
| Media | Investors | |||||||
| Media@Labcorp.com | Investor@labcorp.com | |||||||
| Three Months Ended Dec 31, | Year Ended Dec 31, | |||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | Delta | 2024 | 2023 | Delta | |||||||||||||||||||||||||||||||||
Revenue Summary (Dollars in billions) | ||||||||||||||||||||||||||||||||||||||
| Total Revenue | $ | 3.33 | $ | 3.03 | 9.8 | % | $ | 13.01 | $ | 12.16 | 7.0 | % | ||||||||||||||||||||||||||
| Organic | 5.4 | % | 3.9 | % | ||||||||||||||||||||||||||||||||||
Base Business (1) | 6.2 | % | 4.9 | % | ||||||||||||||||||||||||||||||||||
COVID-19 Testing (2) | (0.8 | %) | (1.0 | %) | ||||||||||||||||||||||||||||||||||
| Acquisitions, net of Divestitures | 4.0 | % | 2.8 | % | ||||||||||||||||||||||||||||||||||
| Foreign Exchange | 0.3 | % | 0.2 | % | ||||||||||||||||||||||||||||||||||
(1) Base Business includes Labcorp’s operations except for COVID-19 Testing. | ||||||||||||||||||||||||||||||||||||||
(2) COVID-19 Testing represents COVID-19 PCR Testing. | ||||||||||||||||||||||||||||||||||||||
Earnings Summary (Dollars in millions, except per share data) | ||||||||||||||||||||||||||||||||||||||
| Operating Income (“OI”) | $ | 216.5 | $ | (122.8) | $ | 1,086.7 | $ | 725.6 | ||||||||||||||||||||||||||||||
| OI as % of Revenue | 6.5 | % | (4.0) | % | 1,050 bps | 8.4 | % | 6.0 | % | 240 bps | ||||||||||||||||||||||||||||
Adjustments (3) | $ | 206.7 | $ | 517.7 | $ | 710.3 | $ | 989.3 | ||||||||||||||||||||||||||||||
Adjusted Operating Income (“AOI”) (4) | $ | 423.2 | (5) | $ | 394.9 | $ | 1,797.0 | $ | 1,714.9 | |||||||||||||||||||||||||||||
| AOI as % of Revenue | 12.7 | % | 13.0 | % | (40) bps | (6) | 13.8 | % | 14.1 | % | (30) bps | (6) | ||||||||||||||||||||||||||
| Net Earnings from Cont. Ops | $ | 143.6 | $ | (166.8) | $ | 747.1 | $ | 380.4 | ||||||||||||||||||||||||||||||
| Diluted EPS from Cont. Ops | $ | 1.70 | $ | (1.95) | $ | 8.84 | $ | 4.33 | ||||||||||||||||||||||||||||||
Adjusted EPS (4) | $ | 3.45 | $ | 3.30 | $ | 14.57 | $ | 13.56 | ||||||||||||||||||||||||||||||
(3) Adjustments include amortization, impairment charges, restructuring charges, and special items. | ||||||||||||||||||||||||||||||||||||||
(4) Non-GAAP financial measure. See “Reconciliation of Non-GAAP Measures” for additional information. | ||||||||||||||||||||||||||||||||||||||
(5) The increase in adjusted operating income was primarily due to organic demand and LaunchPad savings, partially offset by higher personnel costs. | ||||||||||||||||||||||||||||||||||||||
(6) The decrease in adjusted operating margin was due to Invitae. | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended Dec 31, | Year Ended Dec 31, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Cash Flow Summary (Dollars in millions) | |||||||||||||||||||||||
| Operating Cash Flow from Cont. Ops | $ | 777.2 | (1) | $ | 579.6 | $ | 1,585.8 | $ | 1,202.3 | ||||||||||||||
| Capital Expenditures | 112.1 | 167.2 | 489.9 | 453.6 | |||||||||||||||||||
| Free Cash Flow from Cont. Ops | $ | 665.1 | $ | 412.4 | $ | 1,095.9 | $ | 748.7 | |||||||||||||||
(1) The increase in operating cash flow was primarily due to higher cash earnings. | |||||||||||||||||||||||
| Three Months Ended December 31, | ||||||||||||||||||||
| 2024 | 2023 | Delta | ||||||||||||||||||
