10/30/2024 | Press release | Distributed by Public on 10/30/2024 04:34
Total Revenues by Segment | For the three months ended | |||
Unaudited
|
March 31, 2024 | June 30, 2024 | ||
Total Imaging | $ | 2,062 | $ | 2,171 |
AVS: | ||||
Procedural Guidance | 651 | 668 | ||
Specialized Ultrasound | 576 | 581 | ||
Total AVS | 1,227 | 1,249 | ||
PCS: | ||||
Monitoring Solutions | 527 | 538 | ||
Life Support Solutions | 220 | 235 | ||
Total PCS | 747 | 772 | ||
Total PDx | 599 | 639 | ||
Other(1)
|
15 | 9 | ||
Total revenues | $ | 4,650 | $ | 4,839 |
For the three months ended | For the year ended | |||||||||
Unaudited
|
March 31, 2023 | June 30, 2023 | September 30, 2023 | December 31, 2023 | December 31, 2023 | |||||
Total Imaging | $ | 2,088 | $ | 2,228 | $ | 2,236 | $ | 2,392 | $ | 8,944 |
AVS: | ||||||||||
Procedural Guidance | 662 | 635 | 641 | 727 | 2,666 | |||||
Specialized Ultrasound | 605 | 596 | 573 | 655 | 2,428 | |||||
Total AVS | 1,267 | 1,231 | 1,214 | 1,382 | 5,094 | |||||
PCS: | ||||||||||
Monitoring Solutions | 552 | 563 | 573 | 595 | 2,283 | |||||
Life Support Solutions | 229 | 207 | 191 | 232 | 859 | |||||
Total PCS | 781 | 770 | 764 | 827 | 3,142 | |||||
Total PDx | 558 | 568 | 589 | 591 | 2,306 | |||||
Other(1)
|
13 | 20 | 19 | 14 | 66 | |||||
Total revenues | $ | 4,707 | $ | 4,817 | $ | 4,822 | $ | 5,206 | $ | 19,552 |
For the three months ended | For the year ended | |||||||||
Unaudited
|
March 31, 2022 | June 30, 2022 | September 30, 2022 | December 31, 2022 | December 31, 2022 | |||||
Total Imaging | $ | 1,918 | $ | 2,064 | $ | 2,118 | $ | 2,295 | $ | 8,395 |
AVS: | ||||||||||
Procedural Guidance | 548 | 560 | 583 | 635 | 2,327 | |||||
Specialized Ultrasound | 660 | 653 | 638 | 735 | 2,685 | |||||
Total AVS | 1,208 | 1,213 | 1,221 | 1,370 | 5,012 | |||||
PCS: | ||||||||||
Monitoring Solutions
|
521 | 512 | 506 | 553 | 2,092 | |||||
Life Support Solutions | 195 | 201 | 195 | 233 | 824 | |||||
Total PCS | 716 | 713 | 701 | 786 | 2,916 | |||||
Total PDx | 484 | 478 | 522 | 473 | 1,958 | |||||
Other(1)
|
17 | 16 | 14 | 14 | 60 | |||||
Total revenues | $ | 4,343 | $ | 4,484 | $ | 4,576 | $ | 4,938 | $ | 18,341 |
Segment EBIT
|
For the three months ended | |||
Unaudited
|
March 31, 2024 | June 30, 2024 | ||
Segment EBIT | ||||
Imaging | $ | 166 | $ | 208 |
AVS | 257 | 255 | ||
PCS | 81 | 78 | ||
PDx | 178 | 200 | ||
Other(1)
|
(1) | 1 | ||
681 | 742 | |||
Restructuring costs | (40) | (29) | ||
Acquisition and disposition-related benefits (charges)
|
- | 3 | ||
Gain (loss) on business and asset dispositions
|
- | - | ||
Spin-Off and separation costs | (60) | (67) | ||
Amortization of acquisition-related intangible assets | (31) | (35) | ||
Investment revaluation gain (loss) | (20) | (6) | ||
Interest and other financial charges - net | (122) | (131) | ||
Non-operating benefit income (costs) | 102 | 101 | ||
Income from continuing operations before income taxes
|
$ | 512 | $ | 578 |
For the three months ended | For the year ended | |||||||||
Unaudited
|
March 31, 2023
|
June 30, 2023
|
September 30, 2023 | December 31, 2023 | December 31, 2023 | |||||
Segment EBIT | ||||||||||
Imaging | $ | 116 | $ | 207 | $ | 243 | $ | 255 | $ | 821 |
AVS | 282 | 262 | 254 | 326 | 1,124 | |||||
PCS | 109 | 84 | 80 | 110 | 383 | |||||
PDx | 155 | 152 | 166 | 144 | 617 | |||||
Other(1)
|
2 | 6 | 1 | 2 | 11 | |||||
664 | 711 | 744 | 837 | 2,956 | ||||||
Restructuring costs | (12) | (19) | (3) | (20) | (54) | |||||
Acquisition and disposition-related benefits (charges)
|
(1) | 2 | 14 | - | 15 | |||||
Gain (loss) on business and asset dispositions
|
