Avantor Results Presentation Deck
1
Core Organic Growth & Adjusted EBITDA (Quarterly)
(Dollars in millions)
Total Avantor, Global
GAAP consolidated net sales
Core organic growth
COVID Impact
Organic growth
M&A Impact
FX Impact
Reported net sales growth
GAAP gross profit
Adjustments for Ritter & Masterflex¹
Adjusted gross profit (non-GAAP)
GAAP SG&A expense
Amortization
Acquisition/Integration-related expenses2,3
Purchase accounting adjustments
Other stock-based compensation (expense) benefit
Restructuring & Severance Charges5
Adjusted SG&A expense (non-GAAP)
Other reconciliation items
Depreciation
Loss on Extinguishment of Debt
Net foreign currency loss (gain) from financing activities
Receipt of disgorgement penalty
Total other adjustments
Adjusted EBITDA (non-GAAP)
Navantor™
1Q21
$1,786
$
$90
117
$207
0
60
$267
$
1Q21
613
$613
347
(68)
(3)
(1)
(2)
$273
21
5
1
%
5.9%
7.7%
13.5%
0.0%
4.0%
17.5%
$27
%
34.3%
0.0%
34.3%
19.4%
-3.8%
-0.2%
0.0%
0.0%
-0.1%
15.3%
1.2%
0.3%
0.0%
0.0%
1.5%
$363 20.3%
2Q21
$1,859
$
$274
31
$305
0
75
$380
$
2Q21
627
$627
(1)
(0)
$282
20
372 20.0%
(67)
(22)
-3.6%
-1.2%
0.0%
0.0%
3
1
%
18.4%
2.1%
20.5%
0.0%
5.2%
25.7%
(13)
$11
$367
%
33.7%
0.0%
33.7%
0.0%
15.2%
1.1%
0.2%
0.1%
-0.7%
0.6%
19.7%
3Q21
$1,834
$
$136
27
$163
51
15
$229
$
3Q21
616
(6)
$622
(2)
(0)
$290
24
%
8.5%
1.7%
10.2%
3.2%
0.9%
14.3%
379 20.6%
(76)
-4.1%
(11) -0.6%
0.0%
-0.1%
0.0%
15.8%
(1)
$23
%
33.6%
-0.3%
33.9%
1.3%
0.0%
0.0%
0.0%
1.3%
$359 19.6%
$
$82
(38)
$44
92
(20)
$117
$
4Q21
$1,908
4Q21
648
$648
(0)
(3)
$293
24
4
0
434 22.7%
(80) -4.2%
(58)
-3.0%
0.0%
0.0%
-0.1%
15.3%
$28
%
4.6%
-2.1%
2.5%
5.2%
-1.1%
6.5%
$370
%
33.9%
0.0%
33.9%
1.2%
0.2%
0.0%
0.0%
1.5%
19.4%
1Q22
$1,950
$
$130
(39)
$91
117
(43)
$165
$
1Q22
$690
690 35.4%
0.0%
35.4%
1
(2)
$291
%
7.3%
-2.2%
5.1%
6.6%
-2.5%
9.2%
383 19.6%
(92) -4.7%
(4)
-0.2%
0.2%
4
0.1%
22
2
0
$24
%
$423
-0.1%
14.9%
1.1%
0.1%
0.0%
0.0%
1.2%
21.7%
$
$118
(75)
$42
91
(81)
$52
2Q22
$1,911
2Q22
$
%
648 33.9%
(14) -0.7%
$661 34.6%
352 18.4%
(68) -3.5%
(3) -0.2%
0.0%
0.0%
0
(1)
$281
%
6.4%
-4.1%
2.3%
4.9%
-4.4%
2.8%
22
6
1
$29
$404
0.0%
14.7%
1.1%
0.3%
0.0%
0.0%
1.5%
21.2%
$
$141
(59)
$82
47
(107)
$22
$
3Q22
$1,857
3Q22
%
35.0%
0.0%
$651 35.0%
651
375
(80)
(6)
2
(1)
$289
21
3
(1)
$23
%
7.8%
-3.3%
4.5%
2.5%
-5.8%
1.2%
$384
20.2%
-4.3%
-0.3%
0.0%
0.1%
-0.1%
15.6%
1.1%
0.2%
-0.1%
0.0%
1.2%
20.7%
4Q22
$1,795
$
$52
(92)
($40)
14
(87)
($113)
$
4Q22
615
(1)
$615
363
(79)
(5)
0
$279
22
2
7
$31
%
2.7%
-4.8%
-2.1%
0.7%
-4.5%
-5.9%
$360
%
34.2%
0.0%
34.3%
20.2%
-4.4%
-0.3%
0.0%
0.0%
0.0%
15.6%
1.2%
0.1%
0.4%
0.0%
1.7%
20.0%
4View entire presentation