Laboratory Corporation of America Holdings
NYSE:LH
Income Statement
Earnings Waterfall
Laboratory Corporation of America Holdings
Revenue
|
12.2B
USD
|
Cost of Revenue
|
-8.8B
USD
|
Gross Profit
|
3.4B
USD
|
Operating Expenses
|
-2.2B
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-705.7m
USD
|
Net Income
|
418m
USD
|
Income Statement
Laboratory Corporation of America Holdings
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 |
5 808
N/A
|
5 798
0%
|
5 846
+1%
|
5 936
+2%
|
6 012
+1%
|
6 374
+6%
|
7 127
+12%
|
7 892
+11%
|
8 680
+10%
|
9 255
+7%
|
9 417
+2%
|
9 514
+1%
|
9 553
+0%
|
9 599
+0%
|
9 696
+1%
|
9 903
+2%
|
10 308
+4%
|
10 743
+4%
|
11 081
+3%
|
11 291
+2%
|
11 333
+0%
|
11 276
-1%
|
11 292
+0%
|
11 389
+1%
|
11 555
+1%
|
11 587
+0%
|
11 475
-1%
|
12 442
+8%
|
13 979
+12%
|
15 316
+10%
|
16 388
+7%
|
16 555
+1%
|
16 121
-3%
|
15 859
-2%
|
14 941
-6%
|
13 746
-8%
|
14 877
+8%
|
13 242
-11%
|
13 353
+1%
|
13 543
+1%
|
12 162
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 585)
|
(3 630)
|
(3 687)
|
(3 753)
|
(3 809)
|
(4 063)
|
(4 611)
|
(5 183)
|
(5 777)
|
(6 199)
|
(6 307)
|
(6 381)
|
(6 699)
|
(6 809)
|
(6 956)
|
(7 167)
|
(7 216)
|
(7 584)
|
(7 865)
|
(8 070)
|
(8 157)
|
(8 089)
|
(8 115)
|
(8 185)
|
(8 302)
|
(8 397)
|
(8 348)
|
(8 574)
|
(9 026)
|
(9 492)
|
(10 060)
|
(10 400)
|
(10 497)
|
(10 601)
|
(10 005)
|
(9 309)
|
(10 492)
|
(9 469)
|
(9 680)
|
(9 905)
|
(8 797)
|
|
Gross Profit |
2 223
N/A
|
2 168
-2%
|
2 159
0%
|
2 183
+1%
|
2 203
+1%
|
2 311
+5%
|
2 516
+9%
|
2 709
+8%
|
2 903
+7%
|
3 056
+5%
|
3 110
+2%
|
3 133
+1%
|
2 854
-9%
|
2 789
-2%
|
2 740
-2%
|
2 736
0%
|
3 092
+13%
|
3 158
+2%
|
3 215
+2%
|
3 221
+0%
|
3 176
-1%
|
3 187
+0%
|
3 177
0%
|
3 204
+1%
|
3 253
+2%
|
3 191
-2%
|
3 127
-2%
|
3 869
+24%
|
4 953
+28%
|
5 824
+18%
|
6 328
+9%
|
6 154
-3%
|
5 624
-9%
|
5 258
-7%
|
4 936
-6%
|
4 437
-10%
|
4 385
-1%
|
3 773
-14%
|
3 673
-3%
|
3 638
-1%
|
3 365
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 211)
|
(1 214)
|
(1 232)
|
(1 257)
|
(1 280)
|
(1 449)
|
(1 567)
|
(1 674)
|
(1 792)
|
(1 778)
|
(1 794)
|
(1 805)
|
(1 525)
|
(1 457)
|
(1 411)
|
(1 406)
|
(1 716)
|
(1 785)
|
(1 829)
|
(1 830)
|
(1 803)
|
(1 779)
|
(1 763)
|
(1 775)
|
(1 767)
|
(1 777)
|
(1 783)
|
(1 810)
|
(1 950)
|
(2 019)
|
(2 114)
|
(2 239)
|
(2 268)
|
(2 289)
|
(2 232)
|
