Q2'24 net revenue of $1.03 billion decreased 10% as reported, or 11% in constant currency⁽¹⁾, compared to Q2'23.

Q2'24 net revenue, excluding COVID-related revenue of ~$260 million in Q2'23 and ~$75 million in Q2'24, increased 8% compared to Q2'23.

Q2'24 net loss of $(204) million compared to $81 million of net income in Q2'23 due primarily to a decline in COVID-related demand.

Q2'24 Adjusted EBITDA⁽¹⁾ of $124 million decreased 56% as reported, or 57% in constant currency, compared to Q2'23.

Raised $600 million in term loans and used proceeds to pay down revolver; ~$1.3 billion in total available liquidity as of December 31, 2023.

Announced on February 5, 2024 that Novo Holdings will acquire Catalent in an all-cash transaction that values Catalent at $16.5 billion on an enterprise value basis.

⁽¹⁾ See "Non-GAAP Financial Measures" below and the GAAP to non-GAAP reconciliation provided later in this release.

Catalent, Inc. (NYSE:CTLT), the leader in enabling the development and supply of better treatments for patients worldwide, today announced financial results for the second quarter of fiscal 2024, which ended December 31, 2023.

"I am proud of the progress the Catalent team made in our second quarter and our ongoing momentum, including strong non-COVID sequential revenue growth in both the Biologics and PCH segments. We also continued to invest in our operational improvement initiatives and areas of high growth," said Alessandro Maselli, President and Chief Executive Officer of Catalent, Inc. "Our commitment to providing customers with premium development and manufacturing solutions is our north star and our recently announced transaction with Novo Holdings is further proof of that. With the benefit of Novo Holdings' expanded resources, we will be able to accelerate investment in our business and enhance key offerings for current and prospective pharma and biotech customers. Indeed, we remain focused on continuing to serve our valued customers, as we always have."

Second Quarter 2024 Consolidated Results

Net revenue of $1.03 billion decreased 10% as reported, or 11% in constant currency, from the $1.15 billion reported for the second quarter a year ago, primarily due to a decline in demand for COVID-19 related programs. Overall organic net revenue (i.e., excluding the effect of acquisitions, divestitures, and currency translation) decreased by 11% over the same period.

Net loss and loss per basic and diluted share was $(204) million, or $(1.12) per basic and diluted share, compared to net earnings of $81 million, or $0.45 per basic and $0.44 per diluted share, in the second quarter a year ago.

EBITDA (loss) from operations⁽¹⁾ was $6 million, a decrease of $258 million from the $264 million reported in the second quarter a year ago. Second quarter fiscal 2024 Adjusted EBITDA⁽¹⁾ was $124 million, or 12.0% of net revenue, compared to $283 million, or 24.6% of net revenue, in the second quarter a year ago. This represents a decrease of 56% as reported and a decrease of 57% on a constant-currency basis, compared to the fiscal 2023 period.

Adjusted Net Loss⁽¹⁾ was $(43) million, or $(0.24) per diluted share, compared to Adjusted Net Income⁽¹⁾ of $122 million, or $0.67 per diluted share, in the second quarter a year ago.

⁽¹⁾	See "Non-GAAP Financial Measures" below and the GAAP to non-GAAP reconciliation provided later in this release.

Second Quarter 2024 Segment Review

(Dollars in millions)	Three Months Ended December 31,						Constant Currency
		2023			2022		Change %
Biologics
Net revenue	$	446		$	580		(24	) %
Segment EBITDA		39			181		(79	) %
Segment EBITDA margin		8.7	%		31.3	%
Pharma and Consumer Health
Net revenue		587			570		1	%
Segment EBITDA		126			135		(9	) %
Segment EBITDA margin		21.6	%		23.7	%
Inter-segment revenue elimination		(1	)		(1	)	80	%
Unallocated costs		(159	)		(52	)	*
Combined totals
Net revenue	$	1,032		$	1,149		(11	) %
EBITDA from operations	$	6		$	264		(98	) %