Revenue Summary (Dollars in billions) | ||||||||||||||||||||
| Total Revenue | $ | 2.59 | $ | 2.35 | 10.2 | % | ||||||||||||||
| Organic | 5.1 | % | ||||||||||||||||||
| Base Business | 6.1 | % | ||||||||||||||||||
| COVID-19 Testing | (1.0 | %) | ||||||||||||||||||
| Acquisitions, net of Divestitures | 5.2 | % | ||||||||||||||||||
| Foreign Exchange | (0.1 | %) | ||||||||||||||||||
Earnings Summary (1) (Dollars in millions) | ||||||||||||||||||||
Adjusted Operating Income (“AOI”) (2) | $ | 359.5 | $ | 353.7 | ||||||||||||||||
| AOI as % of Revenue | 13.9 | % | 15.1 | % | (120) bps | (3) | ||||||||||||||
(1) Non-GAAP financial measure. See “Reconciliation of Non-GAAP Measures” for additional information. | ||||||||||||||||||||
(2) Excludes amortization, restructuring charges, special items, and unallocated corporate expenses. | ||||||||||||||||||||
(3) Adjusted operating margin was lower due to Invitae and the unfavorable impacts of days and weather. | ||||||||||||||||||||
| Three Months Ended Dec 31, | |||||||||||
| 2024 | |||||||||||
| Requisition | Price/Mix | ||||||||||
Volume Delta (4) | Delta (4) | ||||||||||
Metrics Summary (1) | |||||||||||
| Total | 6.8 | % | 3.4 | % | |||||||
Organic (5) | 4.0 | % | 1.1 | % | |||||||
| Base Business | 4.6 | % | 1.5 | % | |||||||
| COVID-19 Testing | (0.6) | % | (0.4) | % | |||||||
| Acquisitions, net of Divestitures | 2.8 | % | 2.4 | % | |||||||
| Foreign Exchange | — | % | (0.1) | % | |||||||
(4) Column shows changes versus the three months ended December 31, 2023. | |||||||||||
(5) Organic price/mix includes lab management agreements. | |||||||||||
| Three Months Ended December 31, | ||||||||||||||||||||
| 2024 | 2023 | Delta | ||||||||||||||||||
Revenue Summary (Dollars in millions) | ||||||||||||||||||||
| Total Revenue | $ | 767.0 | $ | 694.8 | 10.4 | % | (1) | |||||||||||||
| Organic | 8.9 | % | ||||||||||||||||||
| Acquisitions, net of Divestitures | — | % | ||||||||||||||||||
| Foreign Exchange | 1.5 | % | ||||||||||||||||||
(1) Central Labs revenue growth of 9.6%, Early Development revenue growth of 12.3%. | ||||||||||||||||||||
Earnings Summary (2) (Dollars in millions) | ||||||||||||||||||||
Adjusted Operating Income (“AOI”) (3) | $ | 130.8 | (4) | $ | 109.0 | |||||||||||||||
| AOI as % of Revenue | 17.0 | % | 15.7 | % | 140 bps | (4) | ||||||||||||||
(2) Non-GAAP financial measure. See “Reconciliation of Non-GAAP Measures” for additional information. | ||||||||||||||||||||
(3) Excludes amortization, restructuring charges, special items, and unallocated corporate expenses. | ||||||||||||||||||||
(4) Adjusted operating income and margin increased due to organic demand and LaunchPad savings, partially offset by higher personnel costs. | ||||||||||||||||||||
| As of December 31, | ||||||||
| 2024 | ||||||||
Metrics Summary (Dollars in billions) | ||||||||
| TTM Net Orders | $ | 2.91 | ||||||
| TTM Book-to-Bill | 1.00 | |||||||
| Backlog | $ | 7.99 | (5) | |||||
| Next Twelve Months Forecast Backlog Conversion | $ | 2.53 | ||||||
(5) Backlog decreased 3.2% compared to last year due to foreign exchange | ||||||||
| (Dollars in billions, except per share data) | ||||||||||||||
| Results | 2025 Guidance | |||||||||||||
| 2024 | Low | High | ||||||||||||
| Revenue | ||||||||||||||
Labcorp Enterprise (1)(2) | $13.01 | 6.7% | 8.0% | |||||||||||