- | - | - | - | - | |||||
Spin-Off and separation costs | (58) | (72) | (45) | (95) | (270) | |||||
Amortization of acquisition-related intangible assets | (31) | (32) | (32) | (32) | (127) | |||||
Investment revaluation gain (loss) | 5 | (6) | 2 | - | 1 | |||||
Interest and other financial charges - net | (136) | (137) | (138) | (131) | (542) | |||||
Non-operating benefit income (costs) | 115 | 123 | 94 | 50 | 382 | |||||
Income from continuing operations before income taxes
|
$ | 546 | $ | 570 | $ | 636 | $ | 609 | $ | 2,361 |
Segment EBIT
|
For the three months ended | For the year ended | ||||||||
Unaudited
|
March 31, 2022
|
June 30, 2022
|
September 30, 2022 | December 31, 2022 | December 31, 2022 | |||||
Segment EBIT | ||||||||||
Imaging | $ | 132 | $ | 222 | $ | 191 | $ | 235 | $ | 780 |
AVS | 266 | 304 | 287 | 371 | 1,228 | |||||
PCS | 65 | 81 | 65 | 130 | 341 | |||||
PDx | 138 | 115 | 159 | 109 | 520 | |||||
Other(1)
|
(2) | (3) | (2) | (1) | (8) | |||||
599 | 719 | 700 | 844 | 2,861 | ||||||
Restructuring costs | (12) | (10) | (88) | (36) | (146) | |||||
Acquisition and disposition-related benefits (charges)
|
(15) | (14) | 49 | 14 | 34 | |||||
Gain (loss) on business and asset dispositions
|
3 | - | (2) | - | 1 | |||||
Spin-Off and separation costs | - | - | (7) | (7) | (14) | |||||
Amortization of acquisition-related intangible assets | (33) | (30) | (28) | (31) | (121) | |||||
Investment revaluation gain (loss) | (8) | (14) | (1) | (8) | (31) | |||||
Interest and other financial charges - net | (4) | (12) | (2) | (59) | (77) | |||||
Non-operating benefit income (costs) | 2 | 1 | 1 | 1 | 5 | |||||
Income from continuing operations before income taxes
|
$ | 533 | $ | 639 | $ | 622 | $ | 718 | $ | 2,512 |
Organic Revenue*
|
For the three months ended June 30 | ||||
Unaudited
|
2024 | 2023 | % Change | ||
Imaging revenues
|
$ | 2,171 | $ | 2,228 | (3)% |
Less: Acquisitions(1)
|
13 | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(33) | - | |||
Imaging Organic revenue*
|
$ | 2,191 | $ | 2,228 | (2)% |
AVS revenues
|
$ | 1,249 | $ | 1,231 | 1% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(11) | - | |||
AVS Organic revenue*
|
$ | 1,260 | $ | 1,231 | 2% |
PCS revenues
|
$ | 772 | $ | 770 | -% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(2) | - | |||
PCS Organic revenue*
|
$ | 775 | $ | 770 | 1% |
PDx revenues
|
$ | 639 | $ | 568 | 12% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(7) | - | |||
PDx Organic revenue*
|
$ | 646 | $ | 568 | 14% |
Other revenues
|
$ | 9 | $ | 20 | (53)% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
- | - | |||
Other Organic revenue*
|
$ | 9 | $ | 20 | (53)% |
Total revenues
|
$ | 4,839 | $ | 4,817 | -% |
Less: Acquisitions(1)
|
13 | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(54) | - | |||
Organic revenue*
|
$ | 4,881 | $ | 4,817 | 1% |
(1)
|
Represents revenues attributable to acquisitions from the date the Company completed the transaction through the end of four quarters following the transaction. |
(2)
|
Represents revenues attributable to dispositions for the four quarters preceding the disposition date. |
Organic Revenue*
|
For the three months ended March 31 | ||||
Unaudited
|
2024 | 2023 | % Change | ||
Imaging revenues
|
$ | 2,062 | $ | 2,088 | (1)% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(24) | - | |||
Imaging Organic revenue*
|
$ | 2,086 | $ | 2,088 | -% |
AVS revenues
|
$ | 1,227 | $ | 1,267 | (3)% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(8) | - | |||
AVS Organic revenue*
|
$ | 1,235 | $ | 1,267 | (3)% |
PCS revenues
|