* Not meaningful

*Biologics segment*	2023 vs. 2022		2023 vs. 2022
Year-Over-Year Change	Three Months Ended December 31,		Six Months Ended December 31,
	Net Revenue	Segment EBITDA	Net Revenue	Segment EBITDA
Organic	(24) %	(79) %	(20) %	(70) %
Constant-currency change	(24) %	(79) %	(20) %	(70) %
Foreign exchange translation impact on reporting	1 %	— %	1 %	— %
Total % change	(23) %	(79) %	(19) %	(70) %

*Pharma and Consumer Health segment*	2023 vs. 2022		2023 vs. 2022
Year-Over-Year Change	Three Months Ended December 31,		Six Months Ended December 31,
	Net Revenue	Segment EBITDA	Net Revenue	Segment EBITDA
Organic	1 %	(9) %	— %	(13) %
Impact of acquisitions	— %	— %	3 %	4 %
Constant-currency change	1 %	(9) %	3 %	(9) %
Foreign currency translation impact on reporting	2 %	3 %	2 %	3 %
Total % change	3 %	(6) %	5 %	(6) %

Segment Net Revenue as a % of Total Net Revenue

	Three Months Ended
	December 31, 2023	September 30, 2023	June 30, 2023	March 31, 2023	December 31, 2022
Biologics	44 %	46 %	38 %	46 %	50 %
Pharma and Consumer Health	56 %	54 %	62 %	54 %	50 %
Net Revenue	100 %	100 %	100 %	100 %	100 %

Balance Sheet and Liquidity

During the second quarter, Catalent issued a new $600 million term loan. The proceeds were used to repay the outstanding borrowings under Catalent's revolving credit facility, bringing total available liquidity as of December 31, 2023 to approximately $1.3 billion.

As of December 31, 2023, Catalent had $5.01 billion in total debt, and $4.78 billion in total debt net of cash, cash equivalents, and marketable securities, compared to $4.74 billion in total net debt as of September 30, 2023.

Catalent's ratio of First Lien Debt over LTM Adjusted EBITDA was 4.8x at December 31, 2023. Catalent's senior secured credit agreement requires that this ratio remain below 6.5x.

Catalent's net leverage ratio⁽¹⁾ as of December 31, 2023 was 10.3x, compared to 7.6x at September 30, 2023 and 3.8x as of December 31, 2022.

⁽¹⁾	See "Non-GAAP Financial Measures" below and the GAAP to non-GAAP reconciliation provided later in this release.

Merger Agreement with Novo Holdings

On February 5, 2024, Catalent announced that it had entered into a merger agreement pursuant to which Novo Holdings A/S, a holding and investment company that is responsible for managing the assets and wealth of the Novo Nordisk Foundation, will acquire Catalent in an all-cash transaction that values Catalent at $16.5 billion on an enterprise value basis. The transaction is expected to close towards the end of calendar year 2024, subject to customary closing conditions, including approval by Catalent stockholders and receipt of required regulatory approvals. The transaction is not subject to any financing contingency.

In light of the pending merger with Novo Holdings, and as is customary during the pendency of such transactions, Catalent will not host an earnings conference call and will no longer provide forward-looking guidance.

About Catalent, Inc.

Catalent, Inc. (NYSE:CTLT), is the global leader in enabling pharma, biotech, and consumer health partners to optimize product development, launch, and full life-cycle supply for patients around the world. With broad and deep scale and expertise in development sciences, delivery technologies, and multi-modality manufacturing, Catalent is a preferred industry partner for personalized medicines, consumer health brand extensions, and blockbuster drugs. Catalent helps accelerate over 1,500 partner programs and launch over 150 new products every year. Its flexible manufacturing platforms at over 50 global sites supply approximately 70 billion doses of nearly 8,000 products annually. Catalent's expert workforce of nearly 18,000 includes more than 3,000 scientists and technicians. Headquartered in Somerset, New Jersey, the company generated nearly $4.3 billion in revenue in its 2023 fiscal year. For more information, visit www.catalent.com.

Non-GAAP Financial Measures

Use of EBITDA from operations, Adjusted EBITDA, Adjusted Net Income and Segment EBITDA

Management measures operating performance based on consolidated earnings from operations before interest expense, expense (benefit) for income taxes, and depreciation and amortization, adjusted for the income or loss attributable to non-controlling interests ("EBITDA from operations"). EBITDA from operations is not defined under U.S. GAAP, is not a measure of operating income, operating performance, or liquidity presented in accordance with U.S. GAAP, and is subject to important limitations.