Diagnostics Laboratories (3) | $10.14 | 6.5% | 7.7% | |||||||||||
Biopharma Laboratory Services (4) | $2.92 | 3.0% | 5.0% | |||||||||||
| Adjusted EPS | $14.57 | $15.60 | $16.40 | |||||||||||
| Free Cash Flow | $1.10 | $1.10 | $1.25 | |||||||||||
| (1) 2025 Guidance includes an impact from foreign currency translation of (0.5%). | ||||||||||||||
| (2) Enterprise level revenue is presented net of intercompany transaction eliminations. | ||||||||||||||
| (3) 2025 Guidance includes an impact from foreign currency translation of (0.2%). | ||||||||||||||
| (4) 2025 Guidance includes an impact from foreign currency translation of (1.4%). | ||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Revenues | $ | 3,329.4 | $ | 3,033.3 | $ | 13,008.9 | $ | 12,161.6 | |||||||||||||||
| Cost of revenues | 2,433.1 | 2,211.9 | 9,384.5 | 8,796.7 | |||||||||||||||||||
| Gross profit | 896.3 | 821.4 | 3,624.4 | 3,364.9 | |||||||||||||||||||
| Selling, general and administrative expenses | 595.2 | 532.9 | 2,230.0 | 2,021.4 | |||||||||||||||||||
| Amortization of intangibles and other assets | 70.4 | 59.2 | 256.4 | 219.8 | |||||||||||||||||||
| Goodwill and other asset impairments | 2.8 | 333.8 | 5.3 | 349.0 | |||||||||||||||||||
| Restructuring and other charges | 11.4 | 18.3 | 46.0 | 49.1 | |||||||||||||||||||
| Operating income (loss) | 216.5 | (122.8) | 1,086.7 | 725.6 | |||||||||||||||||||
| Other (expense) income: | |||||||||||||||||||||||
| Interest expense | (63.4) | (48.8) | (208.3) | (199.6) | |||||||||||||||||||
| Equity method (loss) income, net | (0.7) | 0.1 | (1.4) | (1.4) | |||||||||||||||||||
| Investment income | 15.0 | 6.2 | 22.3 | 28.8 | |||||||||||||||||||
| Other, net | 16.4 | 18.2 | 60.2 | 15.5 | |||||||||||||||||||
| Earnings (loss) from continuing operations before income taxes | 183.8 | (147.1) | 959.5 | 568.9 | |||||||||||||||||||
| Provision for income taxes | 40.2 | 19.7 | 212.4 | 188.5 | |||||||||||||||||||
| Earnings (loss) from continuing operations | 143.6 | (166.8) | 747.1 | 380.4 | |||||||||||||||||||
| Earnings from discontinued operations, net of tax | — | — | — | 38.8 | |||||||||||||||||||
| Net earnings (loss) | 143.6 | (166.8) | 747.1 | 419.2 | |||||||||||||||||||
| Less: Net earnings attributable to the noncontrolling interest | (0.2) | (0.3) | (1.1) | (1.2) | |||||||||||||||||||
| Net earnings (loss) attributable to Labcorp Holdings Inc. | $ | 143.4 | $ | (167.1) | $ | 746.0 | $ | 418.0 | |||||||||||||||
| Basic earnings per common share: | |||||||||||||||||||||||
| Basic earnings (loss) per common share from continuing operations | $ | 1.72 | $ | (1.97) | $ | 8.89 | $ | 4.35 | |||||||||||||||
| Basic earnings per common share from discontinued operations | $ | — | $ | — | $ | — | $ | 0.45 | |||||||||||||||
| Basic earnings (loss) per common share | $ | 1.72 | $ | (1.97) | $ | 8.89 | $ | 4.80 | |||||||||||||||
| Diluted earnings per common share: | |||||||||||||||||||||||
| Diluted earnings (loss) per common share from continuing operations | $ | 1.70 | $ | (1.95) | $ | 8.84 | $ | 4.33 | |||||||||||||||
| Diluted earnings per common share from discontinued operations | $ | — | $ | — | $ | — | $ | 0.44 | |||||||||||||||
| Diluted earnings (loss) per common share | $ | 1.70 | $ | (1.95) | $ | 8.84 | $ | 4.77 | |||||||||||||||
