Media | Investors | |||||||
Neil Hirsch | Christin Odonnell | |||||||
Media@labcorp.com | Investor@labcorp.com |
Three Months Ended March 31, | |||||||||||||||||||||||
2025 | 2024 | Delta | |||||||||||||||||||||
Revenue Summary (Dollars in billions) | |||||||||||||||||||||||
Total Revenue | $ | 3.35 | $ | 3.18 | 5.3 | % | |||||||||||||||||
Organic(1) | 2.1 | % | |||||||||||||||||||||
Acquisitions, net of Divestitures | 3.7 | % | |||||||||||||||||||||
Foreign Exchange | (0.5 | %) | |||||||||||||||||||||
(1) Organic revenue is no longer broken out between the Base Business and COVID-19 Testing. | |||||||||||||||||||||||
Earnings Summary (Dollars in millions, except per share data) | |||||||||||||||||||||||
Operating Income (“OI”) | $ | 326.0 | $ | 321.3 | |||||||||||||||||||
OI as % of Revenue | 9.7 | % | 10.1 | % | (40) bps | ||||||||||||||||||
Adjustments (2) | $ | 143.0 | $ | 131.5 | |||||||||||||||||||
Adjusted Operating Income (“AOI”) (3) | $ | 469.0 | (4) | $ | 452.8 | ||||||||||||||||||
AOI as % of Revenue | 14.0 | % | 14.3 | % | (20) bps | (5) | |||||||||||||||||
Net Earnings Attributable to Labcorp Holdings Inc. | $ | 212.8 | $ | 228.0 | |||||||||||||||||||
Diluted EPS | $ | 2.52 | $ | 2.69 | |||||||||||||||||||
Adjusted EPS (3) | $ | 3.84 | $ | 3.68 | |||||||||||||||||||
(2) Adjustments include amortization, impairment charges, restructuring charges, and special items. | |||||||||||||||||||||||
(3) Non-GAAP financial measure. See “Reconciliation of Non-GAAP Measures” for additional information. | |||||||||||||||||||||||
(4) The increase in adjusted operating income was primarily due to organic demand and LaunchPad savings, partially offset by higher personnel costs. | |||||||||||||||||||||||
(5) The decrease in adjusted operating margin was due to Invitae. | |||||||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Cash Flow Summary (Dollars in millions) | ||||||||||||||
Operating Cash Flow | $ | 18.5 | (1) | $ | (29.8) | |||||||||
Capital Expenditures | 126.0 | 133.8 | ||||||||||||
Free Cash Flow | $ | (107.5) | $ | (163.6) | ||||||||||
(1) The increase in operating cash flow was primarily due to the timing of working capital. | ||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||
2025 | 2024 | Delta | ||||||||||||||||||
Revenue Summary (Dollars in billions) | ||||||||||||||||||||
Total Revenue | $ | 2.63 | $ | 2.48 | 6.0 | % | ||||||||||||||
Organic(1) | 1.6 | % | (2) | |||||||||||||||||
Acquisitions, net of Divestitures | 4.7 | % | ||||||||||||||||||
Foreign Exchange | (0.3 | %) | ||||||||||||||||||
(1) Organic revenue is no longer broken out between the Base Business and COVID-19 Testing. | ||||||||||||||||||||
(2) Includes the negative impact of approximately 190 basis points from weather and one fewer revenue day. | ||||||||||||||||||||
Earnings Summary (3) (Dollars in millions) | ||||||||||||||||||||
Adjusted Operating Income (“AOI”) (4) | $ | 427.5 | $ | 417.9 | ||||||||||||||||
AOI as % of Revenue | 16.3 | % | 16.9 | % | (60) bps | (5) | ||||||||||||||
(3) Non-GAAP financial measure. See “Reconciliation of Non-GAAP Measures” for additional information. | ||||||||||||||||||||
(4) Excludes amortization, restructuring charges, special items, and unallocated corporate expenses. | ||||||||||||||||||||
(5) Adjusted operating margin was lower due to Invitae and weather. | ||||||||||||||||||||
Three Months Ended March 31, 2025 | |||||||||||
Requisition | Price/Mix | ||||||||||
Volume Delta (6) | Delta (6) | ||||||||||
Metrics Summary | |||||||||||
Total | 3.0 | % | 3.0 | % | |||||||
Organic (7) | 0.9 | % | (8) | 0.7 | % | ||||||
Acquisitions, net of Divestitures | 2.1 | % | 2.6 | % | |||||||
Foreign Exchange | — | % | (0.3) | % | |||||||