Catalent believes that the presentation of EBITDA from operations enhances an investor's understanding of its financial performance. Catalent believes this measure is a useful financial metric to assess its operating performance across periods by excluding certain items that it believes are not representative of its core business and uses this measure for business planning purposes.

In addition, given the significant investments that Catalent has made in the past in property, plant and equipment, depreciation and amortization expenses represent a meaningful portion of its cost structure. Catalent believes that EBITDA from operations will provide investors with a useful tool for assessing the comparability between periods of Catalent's ability to generate cash from operations sufficient to pay taxes, to service debt and to undertake capital expenditures because it eliminates depreciation and amortization expense. Catalent presents EBITDA from operations in order to provide supplemental information that it considers relevant for the readers of its consolidated financial statements, and such information is not meant to replace or supersede U.S. GAAP measures. Catalent's definition of EBITDA from operations may not be the same as similarly titled measures used by other companies.

Catalent evaluates the performance of its segments based on segment earnings before non-controlling interest, other (income) expense, impairments, restructuring costs, interest expense, income tax expense (benefit), and depreciation and amortization ("segment EBITDA"). Moreover, under Catalent's credit agreement, its ability to engage in certain activities, such as incurring certain additional indebtedness, making certain investments and paying certain dividends, is tied to ratios based on Adjusted EBITDA, which is not defined under U.S. GAAP, is not a measure of operating income, operating performance, or liquidity presented in accordance with U.S. GAAP, and is subject to important limitations. Adjusted EBITDA is the covenant compliance measure used in the credit agreement governing debt incurrence and restricted payments. Because not all companies use identical calculations, Catalent's presentation of Adjusted EBITDA may not be comparable to similarly titled measures of other companies.

Management also measures operating performance based on Adjusted Net Income and Adjusted Net Income per share. Adjusted Net Income is not defined under U.S. GAAP, is not a measure of operating income, operating performance, or liquidity presented in accordance with U.S. GAAP and is subject to important limitations. Catalent believes that the presentation of Adjusted Net Income and Adjusted Net Income per share enhances an investor's understanding of its financial performance. Catalent believes these measures are a useful financial metric to assess its operating performance across periods by excluding certain items that it believes are not representative of its core business and Catalent uses these measures for business planning purposes. Catalent defines Adjusted Net Income as net earnings adjusted for amortization attributable to purchase accounting and adjustments for other cash and non-cash items included in the table below, partially offset by its estimate of the tax effects of such cash and non-cash items. Catalent believes that Adjusted Net Income and Adjusted Net Income per share provides investors with a useful tool for assessing the comparability between periods of its ability to generate cash from operations available to its stockholders. Catalent's definition of Adjusted Net Income may not be the same as similarly titled measures used by other companies. Adjusted Net Income per share is computed by dividing Adjusted Net Income by the weighted average diluted shares outstanding.

The most directly comparable U.S. GAAP measure to EBITDA from operations, Adjusted EBITDA, and Adjusted Net Income is net earnings. Included in this release is a reconciliation of net earnings to EBITDA from operations, Adjusted EBITDA and Adjusted Net Income.

Catalent does not provide a reconciliation of forward-looking non-GAAP financial measures to their comparable U.S. GAAP financial measures because it could not do so without unreasonable effort due to the unavailability of the information needed to calculate reconciling items and due to the variability, complexity and limited visibility of the adjusting items that would be excluded from the non-GAAP financial measures in future periods. When planning, forecasting, and analyzing future periods, Catalent does so primarily on a non-GAAP basis without preparing a U.S. GAAP analysis as that would require estimates for various cash and non-cash reconciling items that would be difficult to predict with reasonable accuracy. For example, equity compensation expense would be difficult to estimate because it depends on Catalent's future hiring and retention needs, as well as the future fair market value of its common stock, all of which are difficult to predict and subject to constant change. It is equally difficult to anticipate the need for or magnitude of a presently unforeseen one-time restructuring expense or the values of end-of-period foreign currency exchange rates. As a result, Catalent does not believe that a U.S. GAAP reconciliation would provide meaningful supplemental information about its outlook.

