -72M | -97.3M |
| Capital Expenditures | -68.7M | -77M | -56.5M | -49.5M | -56.4M | -56.8M | -47.7M | -58M | -62M | -69M | -69.5M | -99.4M | -85.3M | -90.6M | -111M | -98M | -108.7M | -139.7M | -160M | -88.6M | -94.9M | -103M | -121.4M | -73M | -40.7M | -77.9M | -72.8M | -69.2M | -102.8M |
| CapEx % of Revenue | 3.26% | 3.46% | 2.51% | 2.2% | 2.6% | 2.72% | 2.45% | 2.71% | 2.77% | 3% | 2.94% | 4.11% | 1.92% | 2.03% | 2.43% | 2.11% | 2.56% | 3.49% | 3.69% | 2.63% | 3.08% | 3.45% | 4.32% | 3.27% | 2.34% | 4.6% | 3.8% | 3.7% | 5.35% |
| Acquisitions | 338.9M | 0 | 0 | 0 | -304.4M | 7.2M | -137.8M | 4.1M | -71.2M | -34M | 0 | -12.1M | -187.1M | 0 | 0 | -267.1M | 0 | -275M | -1.88B | 0 | 0 | 0 | 0 | -960.9M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 5M | 4.1M | -5.9M | -1M | 5.4M | 900K | 2.9M | 8.4M | 4.7M | 18.4M | 0 | -63.3M | 9M | 1.5M | 16.1M | 1.6M | -4.6M | 2.5M | 47.6M | 6.3M | -20.7M | 5.9M | 10.1M | 8.9M | 7.3M | 12.6M | 13.8M | -2.8M | 5.5M |
| Cash from Financing | -269.9M | -30M | -179.4M | -146.5M | -17.6M | -65.4M | -18.7M | -63.8M | -375.2M | -460.6M | -83M | -327.2M | -147.7M | -377.5M | -283.3M | -202M | -234.5M | 111M | 1.34B | -137.4M | -211.5M | -242.2M | -338.9M | 611.8M | -162.2M | -244.5M | -301M | -303.4M | -133M |
| Debt Issued (Net) | -184.4M | 111.5M | -83.8M | -33M | 151.1M | -21.9M | 9.8M | -69.2M | -247.7M | -295M | 114.2M | 451.6M | 54.1M | -295.4M | 158.5M | 69.7M | -252.9M | -408M | 1.31B | -156.3M | 359.6M | 180.6M | 186.9M | 716.8M | -67.8M | -165.1M | -90.3M | -12.3M | 0 |
| Equity Issued (Net) | -43.2M | -90.2M | -58.5M | -75.2M | -125.3M | -9.2M | 0 | 0 | -124.4M | -182.8M | -207M | -175.2M | -84.5M | 18.2M | -414.8M | -267.8M | 12.6M | 515.8M | 12.9M | -17.3M | -579.3M | -421.5M | -522.2M | -105M | -103.3M | -79.6M | 0 | 0 | 0 |
| Dividends Paid | -28.6M | -29.3M | -30.7M | -31.5M | -32.6M | -25.6M | 0 | 0 | 0 | 0 | 0 | -93.2M | -123.9M | -105.6M | -24.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -43.2M | -90.2M | -58.5M | -75.2M | -125.3M | -9.2M | 0 | -3M | -124.4M | -165.4M | -196.6M | -175.2M | -94.4M | 0 | -417.8M | -276M | 0 | 0 | 0 | -53M | -600.7M | -461.2M | -542.9M | -131.4M | -103.3M | -79.6M | 0 | 0 | 0 |
| Other Financing | -13.7M | -22M | -6.4M | -6.8M | -10.8M | -8.7M | -28.5M | 5.4M | -7.5M | -200K | 9.8M | -510.4M | 6.6M | 5.3M | -2.1M | -3.9M | 5.8M | 3.2M | 16.5M | 36.2M | 8.2M | 19.6M | -3.6M | 0 | 8.9M | 200K | -210.7M | -291.1M | -133M |
| Net Change in Cash | 129.6M | 16.6M | -7.3M | 27.7M | -290.5M | 114.5M | 23.1M | 75.2M | -236.5M | -236M | 26.8M | -416.9M | 130.7M | 279.8M | 247.3M | -158.5M | 270.4M | 188.1M | -192M | 228.9M | 49.8M | -24.6M | 37.4M | 37.8M | 10.9M | 11.1M | -15.9M | -21.3M | 6.4M |
| Free Cash Flow | 48.6M | 41.4M | 174.5M | 166.6M | 45.6M | 172.2M | 184.9M | 132.6M | 202.7M | 227.2M | 106.9M | 49.4M | 486.7M | 659.4M | 520.6M | 314.5M | 543.7M | 349.5M | 306.5M | 356.7M | 278.1M | 213.8M | 364.3M | 369.1M | 165.4M | 244.2M | 271.5M | 283.1M | 138.5M |
| FCF Margin % | 2.31% | 1.86% | 7.74% | 7.4% | 2.1% | 8.25% | 9.48% | 6.19% | 9.07% | 9.89% | 4.53% | 2.04% | 10.94% | 14.76% | 11.4% | 6.77% | 12.8% | 8.74% | 7.08% | 10.6% | 9.04% | 7.15% | 12.95% | 16.53% | 9.51% | 14.41% | 14.18% | 15.12% | 7.21% |
| FCF Growth % | 51.88% | -76.28% | 4.74% | 265.35% | -73.52% | -6.87% | 39.44% | -34.58% | -10.78% | 112.54% | 116.4% | -89.85% | -26.19% | 26.66% | 65.53% | -42.16% | 55.57% | 14.03% | -14.07% | 28.26% | 30.07% | -41.31% | -1.3% | 123.16% | -32.27% | -10.06% | -4.1% | 104.4% | - |
| FCF per Share | 1.05 | 0.87 | 3.48 | 3.22 | 0.85 | 3.12 | 3.39 | 2.45 | 3.72 | 3.95 | 1.79 | 0.80 | 7.77 | 10.48 | 7.92 | 4.47 | 7.71 | 5.54 | 5.20 | 6.12 | 4.41 | 2.91 | 4.37 | 4.02 | 1.78 | 2.63 | 2.81 | 2.76 | 1.36 |