| Weighted average basic shares outstanding | 83.6 | 84.9 | 83.9 | 87.1 | |||||||||||||||||||
| Weighted average diluted shares outstanding | 84.2 | 85.5 | 84.4 | 87.6 | |||||||||||||||||||
| December 31, | |||||||||||
| 2024 | 2023 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 1,518.7 | $ | 536.8 | |||||||
| Accounts receivable, net | 1,944.1 | 1,913.3 | |||||||||
| Unbilled services | 152.9 | 185.4 | |||||||||
| Supplies inventory | 493.2 | 474.6 | |||||||||
| Prepaid expenses and other | 697.6 | 655.3 | |||||||||
| Total current assets | 4,806.5 | 3,765.4 | |||||||||
| Property, plant and equipment, net | 3,045.4 | 2,911.8 | |||||||||
| Goodwill, net | 6,369.7 | 6,142.5 | |||||||||
| Intangible assets, net | 3,488.9 | 3,342.0 | |||||||||
| Joint venture partnerships and equity method investments | 16.3 | 26.9 | |||||||||
| Other assets, net | 652.2 | 536.5 | |||||||||
| Total assets | $ | 18,379.0 | $ | 16,725.1 | |||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 875.8 | $ | 827.5 | |||||||
| Accrued expenses and other | 871.2 | 804.0 | |||||||||
| Unearned revenue | 392.2 | 421.7 | |||||||||
| Short-term operating lease liabilities | 184.6 | 165.8 | |||||||||
| Short-term finance lease liabilities | 6.1 | 6.4 | |||||||||
| Short-term borrowings and current portion of long-term debt | 1,000.3 | 999.8 | |||||||||
| Total current liabilities | 3,330.2 | 3,225.2 | |||||||||
| Long-term debt, less current portion | 5,331.2 | 4,054.7 | |||||||||
| Operating lease liabilities | 676.3 | 648.9 | |||||||||
| Financing lease liabilities | 74.3 | 78.6 | |||||||||
| Deferred income taxes and other tax liabilities | 383.1 | 417.9 | |||||||||
| Other liabilities | 517.4 | 409.3 | |||||||||
| Total liabilities | 10,312.5 | 8,834.6 | |||||||||
| Commitments and contingent liabilities | |||||||||||
| Noncontrolling interest | 14.3 | 15.5 | |||||||||
| Shareholders’ equity: | |||||||||||
| Common stock, 83.4 and 83.9 shares outstanding at December 31, 2024 and 2023, respectively | 7.6 | 7.7 | |||||||||
| Additional paid-in capital | 2.8 | 38.4 | |||||||||
| Retained earnings | 8,303.4 | 7,888.2 | |||||||||
| Accumulated other comprehensive loss | (261.6) | (59.3) | |||||||||
| Total shareholders’ equity | 8,052.2 | 7,875.0 | |||||||||
| Total liabilities and shareholders’ equity | $ | 18,379.0 | $ | 16,725.1 | |||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||||||
| Net earnings (loss) | $ | 143.6 | $ | (166.8) | $ | 747.1 | $ | 419.2 | |||||||||||||||
| Earnings from discontinued operations, net of tax | — | — | — | (38.8) | |||||||||||||||||||
| Adjustments to reconcile net earnings (loss) to net cash provided by operating activities: | |||||||||||||||||||||||
| Depreciation and amortization | 170.6 | 146.4 | 643.5 | 577.3 | |||||||||||||||||||
| Stock compensation | 27.3 | 27.0 | 116.7 | 128.7 | |||||||||||||||||||
| Operating lease right-of-use asset expense | 48.6 | 39.5 | 185.3 | 168.0 | |||||||||||||||||||
| Goodwill and other asset impairments | 2.8 | 333.8 | 5.3 | 349.0 | |||||||||||||||||||
| Deferred income taxes | 38.5 | (59.9) | (20.1) | (78.1) | |||||||||||||||||||
| Other, net | 16.1 | 35.0 | 62.1 | 38.9 | |||||||||||||||||||
| Change in assets and liabilities (net of effects of acquisitions and divestitures): | |||||||||||||||||||||||