Use of Constant Currency

As changes in exchange rates are an important factor in understanding period-to-period comparisons, Catalent believes the presentation of results on a constant-currency basis in addition to reported results helps improve investors' ability to understand its operating results and evaluate its performance in comparison to prior periods. Constant-currency information compares results between periods as if exchange rates had remained constant period over period. Catalent uses results on a constant-currency basis as one measure to evaluate its performance. Catalent calculates constant currency by calculating current-year results using prior-year foreign currency exchange rates. Catalent generally refers to such amounts calculated on a constant-currency basis as excluding the impact of foreign exchange or being on a constant-currency basis. These results should be considered in addition to, not as a substitute for, results reported in accordance with U.S. GAAP. Results on a constant-currency basis, as Catalent presents them, may not be comparable to similarly titled measures used by other companies and are not measures of performance presented in accordance with U.S. GAAP.

Forward-Looking Statements

This release contains both historical and forward-looking statements and guidance. All statements other than statements of historical fact, are, or may be deemed to be, forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements generally can be identified by the use of statements that include phrases such as "believe," "expect," "anticipate," "intend," "estimate," "plan," "project," "predict," "hope," "foresee," "likely," "may," "could," "target," "will," "would," or other words or phrases with similar meanings. Similarly, statements that describe Catalent's objectives, plans, or goals are, or may be, forward-looking statements. These statements are based on current expectations of future events. If underlying assumptions prove inaccurate or unknown risks or uncertainties materialize, actual results could vary materially from Catalent's expectations, projections, and guidance. Some of the factors that could cause actual results to differ include, but are not limited to, the following: the completion of Catalent's closing procedures, including without limitation its evaluation of the effectiveness of its internal controls over financial reporting; Catalent's ability to resolve productivity issues at three of its manufacturing facilities, the impact of such issues on product made at these facilities, the timing of recovering unproduced batches and resumption of normal activities at these facilities, and the impact of such issues on Catalent's results of operations and financial condition; the declining demand for various vaccines and treatments for the SARS-Co-V-2 strain of coronavirus and its variants ("COVID-19") from both patients and governments around the world may affect sales of the COVID-19 products Catalent manufactures; participation in a highly competitive market and increased competition that may adversely affect Catalent's business; demand for its offerings, which depends in part on its customers' research and development and the clinical and market success of their products; product and other liability risks that could adversely affect Catalent's results of operations, financial condition, liquidity and cash flows; failure to comply with existing and future regulatory requirements; failure to provide quality offerings to customers could have an adverse effect on Catalent's business and subject it to regulatory actions and costly litigation; problems providing the highly exacting and complex services or support required; global economic, political and regulatory risks to Catalent's operations, including risks from inflation, disruptions to global supply chains, or from the Ukrainian-Russian war; inability to enhance existing or introduce new technology or service offerings in a timely manner; inadequate patents, copyrights, trademarks and other forms of intellectual property protections; fluctuations in the costs, availability, and suitability of the components of the products Catalent manufactures, including active pharmaceutical ingredients, excipients, purchased components and raw materials; changes in market access or healthcare reimbursement in the United States or internationally; fluctuations in the exchange rate of the U.S. dollar against other currencies; adverse tax legislative or regulatory initiatives or challenges or adjustments to Catalent's tax positions; loss of key personnel; risks generally associated with information systems; inability to complete any future acquisition or other transaction that may complement or expand its business or divest of non-strategic businesses or assets and difficulties in successfully integrating acquired businesses and realizing anticipated benefits of such acquisitions; risks associated with timely and successfully completing, and correctly anticipating the future demand predicted for, capital expansion projects at existing facilities; offerings and customers' products that may infringe on the intellectual property rights of third parties; environmental, health, and safety laws and regulations, which could increase costs and restrict operations; labor and employment laws and regulations or labor difficulties, which could increase costs or result in operational disruptions; additional cash contributions required to fund Catalent's existing pension plans; substantial leverage that may limit its ability to raise additional capital to fund operations and react to changes in the economy or in the industry; exposure to interest-rate risk to the extent of its variable-rate debt preventing it from meeting its obligations under its indebtedness; and the impact of and risks related to impairment losses with respect to goodwill or other assets and the possibility that we may incur additional impairment charges, including at Catalent's Biomodalities and Consumer Health reporting units.

