Schedule of Reconciliation of Net Revenue and EBITDA |
The following table presents disaggregated revenue by reportable business segment and underlying source (in thousands): | | | | | | | | | | | | | | | | | | | Year Ended June 30, | | 2025 | | 2024 | | 2023 | Net revenue: | | | | | | Supply Chain Services | | | | | | Net administrative fees | $ | 556,328 | | | $ | 624,168 | | | $ | 615,040 | | Software licenses, other services and support | 74,711 | | | 65,200 | | | 51,721 | | | | | | | | | | | | | | Total Supply Chain Services (a) | 631,039 | | | 689,368 | | | 666,761 | | Performance Services | | | | | | Software licenses, other services and support | | | | | | SaaS-based products subscriptions | 155,458 | | | 179,601 | | | 187,618 | | Consulting services | 68,237 | | | 92,560 | | | 80,292 | | Software licenses | 86,731 | | | 82,073 | | | 72,060 | | Other (b) | 71,182 | | | 92,407 | | | 88,606 | | Total Performance Services (a) | 381,608 | | | 446,641 | | | 428,576 | | | | | | | | | | | | | | Net revenue | $ | 1,012,647 | | | $ | 1,136,009 | | | $ | 1,095,337 | |
_________________________________ (a)Includes intersegment revenue that is eliminated in consolidation. Intersegment revenue is not separately identified in Segments as the amounts are not material. (b)Includes data license and other miscellaneous revenue from the Company’s technology and services platform as well as revenue from Contigo Health.
|
Schedule of Reconciliation of Segment Adjusted EBITDA to Operating Income |
Segment information and a reconciliation of income before income taxes to unaudited Segment Adjusted EBITDA, a Non-GAAP financial measure, is as follows (in thousands): | | | | | | | | | | | | | | | | | | | Year Ended June 30, | Supply Chain Services | 2025 | | 2024 | | 2023 | Net revenue (a) | $ | 631,039 | | | $ | 689,368 | | | $ | 666,761 | | Other segment items (b) | 304,137 | | | 279,699 | | | 193,070 | | Segment Adjusted EBITDA (c) | $ | 326,902 | | | $ | 409,669 | | | $ | 473,691 | | | | | | | | Performance Services | | | | | | Net revenue (a) | $ | 381,608 | | | $ | 446,641 | | | $ | 428,576 | | Other segment items (b) | 320,916 | | | 332,796 | | | 295,899 | | Segment Adjusted EBITDA (c) | $ | 60,692 | | | $ | 113,845 | | | $ | 132,677 | | | | | | | | Segment Adjusted EBITDA (c): | | | | | | Supply Chain Services (a) | $ | 326,902 | | | $ | 409,669 | | | $ | 473,691 | | Performance Services (a) | 60,692 | | | 113,845 | | | 132,677 | | Total Segment Adjusted EBITDA (c) | $ | 387,594 | | | $ | 523,514 | | | $ | 606,368 | | _________________________________(a)Includes intersegment revenue which is eliminated in consolidation. (b)For each reportable segment, other segment items includes cost of revenue and selling, general, and administrative expenses, excluding depreciation and amortization, research and development, and other miscellaneous expense (income). (c)For comparability purposes, prior year Non-GAAP financial measures are presented based on the current definition. | | | | | | | | | | | | | | | | | | | Year Ended June 30, | | 2025 | | 2024 | | 2023 | Income before income taxes | $ | 98,049 | | | $ | 146,521 | | | $ | 251,860 | | Equity in net loss (income) of unconsolidated affiliates (a) | (11,972) | | | 295 | | | (16,068) | | Interest expense, net | 17,223 | | | 662 | | | 14,647 | | | | | | | | Other income, net | (102,184) | | | (20,832) | | | (6,306) | | Operating income | 1,116 | | | 126,646 | | | 244,133 | | Depreciation and amortization | 79,442 | | | 81,728 | | | 85,691 | | Amortization of purchased intangible assets | 38,189 | | | 47,026 | | | 47,561 | | Stock-based compensation (b) | 23,700 | | | 23,876 | | | 14,354 | | Acquisition- and disposition-related expenses | 6,943 | | | 12,612 | | | 17,095 | | Strategic initiative and financial restructuring-related expenses | 13,007 | | | 2,850 | | | 13,831 | | Operating income from revenues sold to OMNIA | (62,469) | | | (55,283) | | | — | | Deferred compensation plan expense (c) | 4,603 | | | 8,769 | | | 5,422 | | Impairment of assets | 144,481 | | | 140,053 | | | 54,422 | | | | | | | | | | | | | | Corporate and other expenses | 138,582 | | | 135,237 | | | 123,859 | | Total Segment Adjusted EBITDA (d) | $ | 387,594 | | | $ | 523,514 | | | $ | 606,368 | |
_________________________________ (a)Refer to Note 5 - Investments for further information. (b)Represents non-cash employee stock-based compensation expense and stock purchase plan expense of $0.5 million for the year ended June 30, 2025 and $0.6 million for each of the years ended June 30, 2024 and 2023. (c)Represents changes in deferred compensation plan obligations resulting from realized and unrealized gains and losses and dividend income on deferred compensation plan assets. (d)For comparability purposes, prior year Non-GAAP financial measures are presented based on the current definition.
|