AVTR
Avantor, Inc. (AVTR)
Last Price$17.58.2%
Market Cap$11.9B
$5,097.0M
-26.8% YoY
$711.5M
+121.6% YoY
$559.2M
Net Debt to FCF - 0.8x
$692.0M
13.6% margin

AVTR Income Statement

AVTR Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$6,783.6M (2.6%) YoY
$2,279.3M (3.6%) YoY
33.6% margin
Cost of revenue
$4,504.3M (2.2%) YoY
Operating income
$1,084.8M 55.8% YoY
16.0% margin
Other: $12.1M
Net interest: $218.8M
Operating expenses
$1,194.5M (27.9%) YoY
Pre-tax income
$853.9M 108.0% YoY
12.6% margin
Net income
$711.5M 121.6% YoY
10.5% margin
Income tax
$142.4M
16.7% tax rate
SG&A
$1,641.1M 8.9% YoY
24.2% of revenue

AVTR Income statement key metrics

Annual
Quarterly
LTM

Revenue

$6,783.6M -2.6% YoY

Operating Income

$1,084.8M +55.8% YoY

Net Income

$711.5M +121.6% YoY

AVTR Balance Sheet

AVTR Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$12.1B
Current assets ($2,146.6M, 17.7% of total)
$261.9M (2.2%)
$1,034.5M (8.5%)
Other current assets
$850.2M (7.0%)
Non-current assets ($9,967.9M, 82.3% of total)
$3,360.2M (27.7%)
Other non-current assets
$5,899.6M (48.7%)
Financial position
$559.2M
$261.9M$821.1M
Cash & Short-term Investments
Total Debt

AVTR Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$12.1B -6.6% YoY

Liabilities

$6,157.8M -20.2% YoY

Shareholder's Equity

$5,956.7M +13.4% YoY

AVTR Cash Flow Statement

AVTR Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$287.7M$840.8M$438.9M($1,281.2M)($21.5M)$264.7M

AVTR Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$840.8M -3.4% YoY

Capital Expenditure (CAPEX)

($148.8M) +1.6% YoY

Free Cash Flow (FCF)

$692.0M -4.4% YoY

AVTR Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
% growth
636.9
0.0%
691.3
8.5%
1,247.4
80.4%
5,864.3
370.1%
6,040.3
3.0%
6,393.6
5.8%
7,386.1
15.5%
7,512.4
1.7%
6,967.2
(7.3%)
6,783.6
(2.6%)
Cost of Goods Sold (COGS)374.7371.6814.64,044.54,119.64,313.14,883.44,909.64,603.44,504.3
% margin
262.2
41.2%
319.7
46.2%
432.8
34.7%
1,819.8
31.0%
1,920.7
31.8%
2,080.5
32.5%
2,502.7
33.9%
2,602.8
34.6%
2,363.8
33.9%
2,279.3
33.6%
Operating Expenses201.9309.8643.21,406.31,368.91,373.71,530.51,472.61,655.81,194.5
Research & Development Expenses (R&D)21.919.10.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)201.6309.8643.21,406.31,368.91,373.71,530.51,472.61,506.61,641.1
60.3
9.5%
9.9
1.4%
(210.4)
(16.9%)
413.5
7.1%
551.8
9.1%
706.8
11.1%
972.2
13.2%
1,130.2
15.0%
696.4
10.0%
1,084.8
16.0%
Interest Income30.60.00.00.0440.0307.6229.3265.80.00.0
Interest Expense0.080.3200.9523.8440.0307.6217.4265.8284.8218.8
Pre-tax Income29.8(70.6)(460.2)(113.8)40.662.3753.0851.1410.5853.9
% effective tax rate
17.1
57.4%
10.1
(14.3%)
(314.9)
68.4%
(26.9)
23.6%
2.8
6.9%
(54.3)
(87.2%)
180.4
24.0%
164.6
19.3%
89.4
21.8%
142.4
16.7%
% margin
21.6
3.4%
(42.4)
(6.1%)
(112.7)
(9.0%)
(86.9)
(1.5%)
37.8
0.6%
116.6
1.8%
572.6
7.8%
686.5
9.1%
321.1
4.6%
711.5
10.5%
EPS0.04(0.09)(0.23)(0.18)(0.84)0.200.861.020.481.05
Diluted EPS0.04(0.09)(0.23)(0.18)(0.84)0.200.851.010.471.04
% margin
121.1
19.0%
70.4
10.2%
(91.2)
(7.3%)
814.6
13.9%
879.5
14.6%
765.3
12.0%
1,349.6
18.3%
1,530.2
20.4%
1,128.3
16.2%
1,084.8
16.0%