Important risk factors relating to the pending merger with Novo Holdings that also may cause a difference between actual results and forward-looking statements include, but are not limited to: (i) the completion of the merger on anticipated terms and timing, including obtaining required stockholder and regulatory approvals, and the satisfaction of other conditions to the completion of the merger; (ii) potential litigation relating to the merger that could be instituted by or against Catalent, Novo Holdings or their respective affiliates, directors or officers, including the effects of any outcomes related thereto; (iii) the risk that disruptions from the merger will harm Catalent's business, including current plans and operations; (iv) the ability of Catalent to retain and hire key personnel; (v) potential adverse reactions or changes to business or governmental relationships resulting from the announcement or completion of the merger; (vi) continued availability of capital and financing and rating agency actions; (vii) legislative, regulatory and economic developments affecting Catalent's business; (viii) general economic and market developments and conditions; (ix) certain restrictions during the pendency of the merger that may impact Catalent's ability to pursue certain business opportunities or strategic transactions; (x) unpredictability and severity of catastrophic events, including but not limited to acts of terrorism, pandemics, outbreaks of war or hostilities, as well as Catalent's response to any of the aforementioned factors; (xi) significant transaction costs associated with the merger; (xii) the possibility that the merger may be more expensive to complete than anticipated, including as a result of unexpected factors or events; (xiii) the occurrence of any event, change or other circumstance that could give rise to the termination of the merger, including in circumstances requiring Catalent to pay a termination fee or other expenses; (xiv) competitive responses to the merger; (xv) Catalent's management response to any of the aforementioned factors; (xvi) the risks and uncertainties pertaining to Catalent's business, including those set forth in Catalent's most recent Annual Report on Form 10-K and Catalent's subsequent Quarterly Reports on Form 10-Q, as such risk factors may be amended, supplemented or superseded from time to time by other reports filed or furnished by Catalent with the SEC; and (xvii) the risks and uncertainties that will be described in the proxy statement that will be filed in connection with the merger. These risks, as well as other risks associated with the merger, will be more fully discussed in the proxy statement. While the list of factors presented here is, and the list of factors to be presented in the proxy statement will be, considered representative, no such list should be considered a complete statement of all potential risks and uncertainties. Unlisted factors may present significant additional obstacles to the realization of forward-looking statements. Consequences of material differences in results as compared with those anticipated in the forward-looking statements could include, among other things, business disruption, operational problems, financial loss, legal liability to third parties and similar risks, any of which could have a material impact on Catalent's financial condition, results of operations, credit rating or liquidity.

These forward-looking statements speak only as of the date of this release or as of the date they are made, and Catalent does not undertake to and specifically disclaims any obligation to publicly release the results of any updates or revisions to these forward-looking statements that may be made to reflect future events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

More products. Better treatments. Reliably supplied.™


Catalent, Inc.
Consolidated Statements of Operations
(Unaudited; dollars and shares in millions, except per share data)

	Three Months Ended December 31,						FX Impact			Constant Currency Increase (Decrease)
		2023			2022					Change $			Change %
Net revenue	$	1,032		$	1,149		$	14		$	(131	)	(11	) %
Cost of sales		871			762			12			97		13	%
Gross margin		161			387			2			(228	)	(59	) %
Selling, general, and administrative expenses		239			226			1			12		6	%
Goodwill impairment adjustments		(2	)		—			—			(2	)		*
Other operating expense, net		35			23			1			11		39	%
Operating (loss) earnings		(111	)		138			—			(249	)		*
Interest expense, net		66			47			1			18		39	%
Other expense (income), net		4			(23	)		(1	)		28			*
(Loss) earnings before income taxes		(181	)		114			—			(295	)		*
Income tax expense		23			33			(1	)		(9	)	(28	) %
Net (loss) income	$	(204	)	$	81		$	1		$	(286	)		*

Weighted average shares outstanding – basic		182			181
Weighted average shares outstanding – diluted		182			181

Earnings (loss) per share:
Basic
Net (loss) earnings	$	(1.12	)	$	0.45
Diluted
Net (loss) earnings	$	(1.12	)	$	0.44

Not meaningful


Catalent, Inc.
Consolidated Statements of Operations
(Unaudited; dollars and shares in millions, except per share data)