(6) Column shows changes versus the three months ended March 31, 2024. | |||||||||||
(7) Organic price/mix includes lab management agreements. | |||||||||||
(8) Includes the negative impact from weather and one fewer revenue day. | |||||||||||
Three Months Ended March 31, | ||||||||||||||||||||
2025 | 2024 | Delta | ||||||||||||||||||
Revenue Summary (Dollars in millions) | ||||||||||||||||||||
Total Revenue | $ | 721.3 | $ | 710.9 | 1.5 | % | (1) | |||||||||||||
Organic | 2.6 | % | ||||||||||||||||||
Foreign Exchange | (1.1) | % | ||||||||||||||||||
(1) Early Development revenue growth of 4.4%, Central Labs revenue growth of 0.3%. As expected, the CLS growth rate was low in Q1 2025 as we had a large amount of COVID-19 vaccine and therapeutic revenue in Q1 2024. | ||||||||||||||||||||
Earnings Summary (2) (Dollars in millions) | ||||||||||||||||||||
Adjusted Operating Income (“AOI”) (3) | $ | 106.9 | (4) | $ | 99.9 | |||||||||||||||
AOI as % of Revenue | 14.8 | % | 14.1 | % | 80 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 | ||||||||
March 31, 2025 | ||||||||
Metrics Summary (Dollars in billions) | ||||||||
TTM Net Orders | $ | 3.15 | ||||||
TTM Book to Bill | 1.07 | |||||||
Backlog | $ | 8.18 | (5) | |||||
Next Twelve Months Forecast Backlog Conversion | $ | 2.56 | ||||||
(5) Backlog increased 3.5% compared to this period last year. | ||||||||
(Dollars in billions, except per share data) | |||||||||||||||||||||||
Previous | Updated | ||||||||||||||||||||||
Results | 2025 Guidance | 2025 Guidance | |||||||||||||||||||||
2024 | Low | High | Low | High | |||||||||||||||||||
Revenue | |||||||||||||||||||||||
Labcorp Enterprise (1)(2) | $13.01 | 6.7% | 8.0% | 6.7% | 8.0% | ||||||||||||||||||
Diagnostics Laboratories(3) | $10.14 | 6.5% | 7.7% | 6.5% | 7.7% | ||||||||||||||||||
Biopharma Laboratory Services (4) | $2.92 | 3.0% | 5.0% | 3.0% | 5.0% | ||||||||||||||||||
Adjusted EPS | $14.57 | $15.60 | $16.40 | $15.70 | $16.40 | ||||||||||||||||||
Free Cash Flow | $1.10 | $1.10 | $1.25 | $1.10 | $1.25 | ||||||||||||||||||
(1) 2025 Guidance includes an impact from foreign currency translation of (0.2%). | |||||||||||||||||||||||
(2) Enterprise level revenue is presented net of intersegment 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 (0.3%). |
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Revenues | $ | 3,345.1 | $ | 3,176.6 | ||||||||||
Cost of revenues | 2,397.1 | 2,279.3 | ||||||||||||
Gross profit | 948.0 | 897.3 | ||||||||||||
Selling, general, and administrative expenses | 546.0 | 508.4 | ||||||||||||
Amortization of intangibles and other assets | 69.6 | 60.1 | ||||||||||||
Goodwill and other asset impairments | — | 2.5 | ||||||||||||
Restructuring and other charges | 6.4 | 5.0 | ||||||||||||
Operating income | 326.0 | 321.3 | ||||||||||||
Other (expense) income: | ||||||||||||||
Interest expense | (56.0) | (46.9) | ||||||||||||
Investment income | 6.5 | 2.9 | ||||||||||||
Equity method (loss) income, net | (0.3) | 0.1 | ||||||||||||
Other, net | (1.0) | 20.0 | ||||||||||||
Earnings from operations before income taxes | 275.2 | 297.4 | ||||||||||||
Provision for income taxes | 62.2 | 69.1 | ||||||||||||
Net earnings | 213.0 | 228.3 | ||||||||||||
Less: Net earnings attributable to the noncontrolling interest | (0.2) | (0.3) | ||||||||||||
Net earnings attributable to Labcorp Holdings Inc. | $ | 212.8 | $ | 228.0 | ||||||||||
Earnings per common share: | ||||||||||||||
Basic earnings per common share | $ | 2.54 | $ | 2.71 | ||||||||||
Diluted earnings per common share | $ | 2.52 | $ | 2.69 | ||||||||||
Weighted-average basic common shares outstanding | 83.6 | 84.1 | ||||||||||||
Weighted-average diluted common shares outstanding | 84.3 | 84.7 |