| FCF Conversion (FCF/Net Income) | -0.62x | 4.66x | 2.34x | 1.88x | 1.03x | 1.94x | 3.44x | -0.51x | 2.56x | 51.96x | 0.99x | -0.54x | 1.61x | 1.84x | 1.54x | 1.58x | 1.62x | 1.64x | 1.42x | 1.39x | 1.43x | 1.13x | 1.86x | 2.60x | 1.11x | -8.26x | 1.90x | 4.40x | 1.47x |
| Interest Paid | 0 | 0 | 62.8M | 74.3M | 68.4M | 0 | 56.1M | 60.6M | 66.6M | 66.4M | 71.3M | 164.3M | 120.3M | 126.5M | 117.5M | 141.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 25.5M | 33.5M | 45.8M | 23.8M | 25.4M | 24.6M | 58M | 22M | 14.4M | 28.3M | 55M | 115.2M | 142.2M | 113M | 206.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Volatile Working Capital Cycles
As reported in recent financial filings, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio swinging from -5.12 in 2026Q2 to a massive 55.05 in 2025Q1, indicating that accounting earnings provide little insight into actual cash generation.
The extreme divergence between net income and operating cash flow suggests that non-cash charges and significant working capital swings are masking the underlying cash-generating capacity of the business. Investors should interpret this instability as a sign that reported earnings are currently an unreliable proxy for the company's true economic performance.
Based on quarterly cash flow data, Edgewell's free cash flow trajectory is highly inconsistent, with margins fluctuating from a peak of 19.6% in 2024Q2 to a deep negative of -32.5% in 2026Q1, reflecting a business model that struggles to maintain cash flow consistency across seasonal cycles.
The inability to sustain positive free cash flow suggests that the company's core operations are highly sensitive to seasonal demand and inventory management challenges. This erratic cash flow profile may indicate that the company lacks the defensive moat necessary to protect its cash position during periods of top-line contraction.
According to historical cash flow statements, working capital changes are the primary driver of cash flow volatility, with quarterly fluctuations ranging from a $145 million outflow in 2025Q1 to a $200,000 inflow in 2025Q2, highlighting significant inefficiencies in managing inventory and accounts receivable cycles.
These dramatic shifts in working capital suggest that the company's supply chain and distribution channels are prone to periodic bottlenecks or aggressive stocking patterns. Such volatility warrants further investigation into whether these movements represent genuine operational shifts or merely temporary timing differences in retailer payment cycles.
As evidenced by recent SEC filings, Edgewell continues to prioritize dividends and share repurchases despite periods of negative free cash flow, such as the $137.5 million cash burn in 2026Q1, which suggests a capital allocation strategy that may be disconnected from current operational cash realities.
The decision to maintain shareholder returns while simultaneously facing significant cash outflows appears to place unnecessary pressure on the balance sheet. This approach may indicate that management is attempting to signal stability to the market, even as the underlying cash flow generation remains fundamentally strained.
Quick answers to the most common questions about buying EPC stock.
Edgewell Personal Care Company (EPC) generated $118.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Edgewell Personal Care Company (EPC) generated $41.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Edgewell Personal Care Company (EPC) spent $77.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Edgewell Personal Care Company (EPC) returned $29.3M to shareholders via cash dividends and spent $90.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.