	Six Months Ended December 31,					FX impact		Constant Currency Increase (Decrease)
		2023			2022			Change $			Change %
Net revenue	$	2,014		$	2,171	$	33	$	(190	)	(9	) %
Cost of sales		1,684			1,526		25	$	133		9	%
Gross margin		330			645		8	$	(323	)	(50	) %
Selling, general and administrative expenses		444			422		4	$	18		4	%
Goodwill impairment charges		687			—		—	$	687			*
Other operating expense		36			25		—	$	11		35	%
Operating (loss) earnings		(837	)		198		4	$	(1,039	)		*
Interest expense, net		124			79		1	$	44		56	%
Other expense, net		17			2		3	$	12			*
(Loss) earnings before taxes		(978	)		117		—	$	(1,095	)		*
Income tax (benefit) expense		(15	)		36		—	$	(51	)	(142	) %
Net (loss) earnings	$	(963	)	$	81	$	—	$	(1,044	)		*

Weighted average shares outstanding – basic		181			180
Weighted average shares outstanding – diluted		181			181

Earnings (loss) per share:
Basic
Net (loss) earnings	$	(5.31	)	$	0.45
Diluted
Net (loss) earnings	$	(5.31	)	$	0.45


Catalent, Inc.
Condensed Consolidated Balance Sheets
(Unaudited; dollars in millions)

	December 31, 2023		June 30, 2023
ASSETS
Current assets:
Cash and cash equivalents	$	229	$	280
Trade receivables, net		832		1,002
Inventories		775		777
Prepaid expenses and other		742		633
Total current assets		2,578		2,692
Property, plant, and equipment, net		3,777		3,682
Other non-current assets, including intangible assets		3,641		4,403
Total assets	$	9,996	$	10,777

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current portion of long-term obligations and other short-term borrowings	$	46	$	536
Accounts payable		407		424
Other accrued liabilities		589		570
Total current liabilities		1,042		1,530
Long-term obligations, less current portion		4,959		4,313
Other non-current liabilities		306		323
Total shareholders' equity		3,689		4,611
Total liabilities and shareholders' equity	$	9,996	$	10,777


Catalent, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited; dollars in millions)

	Six Months Ended December 31,
		2023			2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash provided by operating activities	$	42		$	122
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property, equipment, and other productive assets		(178	)		(317	)
Proceeds from maturity of marketable securities		—			61
Proceeds from sale of property and equipment		1			7
Payment for acquisitions, net of cash acquired		—			(474	)
Payment for investments		(2	)		(1	)
Net cash used in investing activities		(179	)		(724	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from borrowing		815			625
Payments related to long-term obligations		(722	)		(32	)
Financing fees paid		(16	)		(4	)
Exercise of stock options		1			1
Other financing activities		6			7
Net cash provided by financing activities		84			597
Effect of foreign currency exchange on cash and cash equivalents		2			(2	)
NET DECREASE IN CASH AND CASH EQUIVALENTS		(51	)		(7	)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD		280			449
CASH AND CASH EQUIVALENTS AT END OF PERIOD	$	229		$	442


Catalent, Inc.
Reconciliation of Net Earnings (Loss) to EBITDA from Operations and Adjusted EBITDA*
(Unaudited; dollars in millions)

	Three months ended
	December 31, 2022			March 31, 2023			June 30, 2023			September 30, 2023			December 31, 2023
Net earnings (loss)	$	81		$	(227	)	$	(110	)	$	(759	)	$	(204	)
Interest expense, net		47			51			56			58			66
Income tax expense (benefit)		33			(55	)		(67	)		(38	)		23
Depreciation and amortization		103			106			114			112			121
EBITDA (loss) from operations		264			(125	)		(7	)		(627	)		6
Goodwill impairment charges		—			210			—			689			(2	)
Stock-based compensation		10			6			—			19			16
Impairment charges and gain/loss on sale of assets		1			6			93			(1	)		15
Restructuring costs		23			9			30			2			17
Acquisition, integration, and other special items		9			8			9			7			11
Foreign exchange (gain) loss		(26	)		(8	)		(4	)		9			2
Site transformation costs		—			—			—			14			16
Pension settlement charges		—			—			—			—			3
Impacts from COVID-19 contract settlement		—			—			—			—			24
Fire loss contingency		—			—			—			—			9
Other adjustments		2			(1	)		1			—			7
Adjusted EBITDA	$	283		$	105		$	122		$	112		$	124
Favorable (unfavorable) FX impact														2
Adjusted EBITDA at constant currency													$	122

Refer to Catalent's description of non-GAAP measures, including EBITDA from operations and Adjusted EBITDA as referenced above.