March 31, 2025 | December 31, 2024 | ||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 369.4 | $ | 1,518.7 | |||||||
Accounts receivable, net | 2,123.2 | 1,944.1 | |||||||||
Unbilled services | 151.3 | 152.9 | |||||||||
Supplies inventory | 488.3 | 493.2 | |||||||||
Prepaid expenses and other | 657.5 | 697.6 | |||||||||
Total current assets | 3,789.7 | 4,806.5 | |||||||||
Property, plant, and equipment, net | 3,090.8 | 3,045.4 | |||||||||
Goodwill, net | 6,421.1 | 6,369.7 | |||||||||
Intangible assets, net | 3,487.2 | 3,488.9 | |||||||||
Joint venture partnerships and equity method investments | 168.0 | 16.3 | |||||||||
Other assets, net | 647.0 | 652.2 | |||||||||
Total assets | $ | 17,603.8 | $ | 18,379.0 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 717.9 | $ | 875.8 | |||||||
Accrued expenses and other | 770.4 | 871.2 | |||||||||
Unearned revenue | 388.3 | 392.2 | |||||||||
Short-term operating lease liabilities | 182.8 | 184.6 | |||||||||
Short-term finance lease liabilities | 4.8 | 6.1 | |||||||||
Short-term borrowings and current portion of long-term debt | 0.4 | 1,000.3 | |||||||||
Total current liabilities | 2,064.6 | 3,330.2 | |||||||||
Long-term debt | 5,568.7 | 5,331.2 | |||||||||
Operating lease liabilities | 696.4 | 676.3 | |||||||||
Financing lease liabilities | 66.5 | 74.3 | |||||||||
Deferred income taxes and other tax liabilities | 388.0 | 383.1 | |||||||||
Other liabilities | 497.9 | 517.4 | |||||||||
Total liabilities | 9,282.1 | 10,312.5 | |||||||||
Commitments and contingent liabilities | |||||||||||
Noncontrolling interest | 14.3 | 14.3 | |||||||||
Shareholders’ equity: | |||||||||||
Common stock, 83.8 and 83.4 shares outstanding at March 31, 2025, and December 31, 2024, respectively | 7.6 | 7.6 | |||||||||
Additional paid-in capital | 35.8 | 2.8 | |||||||||
Retained earnings | 8,455.6 | 8,303.4 | |||||||||
Accumulated other comprehensive loss | (191.6) | (261.6) | |||||||||
Total shareholders’ equity | 8,307.4 | 8,052.2 | |||||||||
Total liabilities and shareholders’ equity | $ | 17,603.8 | $ | 18,379.0 |
Three Months Ended March 31, | |||||||||||
2025 | 2024 | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
Net earnings | $ | 213.0 | $ | 228.3 | |||||||
Adjustments to reconcile net earnings to net cash provided by (used for) operating activities: | |||||||||||
Depreciation and amortization | 166.8 | 154.5 | |||||||||
Stock compensation | 32.8 | 31.6 | |||||||||
Operating lease right-of-use asset expense | 48.6 | 44.1 | |||||||||
Goodwill and other asset impairments | — | 2.5 | |||||||||
Deferred income taxes | (6.1) | (19.5) | |||||||||
Other, net | 8.1 | (3.0) | |||||||||
Change in assets and liabilities (net of effects of acquisitions and divestitures): | |||||||||||
Increase in accounts receivable | (170.8) | (187.1) | |||||||||
Decrease in unbilled services | 3.9 | 63.9 | |||||||||
Decrease (increase) in supplies inventory | 8.4 | (0.6) | |||||||||
Decrease (increase) in prepaid expenses and other | 45.0 | (24.9) | |||||||||
Decrease in accounts payable | (147.6) | (121.1) | |||||||||
Decrease in unearned revenue | (8.9) | (41.6) | |||||||||
Decrease in accrued expenses and other | (174.7) | (156.9) | |||||||||
Net cash provided by (used for) operating activities | 18.5 | (29.8) | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
Capital expenditures | (126.0) | (133.8) | |||||||||
Proceeds from sale of assets | 0.5 | 0.1 | |||||||||
Proceeds from sale of business | — | 13.5 | |||||||||
Investments in equity affiliates | (157.0) | (13.7) | |||||||||
Acquisition of businesses, net of cash acquired | (53.5) | (259.2) | |||||||||