$ | 747 | $ | 781 | (4)% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(1) | - | |||
PCS Organic revenue*
|
$ | 748 | $ | 781 | (4)% |
PDx revenues
|
$ | 599 | $ | 558 | 7% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(1) | - | |||
PDx Organic revenue*
|
$ | 600 | $ | 558 | 8% |
Other revenues
|
$ | 15 | $ | 13 | 12% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
- | - | |||
Other Organic revenue*
|
$ | 14 | $ | 13 | 11% |
Total revenues
|
$ | 4,650 | $ | 4,707 | (1)% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(34) | - | |||
Organic revenue*
|
$ | 4,684 | $ | 4,707 | -% |
(1)
|
Represents revenues attributable to acquisitions from the date the Company completed the transaction through the end of four quarters following the transaction. |
(2)
|
Represents revenues attributable to dispositions for the four quarters preceding the disposition date. |
Organic Revenue*
|
For the three months ended December 31 | For the year ended December 31 | ||||||||
Unaudited
|
2023 | 2022 | % Change | 2023 | 2022 | % Change | ||||
Imaging revenues
|
$ | 2,392 | $ | 2,295 | 4% | $ | 8,944 | $ | 8,395 | 7% |
Less: Acquisitions(1)
|
1 | - | 1 | - | ||||||
Less: Dispositions(2)
|
- | - | - | - | ||||||
Less: Foreign currency exchange
|
12 | - | (131) | - | ||||||
Imaging Organic revenue*
|
$ | 2,379 | $ | 2,295 | 4% | $ | 9,074 | $ | 8,395 | 8% |
AVS revenues
|
$ | 1,382 | $ | 1,370 | 1% | $ | 5,094 | $ | 5,012 | 2% |
Less: Acquisitions(1)
|
- | - | - | - | ||||||
Less: Dispositions(2)
|
- | - | - | - | ||||||
Less: Foreign currency exchange
|
14 | - | (56) | - | ||||||
AVS Organic revenue*
|
$ | 1,368 | $ | 1,370 | -% | $ | 5,150 | $ | 5,012 | 3% |
PCS revenues
|
$ | 827 | $ | 786 | 5% | $ | 3,142 | $ | 2,916 | 8% |
Less: Acquisitions(1)
|
- | - | - | - | ||||||
Less: Dispositions(2)
|
- | - | - | - | ||||||
Less: Foreign currency exchange
|
6 | - | (16) | - | ||||||
PCS Organic revenue*
|
$ | 821 | $ | 786 | 4% | $ | 3,158 | $ | 2,916 | 8% |
PDx revenues
|
$ | 591 | $ | 473 | 25% | $ | 2,306 | $ | 1,958 | 18% |
Less: Acquisitions(1)
|
- | - | - | - | ||||||
Less: Dispositions(2)
|
- | - | - | - | ||||||
Less: Foreign currency exchange
|
9 | - | (14) | - | ||||||
PDx Organic revenue*
|
$ | 582 | $ | 473 | 23% | $ | 2,320 | $ | 1,958 | 18% |
Other revenues
|
$ | 14 | $ | 14 | -% | $ | 66 | $ | 60 | 10% |
Less: Acquisitions(1)
|
- | - | - | - | ||||||
Less: Dispositions(2)
|
- | - | - | - | ||||||
Less: Foreign currency exchange
|
1 | - | 1 | - | ||||||
Other Organic revenue*
|
$ | 13 | $ | 14 | (7)% | $ | 65 | $ | 60 | 8% |
Total revenues
|
$ | 5,206 | $ | 4,938 | 5% | $ | 19,552 | $ | 18,341 | 7% |
Less: Acquisitions(1)
|
1 | - | 1 | - | ||||||
Less: Dispositions(2)
|
- | - | - | - | ||||||
Less: Foreign currency exchange
|
42 | - | (216) | - | ||||||
Organic revenue*
|
$ | 5,163 | $ | 4,938 | 5% | $ | 19,767 | $ | 18,341 | 8% |
(1)
|
Represents revenues attributable to acquisitions from the date the Company completed the transaction through the end of four quarters following the transaction. |
(2)
|
Represents revenues attributable to dispositions for the four quarters preceding the disposition date. |
Organic Revenue*
|
For the three months ended September 30 | ||||
Unaudited
|
2023 | 2022 | % Change | ||
Imaging revenues
|
$ | 2,236 | $ | 2,118 | 6% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(13) | - | |||
Imaging Organic revenue*
|
$ | 2,249 | $ | 2,118 | 6% |
AVS revenues
|
$ | 1,214 | $ | 1,221 | (1)% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
- | - | |||
AVS Organic revenue*
|
$ | 1,214 | $ | 1,221 | (1)% |
PCS revenues
|