Catalent, Inc.
Reconciliation of Net Loss to Adjusted Net (Loss) Income*
(Unaudited; dollars in millions, except per share data)

	Three months ended
	December 31, 2022			March 31, 2023			June 30, 2023			September 30, 2023			December 31, 2023
Net earnings (loss)	$	81		$	(227	)	$	(110	)	$	(759	)	$	(204	)
Amortization ⁽¹⁾		34			34			35			34			33
Goodwill impairment charges ⁽²⁾		—			210			—			689			(2	)
Stock-based compensation		10			6			—			19			16
Impairment charges and gain/loss on sale of assets ⁽³⁾		1			6			93			(1	)		15
Restructuring costs ⁽⁴⁾		23			9			30			2			17
Acquisition, integration, and other special items ⁽⁵⁾		9			8			9			7			11
Foreign exchange (gain) loss		(26	)		(8	)		(4	)		9			2
Site transformation costs ⁽⁶⁾		—			—			—			14			16
Pension settlement charges ⁽⁷⁾		—			—			—			—			3
Impacts from COVID-19 contract settlement ⁽⁸⁾		—			—			—			—			24
Fire loss contingency ⁽⁹⁾		—			—			—			—			9
Other adjustments ⁽¹⁰⁾		2			—			—			(1	)		7
Estimated tax effect of adjustments ⁽¹¹⁾		(12	)		(12	)		(83	)		(21	)		13
Discrete income tax benefit items ⁽¹²⁾		—			(43	)		31			(16	)		(3	)
Adjusted net income (loss) (ANI)	$	122		$	(17	)	$	1		$	(24	)	$	(43	)

Weighted average shares outstanding – basic		181												182
Weighted average shares outstanding – diluted		181												182

Earnings per share:
Net earnings (loss) per share – basic	$	0.45											$	(1.12	)
Net earnings (loss) per share – diluted	$	0.44											$	(1.12	)

ANI per share:
ANI (loss) per share – basic	$	0.67											$	(0.24	)
ANI (loss) per share – diluted ⁽¹³⁾	$	0.67											$	(0.24	)

*	Refer to Catalent's description of non-GAAP measures, including Adjusted Net Income (Loss) as referenced above.

	(1)	Represents the amortization attributable to purchase accounting for previously completed business combinations.

	(2)	Non-cash goodwill impairment charges during the three months ended March 31, 2023 were associated with the Company's Consumer Health reporting unit. Non-cash goodwill impairment charges during the three months ended September 30, 2023 were associated with the Company's Biomodalities and Consumer Health reporting units.

	(3)	For the three months ended June 30, 2023, represents fixed asset impairment charges primarily associated with an idle facility in the Biologics segment. Impairment charges and gain/loss on sale of assets for the three ended December 31, 2023 includes fixed asset impairment charges associated with equipment for a product with significant decline demand in the Company's Biologics segment.

	(4)	Restructuring costs represent employee and non-employee restructuring charges associated with Catalent's plans to reduce costs, consolidate facilities, and optimize its infrastructure across the organization.

	(5)	Acquisition, integration and other special items include costs associated with its October 2022 acquisition of Metrics Contract Services.

	(6)	For the three months ended September 30, 2023 and December 31, 2023, represents operational and engineering enhancements and costs related to a transformation program in our Biologics segment.

	(7)	Represents the loss on partial settlement of a frozen domestic qualified pension plan.

	(8)	For the three months ended December 31, 2023, represents one-time inventory charges for the settlement of a COVID-19 agreement where revenue from the settlement was deferred into future periods, a majority of which is expected within fiscal year 2024.

	(9)	For the three months ended December 31, 2023, represents one-time loss contingency accruals for inventory and damages sustained from a fire at a facility in our Biologics segment.