| Decrease (increase) in accounts receivable | 90.9 | 69.8 | (52.3) | (103.8) | |||||||||||||||||||
| Decrease (increase) in unbilled services | 7.6 | (74.9) | 30.4 | 28.5 | |||||||||||||||||||
| Increase in supplies inventory | (14.6) | (10.4) | (12.6) | (0.7) | |||||||||||||||||||
| Decrease (increase) in prepaid expenses and other | (14.7) | 49.1 | (54.5) | (25.8) | |||||||||||||||||||
| Increase (decrease) in accounts payable | 210.3 | 146.2 | 72.1 | (42.4) | |||||||||||||||||||
| Increase (decrease) in unearned revenue | 3.3 | 54.8 | (24.6) | 105.5 | |||||||||||||||||||
| Increase (decrease) in accrued expenses and other | 46.9 | (10.0) | (112.6) | (323.2) | |||||||||||||||||||
| Net cash provided by continuing operating activities | 777.2 | 579.6 | 1,585.8 | 1,202.3 | |||||||||||||||||||
| Net cash provided by discontinued operating activities | — | — | — | 125.4 | |||||||||||||||||||
| Net cash provided by operating activities | 777.2 | 579.6 | 1,585.8 | 1,327.7 | |||||||||||||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||||||
| Capital expenditures | (112.1) | (167.2) | (489.9) | (453.6) | |||||||||||||||||||
| Proceeds from sale of assets | 1.4 | 0.3 | 2.0 | 0.6 | |||||||||||||||||||
| Proceeds from sale or distribution of investments | — | — | — | 6.7 | |||||||||||||||||||
| Purchase of investments | (12.7) | (8.9) | (55.0) | (29.0) | |||||||||||||||||||
| Proceeds from sale of business | 1.6 | — | 15.1 | — | |||||||||||||||||||
| Acquisition of businesses, net of cash acquired | (87.8) | (154.8) | (839.0) | (671.5) | |||||||||||||||||||
| Net cash used for investing activities | (209.6) | (330.6) | (1,366.8) | (1,146.8) | |||||||||||||||||||
| Net cash used in discontinued investing activities | — | — | — | (24.7) | |||||||||||||||||||
| Net cash used for investing activities | (209.6) | (330.6) | (1,366.8) | (1,171.5) | |||||||||||||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||||||
| Proceeds from revolving credit facilities | — | 519.7 | 2,463.7 | 2,488.2 | |||||||||||||||||||
| Payments on revolving credit facilities | — | (609.3) | (2,463.7) | (2,488.2) | |||||||||||||||||||
| Proceeds from accounts receivable securitization | — | — | 300.0 | — | |||||||||||||||||||
| Proceeds from senior note offerings | — | — | 2,000.0 | — | |||||||||||||||||||
| Payments on senior notes | (400.0) | (300.0) | (1,000.0) | (300.0) | |||||||||||||||||||
| Net share settlement tax payments from issuance of stock to employees | (7.7) | (0.2) | (46.4) | (39.8) | |||||||||||||||||||
| Net proceeds from issuance of stock to employees | 3.2 | — | 56.2 | 54.4 | |||||||||||||||||||
| Dividends paid | (60.1) | (61.1) | (243.1) | (254.0) | |||||||||||||||||||
| Purchase of common stock | (75.1) | 9.0 | (250.1) | (1,000.0) | |||||||||||||||||||
| Other | (7.0) | (4.6) | (36.7) | (19.6) | |||||||||||||||||||
| Net cash (used for) provided by continuing financing activities | (546.7) | (446.5) | 779.9 | (1,559.0) | |||||||||||||||||||
| Net cash provided by discontinued financing activities | — | — | — | 1,499.7 | |||||||||||||||||||
| Net cash (used for) provided by financing activities | (546.7) | (446.5) | 779.9 | (59.3) | |||||||||||||||||||
| Effect of exchange rate changes on cash and cash equivalents | (19.5) | 6.4 | (17.0) | 9.9 | |||||||||||||||||||
