Catalent Inc
NYSE:CTLT
Income Statement
Earnings Waterfall
Catalent Inc
Revenue
|
4.1B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
735m
USD
|
Operating Expenses
|
-1B
USD
|
Operating Income
|
-272m
USD
|
Other Expenses
|
-1B
USD
|
Net Income
|
-1.3B
USD
|
Income Statement
Catalent Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 807
N/A
|
1 813
+0%
|
1 828
+1%
|
1 832
+0%
|
1 847
+1%
|
1 840
0%
|
1 831
-1%
|
1 836
+0%
|
1 835
0%
|
1 826
0%
|
1 848
+1%
|
1 867
+1%
|
1 896
+2%
|
1 991
+5%
|
2 075
+4%
|
2 177
+5%
|
2 300
+6%
|
2 395
+4%
|
2 463
+3%
|
2 471
+0%
|
2 488
+1%
|
2 478
0%
|
2 518
+2%
|
2 631
+4%
|
2 729
+4%
|
2 872
+5%
|
3 094
+8%
|
3 275
+6%
|
3 465
+6%
|
3 757
+8%
|
3 998
+6%
|
4 177
+4%
|
4 484
+7%
|
4 703
+5%
|
4 802
+2%
|
4 799
0%
|
4 731
-1%
|
4 495
-5%
|
4 263
-5%
|
4 223
-1%
|
4 098
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 240)
|
(1 231)
|
(1 229)
|
(1 227)
|
(1 223)
|
(1 216)
|
(1 216)
|
(1 224)
|
(1 227)
|
(1 245)
|
(1 261)
|
(1 277)
|
(1 310)
|
(1 364)
|
(1 421)
|
(1 507)
|
(1 590)
|
(1 661)
|
(1 711)
|
(1 710)
|
(1 713)
|
(1 696)
|
(1 713)
|
(1 797)
|
(1 864)
|
(1 967)
|
(2 111)
|
(2 221)
|
(2 344)
|
(2 510)
|
(2 646)
|
(2 750)
|
(2 950)
|
(3 112)
|
(3 188)
|
(3 251)
|
(3 201)
|
(3 208)
|
(3 223)
|
(3 272)
|
(3 363)
|
|
Gross Profit |
568
N/A
|
582
+3%
|
599
+3%
|
605
+1%
|
623
+3%
|
624
+0%
|
615
-1%
|
612
-1%
|
608
-1%
|
582
-4%
|
588
+1%
|
590
+0%
|
586
-1%
|
627
+7%
|
655
+4%
|
671
+2%
|
710
+6%
|
734
+3%
|
753
+2%
|
761
+1%
|
775
+2%
|
782
+1%
|
805
+3%
|
834
+4%
|
865
+4%
|
905
+5%
|
983
+9%
|
1 055
+7%
|
1 121
+6%
|
1 247
+11%
|
1 352
+8%
|
1 427
+6%
|
1 534
+7%
|
1 591
+4%
|
1 614
+1%
|
1 548
-4%
|
1 530
-1%
|
1 287
-16%
|
1 040
-19%
|
951
-9%
|
735
-23%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(341)
|
(345)
|
(335)
|
(335)
|
(336)
|
(329)
|
(337)
|
(338)
|
(343)
|
(356)
|
(358)
|
(374)
|
(378)
|
(385)
|
(403)
|
(411)
|
(430)
|
(446)
|
(463)
|
(471)
|
(480)
|
(493)
|
(512)
|
(539)
|
(557)
|
(563)
|
(578)
|
(600)
|
(624)
|
(661)
|
(706)
|
(711)
|
(790)
|
(829)
|
(885)
|
(896)
|
(901)
|
(894)
|
(927)
|
(971)
|
(1 007)
|
|
Selling, General & Administrative |
(326)
|
(328)
|
(317)
|
(318)
|
(320)
|
(315)
|
(325)
|
(327)
|
(333)
|
(346)
|
(351)
|
(358)
|
(362)
|
(369)
|
(396)
|
(404)
|
(422)
|
(439)
|
(456)
|
(466)
|
(476)
|
(489)
|
(509)
|
(536)
|
(554)
|
(561)
|
(575)
|
(598)
|
(623)
|
(660)
|
(687)
|
(705)
|
(768)
|
(802)
|
(844)
|
(857)
|
(855)
|
(838)
|
(829)
|
(838)
|
(862)
|
|
Research & Development |
(16)
|
(17)
|
(18)
|
(17)
|
(15)
|
(14)
|
(12)
|
(11)
|
(10)
|
(10)
|
(8)
|
(16)
|
(16)
|
(16)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(19)
|
(6)
|
(22)
|
(27)
|
(41)
|
(39)
|
(46)
|
(56)
|
(98)
|
(133)
|
(145)
|
|
Operating Income |
227
N/A
|
237
+5%
|
264
+11%
|
270
+2%
|
288
+7%
|
295
+3%
|
278
-6%
|
273
-2%
|
265
-3%
|
226
-15%
|
230
+2%
|
216
-6%
|
209
-3%
|
242
+16%
|
252
+4%
|
259
+3%
|
281
+8%
|
289
+3%
|
290
+0%
|
290
0%
|
295
+2%
|
289
-2%
|
293
+1%
|
295
+1%
|
308
+4%
|
342
+11%
|
405
+19%
|
455
+12%
|
496
+9%
|
586
+18%
|
646
+10%
|
716
+11%
|
744
+4%
|
