XML 62 R46.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
The following table summarizes reportable segment revenues, expenses, and profit and provides a reconciliation of total reportable segment Adjusted EBITDA to Net income (loss) for the periods indicated:
Year Ended December 31,
202420232022
Academia & Government
Revenues
$1,326.4 $1,323.3 $1,280.1 
People-related costs
(349.7)(352.8)(379.1)
Royalties and other product costs
(248.5)(247.7)(253.1)
Technology costs
(80.5)(75.6)(69.6)
Outside service costs
(39.9)(43.0)(46.2)
Other costs
(44.0)(45.7)(46.6)
A&G Adjusted EBITDA
$563.8 $558.5 $485.5 
Intellectual Property
Revenues$811.4 $862.7 $927.1 
People-related costs(283.3)(277.7)(272.8)
Royalties and other product costs(76.1)(91.3)(113.5)
Technology costs(46.3)(44.6)(43.0)
Outside service costs(21.1)(22.7)(28.7)
Other costs(26.1)(26.0)(26.1)
IP Adjusted EBITDA
$358.5 $400.4 $443.0 
Life Sciences & Healthcare
Revenues$418.9 $442.8 $452.6 
People-related costs(190.8)(188.0)(170.0)
Royalties and other product costs(37.6)(43.5)(42.5)
Technology costs(27.1)(24.5)(21.6)
Outside service costs(13.0)(14.4)(20.6)
Other costs(12.3)(14.1)(13.7)
LS&H Adjusted EBITDA
$138.1 $158.3 $184.2 
Total Reportable Segments
Revenues$2,556.7 $2,628.8 $2,659.8 
People-related costs(823.8)(818.5)(821.9)
Royalties and other product costs(362.2)(382.5)(409.1)
Technology costs(153.9)(144.7)(134.2)
Outside service costs(74.0)(80.1)(95.5)
Other costs(82.4)(85.8)(86.4)
Total Reportable Segments Adjusted EBITDA$1,060.4 $1,117.2 $1,112.7 
Reconciliation to net income (loss)
Benefit (provision) for income taxes(82.9)101.3 28.9 
Depreciation and amortization(727.0)(708.3)(710.5)
Interest expense, net(283.4)(293.7)(270.3)
Share-based compensation expense(60.6)(108.9)(102.2)
Goodwill and intangible asset impairments(540.7)(979.9)(4,449.1)
Restructuring and lease impairments(19.6)(40.0)(66.7)
Fair value adjustment of warrants5.2 15.9 206.8 
Transaction related costs(17.9)(8.2)(14.2)
Other(1)
29.8 (6.6)304.4 
Net income (loss)$(636.7)$(911.2)$(3,960.2)
(1) Includes the net impact of unrealized foreign currency gains and losses and other items that do not reflect our ongoing operating performance. This amount includes a net gain on sale of $54.7 from divestitures in 2024, a gain of $49.4 related to a legal settlement in 2023, and a gain on sale of $278.5 from a divestiture in 2022. See Note 2 - Acquisitions and Divestitures and Note 17 - Commitments and Contingencies for further details.
Schedule of Assets by Geography
The following table summarizes our long-lived assets by geography, based on physical location. Long-lived assets consists of Property and equipment, net and Operating lease right-of-use assets and excludes Goodwill, Other intangible assets, net, Deferred income taxes, and Other assets.
Year Ended December 31,
20242023
U.S.
$35.0 $41.0 
U.K.
18.1 20.1 
India
18.9 9.1 
All other
35.1 36.6 
Total long-lived assets$107.1 $106.8