$ | 764 | $ | 701 | 9% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
1 | - | |||
PCS Organic revenue*
|
$ | 763 | $ | 701 | 9% |
PDx revenues
|
$ | 589 | $ | 522 | 13% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
2 | - | |||
PDx Organic revenue*
|
$ | 587 | $ | 522 | 12% |
Other revenues
|
$ | 19 | $ | 14 | 36% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
- | - | |||
Other Organic revenue*
|
$ | 19 | $ | 14 | 36% |
Total revenues
|
$ | 4,822 | $ | 4,576 | 5% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(10) | - | |||
Organic revenue*
|
$ | 4,832 | $ | 4,576 | 6% |
(1)
|
Represents revenues attributable to acquisitions from the date the Company completed the transaction through the end of four quarters following the transaction. |
(2)
|
Represents revenues attributable to dispositions for the four quarters preceding the disposition date. |
Organic Revenue*
|
For the three months ended June 30 | ||||
Unaudited
|
2023 | 2022 | % Change | ||
Imaging revenues
|
$ | 2,228 | $ | 2,064 | 8% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(43) | - | |||
Imaging Organic revenue*
|
$ | 2,271 | $ | 2,064 | 10% |
AVS revenues
|
$ | 1,231 | $ | 1,213 | 1% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(19) | - | |||
AVS Organic revenue*
|
$ | 1,250 | $ | 1,213 | 3% |
PCS revenues
|
$ | 770 | $ | 713 | 8% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(6) | - | |||
PCS Organic revenue*
|
$ | 776 | $ | 713 | 9% |
PDx revenues
|
$ | 568 | $ | 478 | 19% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(6) | - | |||
PDx Organic revenue*
|
$ | 574 | $ | 478 | 20% |
Other revenues
|
$ | 20 | $ | 16 | 25% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
- | - | |||
Other Organic revenue*
|
$ | 20 | $ | 16 | 25% |
Total revenues
|
$ | 4,817 | $ | 4,484 | 7% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(74) | - | |||
Organic revenue*
|
$ | 4,891 | $ | 4,484 | 9% |
(1)
|
Represents revenues attributable to acquisitions from the date the Company completed the transaction through the end of four quarters following the transaction. |
(2)
|
Represents revenues attributable to dispositions for the four quarters preceding the disposition date. |
Organic Revenue*
|
For the three months ended March 31 | ||||
Unaudited
|
2023 | 2022 | % Change | ||
Imaging revenues
|
$ | 2,088 | $ | 1,918 | 9% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(87) | - | |||
Imaging Organic revenue*
|
$ | 2,175 | $ | 1,918 | 13% |
AVS revenues
|
$ | 1,267 | $ | 1,208 | 5% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(51) | - | |||
AVS Organic revenue*
|
$ | 1,318 | $ | 1,208 | 9% |
PCS revenues
|
$ | 781 | $ | 716 | 9% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(17) | - | |||
PCS Organic revenue*
|
$ | 798 | $ | 716 | 11% |
PDx revenues
|
$ | 558 | $ | 484 | 15% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(19) | - | |||
PDx Organic revenue*
|
$ | 577 | $ | 484 | 19% |
Other revenues
|
$ | 13 | $ | 17 | (24)% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
- | - | |||
Other Organic revenue*
|
$ | 13 | $ | 17 | (24)% |
Total revenues
|
$ | 4,707 | $ | 4,343 | 8% |
Less: Acquisitions(1)
|
- | - | |||
Less: Dispositions(2)
|
- | - | |||
Less: Foreign currency exchange
|
(174) | - | |||
Organic revenue*
|
$ | 4,881 | $ | 4,343 | 12% |
(1)
|
Represents revenues attributable to acquisitions from the date the Company completed the transaction through the end of four quarters following the transaction. |
(2)
|
Represents revenues attributable to dispositions for the four quarters preceding the disposition date. |