| Net increase (decrease) in cash and cash equivalents | 1.4 | (191.1) | 981.9 | 106.8 | |||||||||||||||||||
| Cash and cash equivalents at beginning of period | 1,517.3 | 727.9 | 536.8 | 430.0 | |||||||||||||||||||
| Cash and cash equivalents at end of period | $ | 1,518.7 | $ | 536.8 | $ | 1,518.7 | $ | 536.8 | |||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Diagnostics Laboratories | |||||||||||||||||||||||
| Revenues | $ | 2,586.2 | $ | 2,346.9 | $ | 10,144.3 | $ | 9,415.1 | |||||||||||||||
| Adjusted Operating Income | $ | 359.5 | $ | 353.7 | $ | 1,606.3 | $ | 1,591.3 | |||||||||||||||
| Adjusted Operating Margin | 13.9 | % | 15.1 | % | 15.8 | % | 16.9 | % | |||||||||||||||
| Biopharma Laboratory Services | |||||||||||||||||||||||
| Revenues | $ | 767.0 | $ | 694.8 | $ | 2,922.6 | $ | 2,774.2 | |||||||||||||||
| Adjusted Operating Income | $ | 130.8 | $ | 109.0 | $ | 458.9 | $ | 396.3 | |||||||||||||||
| Adjusted Operating Margin | 17.0 | % | 15.7 | % | 15.7 | % | 14.3 | % | |||||||||||||||
| Consolidated | |||||||||||||||||||||||
| Revenues | $ | 3,329.4 | $ | 3,033.3 | $ | 13,008.9 | $ | 12,161.6 | |||||||||||||||
| Adjusted Segment Operating Income | $ | 490.3 | $ | 462.7 | $ | 2,065.2 | $ | 1,987.6 | |||||||||||||||
| Unallocated Corporate Expense | (67.1) | (67.8) | (268.2) | (272.7) | |||||||||||||||||||
| Total Adjusted Operating Income | $ | 423.2 | $ | 394.9 | $ | 1,797.0 | $ | 1,714.9 | |||||||||||||||
| Adjusted Operating Margin | 12.7 | % | 13.0 | % | 13.8 | % | 14.1 | % | |||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Adjusted Operating Income | ||||||||||||||||||||||||||
| Operating income (loss) | $ | 216.5 | $ | (122.8) | $ | 1,086.7 | $ | 725.6 | ||||||||||||||||||
Amortization of intangibles and other assets (a) | 70.4 | 59.2 | 256.4 | 219.8 | ||||||||||||||||||||||
Restructuring and other charges (b) | 11.4 | 18.3 | 46.0 | 49.1 | ||||||||||||||||||||||
Acquisition and disposition-related costs (c) | 51.3 | 16.5 | 146.4 | 56.0 | ||||||||||||||||||||||
Launchpad Costs (d) | 7.0 | — | 65.7 | — | ||||||||||||||||||||||
Spin off transaction costs (e) | — | 22.6 | — | 94.1 | ||||||||||||||||||||||
COVID-19 related costs (f) | — | 20.7 | — | 59.6 | ||||||||||||||||||||||
Asset impairments (g) | 2.8 | 333.8 | 5.3 | 349.0 | ||||||||||||||||||||||
Customer and vendor cyber-event costs (h) | 16.8 | — | 24.1 | — | ||||||||||||||||||||||
| Other | 30.7 | 23.2 | 86.4 | 46.1 | ||||||||||||||||||||||
TSA Reimbursement (i) | 16.3 | 23.4 | 80.0 | 46.1 | ||||||||||||||||||||||
CDCS not included in discontinued operations (j) | — | — | — | 69.5 | ||||||||||||||||||||||
| Adjusted operating income | $ | 423.2 | $ | 394.9 | $ | 1,797.0 | $ | 1,714.9 | ||||||||||||||||||
| Adjustments impacting revenues | $ | 15.0 | $ | — | $ | 15.0 | $ | — | ||||||||||||||||||
| Adjusted operating profit margin | 12.7 | % | 13.0 | % | 13.8 | % | 14.1 | % | ||||||||||||||||||
| Adjusted Net Income | ||||||||||||||||||||||||||
| Net income (loss) | $ | 143.4 | $ | (167.1) | $ | 746.0 | $ | 418.0 | ||||||||||||||||||
| Impact of adjustments to operating income | 206.7 | 517.7 | 710.3 | 919.8 | ||||||||||||||||||||||
Losses on venture fund investments, net (k) | 4.1 | 3.4 | 11.4 | 4.8 | ||||||||||||||||||||||
Gain on sale of business (l) | (1.5) | — | (6.4) | — | ||||||||||||||||||||||