(2 134)
|
(2 256)
|
(2 204)
|
(2 280)
|
(2 359)
|
(2 241)
|
|
Selling, General & Administrative |
(1 129)
|
(1 131)
|
(1 148)
|
(1 174)
|
(1 204)
|
(1 362)
|
(1 458)
|
(1 538)
|
(1 628)
|
(1 600)
|
(1 616)
|
(1 630)
|
(1 346)
|
(1 274)
|
(1 222)
|
(1 203)
|
(1 499)
|
(1 553)
|
(1 591)
|
(1 591)
|
(1 571)
|
(1 552)
|
(1 535)
|
(1 540)
|
(1 524)
|
(1 591)
|
(1 597)
|
(1 623)
|
(1 675)
|
(1 713)
|
(1 776)
|
(1 871)
|
(1 899)
|
(1 945)
|
(1 930)
|
(1 876)
|
(1 997)
|
(1 976)
|
(2 049)
|
(2 121)
|
(2 021)
|
|
Depreciation & Amortization |
(82)
|
(83)
|
(85)
|
(83)
|
(77)
|
(87)
|
(109)
|
(136)
|
(165)
|
(178)
|
(178)
|
(175)
|
(180)
|
(183)
|
(189)
|
(202)
|
(217)
|
(231)
|
(238)
|
(238)
|
(232)
|
(227)
|
(228)
|
(235)
|
(243)
|
0
|
(186)
|
(187)
|
(275)
|
(305)
|
(338)
|
(368)
|
(370)
|
(345)
|
(302)
|
(259)
|
(259)
|
(229)
|
(230)
|
(237)
|
(220)
|
|
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
|
(186)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 013
N/A
|
954
-6%
|
927
-3%
|
926
0%
|
922
0%
|
863
-6%
|
948
+10%
|
1 036
+9%
|
1 111
+7%
|
1 278
+15%
|
1 316
+3%
|
1 328
+1%
|
1 329
+0%
|
1 332
+0%
|
1 329
0%
|
1 331
+0%
|
1 376
+3%
|
1 374
0%
|
1 386
+1%
|
1 391
+0%
|
1 374
-1%
|
1 408
+3%
|
1 414
+0%
|
1 429
+1%
|
1 486
+4%
|
1 414
-5%
|
1 344
-5%
|
2 059
+53%
|
3 003
+46%
|
3 805
+27%
|
4 214
+11%
|
3 915
-7%
|
3 356
-14%
|
2 969
-12%
|
2 704
-9%
|
2 302
-15%
|
2 129
-8%
|
1 569
-26%
|
1 393
-11%
|
1 279
-8%
|
1 124
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(77)
|
(80)
|
(83)
|
(86)
|
(94)
|
(173)
|
(206)
|
(237)
|
(263)
|
(215)
|
(211)
|
(213)
|
(210)
|
(207)
|
(206)
|
(207)
|
(222)
|
(232)
|
(242)
|
(239)
|
(225)
|
(223)
|
(219)
|
(214)
|
(212)
|
(216)
|
(211)
|
(214)
|
(204)
|
(194)
|
(191)
|
(132)
|
(118)
|
(116)
|
(138)
|
(193)
|
(191)
|
(260)
|
(251)
|
(236)
|
(172)
|
|
Non-Reccuring Items |
(22)
|
(22)
|
(17)
|
(19)
|
(18)
|
(30)
|
(42)
|
(62)
|
(114)
|
(114)
|
(106)
|
(103)
|
(58)
|
(43)
|
(76)
|
(74)
|
(71)
|
(81)
|
(54)
|
(43)
|
(48)
|
(70)
|
(118)
|
(144)
|
(161)
|
(600)
|
(503)
|
(502)
|
(500)
|
(52)
|
(115)
|
(99)
|
(103)
|
(86)
|
(91)
|
(81)
|
(355)
|
(334)
|
(321)
|
(329)
|
(398)
|
|
Total Other Income |
2
|
10
|
18
|
13
|
10
|
5
|
(5)
|
(8)
|
(8)
|
(2)
|
(2)
|
(5)
|
13
|
3
|
5
|
6
|
(6)
|
(7)
|
(3)
|
211
|
168
|
166
|
161
|
(44)
|
(8)
|
(15)
|
(20)
