Avantor Inc. logo

Avantor Inc.

AVTR | NYSE
Chart Builder DCF Calculator
$15.13
-$0.39 (-2.51%)
Sep 21, 2026, 1:11 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-40.1M 43.3M 52.4M -711.8M 64.7M 64.5M 500.4M 57.8M 92.9M 60.4M 98.5M 108.4M -7.3M 121.5M 141.7M 167M 187.4M 190.4M 94M 156.8M 157.8M 164M
Depreciation & Amortization
109.5M 105M 103.3M 104.5M 102.7M 99.7M 100.9M 102.4M 102.6M 99.6M 100.6M 98M 102.6M 101.1M 100.7M 100.6M 89.7M 114.5M 104.1M 100M 86.1M 89M
Stock-Based Compensation
11.3M 8.6M 11.3M 7.2M 15.5M 12.4M 11.1M 11.9M 11.1M 12.7M 8.8M 9.8M 9.2M 12.7M 10M 12.1M 13M 10.7M 13.7M 13.4M 12.2M 11.4M
Other Working Capital
40M -52.8M -104.7M 10.7M -13.1M -38.4M -85.8M 40.4M 6.3M -200K 97.7M -13.9M -68.5M 33.6M -70M 7.1M -60.1M -56.2M 59.2M 13M 13.6M -23.6M
Other Non-Cash Items
87.1M 12.4M 33.6M 799.4M 19.5M 36.1M -414.1M 32M 19.4M 38.9M 25M 21.2M 194.2M 21.5M 24.6M 22.9M 23.1M 25.6M 18M 17.9M 5.7M 22.2M
Deferred Income Tax
32.5M -10.2M 49.6M -11.9M -17.6M -12.4M 28.4M -22.6M -34.8M -17.9M -78.3M -29.4M -38.3M -26.4M -7.3M -22.3M -17.2M -22.3M 6.3M -18.7M 19.5M -5.3M
Change in Working Capital
-22.1M -100.4M -97.5M 20M -30.4M -91M -53.4M 63.3M 89.9M -52.1M 97M 22.7M -92.2M -10.9M -64.1M -22M -68.5M -166.7M 64.9M -7.5M -17.5M -154.4M
Operating Cash Flow
178.2M 58.7M 152.7M 207.4M 154.4M 109.3M 173.3M 244.8M 281.1M 141.6M 251.6M 230.7M 168.2M 219.5M 205.6M 258.3M 227.5M 152.2M 301M 261.9M 263.8M 126.9M
Capital Expenditures
-43.1M -33.5M -35.5M -35.7M -29.6M -28M -27.5M -40.8M -45.8M -34.7M -50.6M -37.7M -30.1M -28M -33.6M -39M -36.3M -24.5M -40M -32.6M -23.4M -15.1M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -4.9M n/a n/a -15.3M n/a n/a -4.9M -15.3M -2.85B -2.2M -1.17B n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -42.5M 42.5M n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
5.8M 800K -4.2M 2.4M 1M -900K 586M 300K 900K 500K 5.5M 700K 700K 16M 43M 600K 100K 300K 1.7M 500K 800K 500K
Investing Cash Flow
-37.3M -32.7M -39.7M -33.3M -28.6M -28.9M 558.5M -40.5M -44.9M -34.2M -50M -37M -29.4M -27.3M -33.1M 4.1M -41.1M -39.5M -2.88B -34.3M -1.19B -14.6M
Debt Repayment
-112.1M -105.4M 90.9M -371.5M -6.8M -31.3M -756.8M -214.3M -201.6M -169.1M -188.1M -197.6M -190.8M -269.5M -82.4M -224.1M -202M -111.9M 1.49B -9.4M 1.01B -208.6M
Common Stock Repurchased
-300K -3.6M -75.3M -400K -100K -4.9M -400K -800K -800K -6.6M -200K -200K -5.2M -8.1M -100K -100K -8.1M -4.9M n/a n/a -9.6M -16.2M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -32.4M n/a -16.3M -16.1M -16.2M -16.1M -16.2M -16.1M
Other Financial Acitivies
n/a -100K -15.1M n/a n/a 2.6M 1.9M 16.5M 5.3M -6.6M 4.2M 9.4M -200K 2.6M 33.3M 4.8M 5.9M 5.7M -12M 38.9M -9.6M 19.9M
Financial Cash Flow
-112.4M -107.2M 700K -369.6M -6.9M -33.6M -755.3M -198.6M -197.1M -130.2M -184.1M -188.4M -196.2M -275M -81.6M -219.4M -220.5M -127.2M 1.46B 980.4M 998.8M -221M
Net Cash Flow
27.5M -86.1M 113.6M -197.5M 133.3M 53.8M -45.6M 13.6M 37.5M -28.5M 27M -100K -58.1M -78M 109.1M 26.8M -47.4M -18.7M -1.12B 1.2B 74.2M -114.1M
Free Cash Flow
-25.7M 25.2M 117.2M 171.7M 124.8M 81.3M 145.8M 204M 235.3M 106.9M 201M 193M 138.1M 191.5M 172M 219.3M 191.2M 127.7M 261M 229.3M 240.4M 111.8M
Adj. Free Cash Flow
-37M 16.6M 105.9M 164.5M 109.3M 68.9M 134.7M 192.1M 224.2M 94.2M 192.2M 183.2M 128.9M 178.8M 162M 207.2M 178.2M 117M 247.3M 215.9M 228.2M 100.4M
Maintenance CapEx
-43.1M -33.5M -35.5M -35.7M -29.6M -28M -27.5M -40.8M -45.8M -34.7M -50.6M -37.7M -30.1M -28M -33.6M -36.47M -30.38M -5.71M -26.46M -6M n/a n/a
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -2.53M -5.92M -18.79M -13.54M -26.6M -23.4M -15.1M
Owner Earnings
-25.7M 25.2M 117.2M 171.7M 124.8M 81.3M 145.8M 204M 235.3M 106.9M 201M 193M 138.1M 191.5M 172M 221.83M 197.12M 146.49M 274.54M 255.9M 263.8M 126.9M

© 2026 bestshares.com. All rights reserved.