	(10)	For the three months ended December 31, 2023, primarily represents one-time charges of penalties and interest on a value-added tax settlement in Western Europe.

	(11)	The tax effect of adjustments to Adjusted Net (Loss) Income is computed by applying the statutory tax rate in the jurisdictions to the income or expense items that are adjusted in the period presented; if a valuation allowance exists, the rate applied is zero.

	(12)	Discrete period income tax expense items are unusual or infrequently occurring items, primarily including: changes in judgment related to the realizability of deferred tax assets in future years, changes in measurement of a prior-year tax position, deferred tax impact of changes in tax law, and purchase accounting.

	(13)	For the three months ended December 31, 2023 and 2022, represents Adjusted Net (Loss) Income divided by the weighted average sum of fully diluted shares outstanding, which is equal to (a) the number of shares of common stock outstanding, plus (b) the number of shares of its common stock that would be issued assuming exercise or vesting of all potentially dilutive instruments. For the three months ended December 31, 2023 and 2022, the weighted average number of shares was 182 million and 181 million, respectively.


Catalent, Inc.
Reconciliation of Segment EBITDA to Net Loss
(Unaudited; dollars in millions, except per share data)

	Three Months Ended December 31,						Six Months Ended December 31,
		2023			2022			2023			2022
Biologics Segment EBITDA	$	39		$	181		$	88		$	294
Pharma and Consumer Health Segment EBITDA		126			135			227			243
Sub-Total	$	165		$	316		$	315		$	537
Reconciling items to net loss
Unallocated costs ⁽¹⁾	$	(159	)	$	(52	)		(936	)		(139	)
Depreciation and amortization		(121	)		(103	)		(233	)		(202	)
Interest expense, net		(66	)		(47	)		(124	)		(79	)
Income tax expense		(23	)		(33	)		15			(36	)
Net (loss) earnings	$	(204	)	$	81		$	(963	)	$	81

(1)

Unallocated costs include restructuring and special items, stock-based compensation, impairment charges, gain on sale of subsidiary, certain other corporate directed costs, and other costs that are not allocated to the segments.


Catalent, Inc.
Calculation of Net Leverage Ratio
(Unaudited; dollars in millions)

	December 31, 2022			March 31, 2023			June 30, 2023			September 30, 2023			December 31, 2023
Incremental Term Loan B-3, due 2028	$	1,426		$	1,422		$	1,418		$	1,415		$	1,411
Incremental Term Loan B-4, due 2028		—			—			—			—			600
Revolving credit facility		600			550			500			585			—
Unamortized discount and debt issuance costs		(13	)		(12	)		(11	)		(12	)		(25	)
Total Secured Debt		2,013			1,960			1,907			1,988			1,986
Senior Notes, due 2027, 5.000%		500			500			500			500			500
Senior Notes, due 2028 (EUR), 2.375%		879			895			904			872			910
Senior Notes, due 2029, 3.125%		550			550			550			550			550
Senior Notes due 2030, 3.500%		650			650			650			650			650
Finance Leases / Other		291			323			366			412			434
Unamortized discount and debt issuance costs		(30	)		(29	)		(28	)		(26	)		(25	)
Total Unsecured Debt		2,840			2,889			2,942			2,958			3,019
Total Debt		4,853			4,849			4,849			4,946			5,005
Cash and Cash Equivalents		442			252			280			209			229
Marketable Securities		28			—			—			—			—
Total Net Debt	$	4,383		$	4,597		$	4,569		$	4,737		$	4,776
Adjusted EBITDA
Q3 2022		339
Q4 2022		358			358
Q1 2023		187			187			187
Q2 2023		283			283			283			283
Q3 2023					105			105			105			105
Q4 2023								122			122			122
Q1 2024											112			112
Q2 2024														124
LTM Adjusted EBITDA	$	1,167		$	933		$	697		$	622		$	463
First Lien Debt / Adj. EBITDA	1.6x			2.2x			2.9x			3.5x			4.8x
Net Debt / Adj. EBITDA	3.8x			4.9x			6.6x			7.6x			10.3x

View source version on businesswire.com: https://www.businesswire.com/news/home/20240209514248/en/

Catalent, Inc. Reports Second Quarter Fiscal 2024 Results