Net cash used for investing activities | (336.0) | (393.1) | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||
Payments on senior notes | (1,000.0) | — | |||||||||
Proceeds from revolving credit facilities | 64.8 | 253.2 | |||||||||
Payments on revolving credit facilities | (64.8) | (210.8) | |||||||||
Proceeds from accounts receivable securitization | 225.0 | — | |||||||||
Net share settlement tax payments from issuance of stock to employees | (25.5) | (14.7) | |||||||||
Net proceeds from issuance of stock to employees | 25.7 | 26.7 | |||||||||
Dividends paid | (61.6) | (62.1) | |||||||||
Other | (3.3) | (4.0) | |||||||||
Net cash used for financing activities | (839.7) | (11.7) | |||||||||
Effect of exchange rate changes on Cash and cash equivalents | 7.9 | (2.9) | |||||||||
Net decrease in cash and cash equivalents | (1,149.3) | (437.5) | |||||||||
Cash and cash equivalents at beginning of period | 1,518.7 | 536.8 | |||||||||
Cash and cash equivalents at end of period | $ | 369.4 | $ | 99.3 | |||||||
Three Months Ended March 31, | |||||||||||
2025 | 2024 | ||||||||||
Diagnostics Laboratories | |||||||||||
Revenues | $ | 2,629.6 | $ | 2,479.7 | |||||||
Adjusted operating income | $ | 427.5 | $ | 417.9 | |||||||
Adjusted operating margin | 16.3 | % | 16.9 | % | |||||||
Biopharma Laboratory Services | |||||||||||
Revenues | $ | 721.3 | $ | 710.9 | |||||||
Adjusted operating income | $ | 106.9 | $ | 99.9 | |||||||
Adjusted operating margin | 14.8 | % | 14.1 | % | |||||||
Consolidated | |||||||||||
Revenues | $ | 3,345.1 | $ | 3,176.6 | |||||||
Adjusted segment operating income | $ | 534.4 | $ | 517.8 | |||||||
Unallocated corporate expense | (65.4) | (65.0) | |||||||||
Consolidated Adjusted Operating Income | $ | 469.0 | $ | 452.8 | |||||||
Adjusted operating margin | 14.0 | % | 14.3 | % | |||||||
Three Months Ended March 31, | ||||||||||||||
2025 | 2024 | |||||||||||||
Adjusted Operating Income | ||||||||||||||
Operating income | $ | 326.0 | $ | 321.3 | ||||||||||
Amortization of intangibles and other assets (a) | 69.6 | 60.1 | ||||||||||||
Restructuring and other charges (b) | 6.4 | 5.0 | ||||||||||||
Acquisition and disposition-related costs (c) | 29.1 | 20.9 | ||||||||||||
Launchpad costs (d) | 20.1 | 8.9 | ||||||||||||
Asset impairments (e) | — | 2.5 | ||||||||||||
Other | 14.5 | 11.7 | ||||||||||||
TSA reimbursement (f) | 3.3 | 22.4 | ||||||||||||
Adjusted operating income | $ | 469.0 | $ | 452.8 | ||||||||||
Adjusted operating profit margin | 14.0 | % | 14.3 | % | ||||||||||
Adjusted Net Income | ||||||||||||||
Net income | $ | 212.8 | $ | 228.0 | ||||||||||
Impact of adjustments to operating income | 143.0 | 131.5 | ||||||||||||
Loss on venture fund investments, net (g) | 3.4 | 4.2 | ||||||||||||
Gain on sale of business (h) | — | (4.9) | ||||||||||||
TSA reimbursement (f) | (3.3) | (22.4) | ||||||||||||
Income tax impact of adjustments (i) | (31.9) | (24.2) | ||||||||||||
Adjusted net income | $ | 324.0 | $ | 312.2 | ||||||||||
Weighted-average diluted common shares outstanding | 84.3 | 84.7 | ||||||||||||
Adjusted net income per share | $ | 3.84 | $ | 3.68 |
(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, 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 impaired certain fixed assets which are no longer realizable by the business. | ||||
(f) | Represents transition services fees charged to Fortrea Holdings Inc. 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. | ||||
(g) | 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. | ||||
(h) | The company recorded a gain on the disposition of the Beacon Laboratory Benefits Solutions business. | ||||
(i) | Income tax impact of adjustments calculated based on the tax rate applicable to each item. | ||||