Pension settlement (m) | (2.3) | — | — | 10.8 | ||||||||||||||||||||||
TSA Reimbursement (i) | (16.3) | (23.4) | (80.0) | (46.1) | ||||||||||||||||||||||
| Other | — | — | 0.3 | 0.5 | ||||||||||||||||||||||
Income tax impact of adjustments (n) | (43.7) | (48.5) | (151.3) | (155.7) | ||||||||||||||||||||||
Earnings from discontinued operations, net of tax (j) | — | — | — | (38.8) | ||||||||||||||||||||||
CDCS not included in discontinued operations (j) | — | — | — | 74.4 | ||||||||||||||||||||||
| Adjusted net income | $ | 290.4 | $ | 282.1 | $ | 1,230.3 | $ | 1,187.7 | ||||||||||||||||||
| Weighted average diluted shares outstanding | 84.2 | 85.5 | 84.4 | 87.6 | ||||||||||||||||||||||
| Adjusted net income per share | $ | 3.45 | $ | 3.30 | $ | 14.57 | $ | 13.56 | ||||||||||||||||||
| (a) | Amortization of intangible assets acquired as part of business acquisitions. | ||||
| (b) | Restructuring and other charges represent amounts incurred in connection with the elimination of redundant positions and facilities within the organization in connection with our LaunchPad initiatives, the spin-off of Fortrea Holdings Inc. (Fortrea), and acquisitions or dispositions of businesses by the company. | ||||
| (c) | Acquisition and disposition-related costs include due-diligence legal and advisory fees, retention bonuses, impact of delayed contract or license transfers, and other integration or disposition related activities. | ||||
| (d) | LaunchPad costs include non-capitalized costs associated with the implementation of systems, consolidation of processes, and consulting costs incurred as part of various business process improvement initiatives. | ||||
| (e) | The company incurred various costs to prepare for the spin-off of Fortrea and reorganization of the remaining Labcorp business. | ||||
| (f) | Costs of incremental operating expenses incurred as a result of the COVID-19 pandemic. | ||||
| (g) | Asset impairments relate primarily to goodwill within the early development reporting unit and other assets deemed impaired. | ||||
| (h) | The company incurred cost and additional collection reserves as the result of customer and vendor cyber events. | ||||
| (i) | Represents transition services fees charged to Fortrea related to administrative and IT systems support. The costs to provide these services are included in operating income but the service fees are included in other income. | ||||
| (j) | These adjustments remove the impact of the Clinical Development and Commercialization Services (CDCS) business pursuant to the spin-off of Fortrea. | ||||
| (k) | The company makes investments in companies or investment funds developing promising technology related to its operations. The company recorded net gains and losses related to several distributions from venture funds, increases in the market value of investments, and impairments of other investments due to the underlying performance of the investments. | ||||
| (l) | The company recorded a gain on the disposition of the Beacon Laboratory Benefits Solutions business. | ||||
| (m) | The company incurred a charge related to the US pension plan due to settlement of certain obligations to retired employees. | ||||
| (n) | Income tax impact of adjustments calculated based on the tax rate applicable to each item. | ||||