762
+2%
|
729
-4%
|
652
-11%
|
629
-4%
|
393
-38%
|
113
-71%
|
(20)
N/A
|
(272)
-1 260%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(179)
|
(161)
|
(163)
|
(150)
|
(131)
|
(117)
|
(103)
|
(93)
|
(89)
|
(85)
|
(76)
|
(75)
|
(74)
|
(86)
|
(94)
|
(104)
|
(115)
|
(126)
|
(107)
|
(107)
|
(104)
|
(87)
|
(110)
|
(114)
|
(129)
|
(135)
|
(123)
|
(115)
|
(99)
|
(103)
|
(115)
|
(125)
|
(147)
|
(150)
|
(156)
|
(177)
|
(152)
|
(162)
|
(178)
|
(192)
|
(240)
|
|
Non-Reccuring Items |
(21)
|
(19)
|
(23)
|
(65)
|
(63)
|
(65)
|
(61)
|
(18)
|
(15)
|
(11)
|
(12)
|
(11)
|
(18)
|
(19)
|
(22)
|
(22)
|
(30)
|
(30)
|
(31)
|
(46)
|
(30)
|
(32)
|
(35)
|
(19)
|
(21)
|
(36)
|
(27)
|
(29)
|
(33)
|
143
|
164
|
147
|
153
|
(6)
|
(3)
|
0
|
0
|
(210)
|
(276)
|
(929)
|
(927)
|
|
Total Other Income |
(11)
|
(12)
|
(10)
|
(17)
|
(19)
|
(10)
|
(2)
|
(2)
|
(2)
|
0
|
3
|
6
|
7
|
6
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
13
|
5
|
16
|
(10)
|
5
|
24
|
21
|
46
|
20
|
13
|
6
|
9
|
9
|
4
|
1
|
(1)
|
(1)
|
(1)
|
1
|
|
Pre-Tax Income |
17
N/A
|
45
+170%
|
67
+48%
|
38
-44%
|
76
+99%
|
103
+36%
|
113
+9%
|
161
+43%
|
158
-1%
|
130
-18%
|
145
+11%
|
136
-6%
|
123
-10%
|
144
+17%
|
136
-6%
|
133
-2%
|
134
+1%
|
132
-1%
|
152
+15%
|
137
-10%
|
160
+17%
|
170
+6%
|
160
-6%
|
167
+4%
|
174
+4%
|
161
-7%
|
260
+62%
|
335
+28%
|
385
+15%
|
673
+75%
|
715
+6%
|
751
+5%
|
757
+1%
|
616
-19%
|
579
-6%
|
479
-17%
|
478
0%
|
20
-96%
|
(342)
N/A
|
(1 142)
-234%
|
(1 438)
-26%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(38)
|
(44)
|
(50)
|
(42)
|
(15)
|
(19)
|
98
|
79
|
68
|
77
|
(34)
|
(25)
|
(28)
|
(34)
|
(26)
|
(24)
|
(18)
|
(18)
|
(26)
|
(29)
|
(27)
|
(30)
|
(23)
|
(15)
|
(26)
|
(24)
|
(40)
|
(32)
|
(39)
|
(116)
|
(130)
|
(155)
|
(152)
|
(102)
|
(80)
|
(73)
|
(88)
|
2
|
86
|
127
|
136
|
|
Income from Continuing Operations |
(21)
|
1
|
18
|
(4)
|
61
|
84
|
210
|
239
|
227
|
207
|
111
|
111
|
95
|
110
|
110
|
109
|
116
|
114
|
126
|
108
|
133
|
140
|
137
|
152
|
148
|
138
|
221
|
303
|
346
|
557
|
585
|
596
|
604
|
513
|
499
|
406
|
390
|
22
|
(256)
|
(1 015)
|
(1 302)
|
|
Income to Minority Interest |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(20)
N/A
|
5
N/A
|
16
+206%
|
(5)
N/A
|
61
N/A
|
86
+41%
|
212
+148%
|
241
+13%
|
228
-5%
|
207
-9%
|
112
-46%
|
111
-1%
|
95
-15%
|
110
+16%
|
110
0%
|
109
-1%
|
70
-36%
|
63
-10%
|
84
+33%
|
65
-22%
|
136
+108%
|
149
+9%
|
137
-8%
|
144
+5%
|
130
-10%
|
110
-15%
|
173
+58%
|
249
+44%
|
292
+17%
|
497
+70%
|
529
+6%
|
547
+3%
|
563
+3%
|
487
-14%
|
483
-1%
|
401
-17%
|
389
-3%
|
21
-95%
|
(256)
N/A
|
(1 015)
-296%
|
(1 302)
-28%
|
|
EPS (Diluted) |
-0.17
N/A
|
0.04
N/A
|
0.21
+425%
|
-0.04
N/A
|
0.48
N/A
|
0.67
+40%
|
1.75
+161%
|
1.91
+9%
|
1.81
-5%
|
1.65
-9%
|
0.89
-46%
|
0.89
N/A
|
0.76
-15%
|
0.88
+16%
|
0.87
-1%
|
0.86
-1%
|
0.52
-40%
|
0.46
-12%
|
0.62
+35%
|
0.46
-26%
|
0.92
+100%
|
1
+9%
|
0.94
-6%
|
0.98
+4%
|
0.88
-10%
|
0.71
-19%
|
1.14
+61%
|
1.49
+31%
|
1.72
+15%
|
2.88
+67%
|
3.11
+8%
|
3.18
+2%
|
3.18
N/A
|
2.69
-15%
|
2.71
+1%
|
2.23
-18%
|
2.15
-4%
|
0.12
-94%
|
-1.41
N/A
|
-5.59
-296%
|
-7.17
-28%
|