|
(74)
|
(80)
|
(51)
|
(46)
|
(0)
|
(9)
|
(22)
|
(21)
|
(26)
|
(1)
|
24
|
22
|
52
|
16
|
|
Pre-Tax Income |
916
N/A
|
862
-6%
|
844
-2%
|
833
-1%
|
821
-1%
|
665
-19%
|
696
+5%
|
728
+5%
|
726
0%
|
947
+30%
|
996
+5%
|
1 008
+1%
|
1 074
+7%
|
1 085
+1%
|
1 053
-3%
|
1 056
+0%
|
1 078
+2%
|
1 054
-2%
|
1 087
+3%
|
1 320
+21%
|
1 268
-4%
|
1 282
+1%
|
1 239
-3%
|
1 027
-17%
|
1 105
+8%
|
583
-47%
|
610
+5%
|
1 269
+108%
|
2 219
+75%
|
3 509
+58%
|
3 862
+10%
|
3 683
-5%
|
3 127
-15%
|
2 745
-12%
|
2 454
-11%
|
2 002
-18%
|
1 583
-21%
|
998
-37%
|
843
-16%
|
766
-9%
|
569
-26%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(340)
|
(321)
|
(314)
|
(314)
|
(308)
|
(263)
|
(265)
|
(280)
|
(287)
|
(347)
|
(362)
|
(349)
|
(361)
|
(354)
|
(340)
|
(349)
|
(364)
|
(336)
|
(320)
|
(408)
|
(340)
|
(354)
|
(355)
|
(241)
|
(280)
|
(260)
|
(247)
|
(424)
|
(662)
|
(865)
|
(982)
|
(919)
|
(747)
|
(643)
|
(553)
|
(411)
|
(302)
|
(163)
|
(121)
|
(138)
|
(189)
|
|
Income from Continuing Operations |
575
|
541
|
531
|
519
|
513
|
403
|
431
|
448
|
439
|
600
|
634
|
659
|
713
|
732
|
713
|
707
|
714
|
718
|
767
|
912
|
929
|
927
|
884
|
786
|
825
|
322
|
363
|
846
|
1 557
|
2 644
|
2 880
|
2 765
|
2 380
|
2 102
|
1 902
|
1 591
|
1 281
|
835
|
722
|
629
|
380
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(6)
|
(5)
|
(5)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
574
N/A
|
540
-6%
|
529
-2%
|
518
-2%
|
511
-1%
|
401
-21%
|
430
+7%
|
447
+4%
|
438
-2%
|
599
+37%
|
633
+6%
|
658
+4%
|
712
+8%
|
731
+3%
|
711
-3%
|
703
-1%
|
1 227
+74%
|
1 217
-1%
|
1 266
+4%
|
1 414
+12%
|
884
-37%
|
896
+1%
|
853
-5%
|
755
-12%
|
824
+9%
|
321
-61%
|
362
+13%
|
845
+133%
|
1 556
+84%
|
2 643
+70%
|
2 879
+9%
|
2 763
-4%
|
2 377
-14%
|
2 099
-12%
|
1 991
-5%
|
1 756
-12%
|
1 279
-27%
|
1 000
-22%
|
831
-17%
|
661
-20%
|
418
-37%
|
|
EPS (Diluted) |
6.5
N/A
|
6.23
-4%
|
6.12
-2%
|
5.97
-2%
|
5.94
-1%
|
4.27
-28%
|
3.9
-9%
|
4.34
+11%
|
4.35
+0%
|
5.76
+32%
|
6.07
+5%
|
6.26
+3%
|
6.84
+9%
|
6.99
+2%
|
6.86
-2%
|
6.78
-1%
|
11.79
+74%
|
11.77
0%
|
12.25
+4%
|
13.76
+12%
|
8.58
-38%
|
9
+5%
|
8.63
-4%
|
7.67
-11%
|
8.32
+8%
|
3.3
-60%
|
3.7
+12%
|
8.6
+132%
|
15.88
+85%
|
26.83
+69%
|
29.31
+9%
|
28.45
-3%
|
24.25
-15%
|
22.33
-8%
|
21.47
-4%
|
19.36
-10%
|
13.9
-28%
|
11.24
-19%
|
9.33
-17%
|
7.6
-19%
|
4.77
-37%
|