XML 30 R3.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
shares in Millions, $ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Revenue:      
Total revenue $ 3,188 $ 2,902 $ 2,512
Operating expenses:      
Cost of revenues 931 [1] 872 [2] 738 [3]
Selling, general and administrative 872 808 717
Research and development 262 228 218
Depreciation, amortization and impairments 361 384 420
Restructuring and other 94 92 146
Operating income 668 518 273
Other (expense) income:      
Interest expense (293) (309) (327)
Loss on debt financing transactions (2) (15) (147)
Gain on remeasurement of debt and other 0 0 27
Other income, net 48 11 11
Total other expense, net (247) (313) (436)
Net income (loss) from continuing operations before income taxes 421 205 (163)
Income tax expense (85) (25) (13)
Net income (loss) from continuing operations 336 180 (176)
Net income from discontinued operations, net of tax [4] 0 0 3,873
Net income 336 180 3,697
Less: Net income attributable to noncontrolling interest 0 17 22
Net income attributable to L&W $ 336 $ 163 $ 3,675
Per Share - Basic:      
Net income (loss) from continuing operations, basic (in usd per share) $ 3.77 $ 1.79 $ (2.09)
Net income from discontinued operations, basic (in usd per share) 0 0 40.87
Net income attributable to L&W, basic (in usd per share) 3.77 1.79 38.78
Per Share - Diluted:      
Net income (loss) from continuing operations, diluted (in shares) 3.68 1.75 (2.09)
Net income from discontinued operations, diluted (in shares) 0 0 40.87
Net income attributable to L&W, diluted (in shares) $ 3.68 $ 1.75 $ 38.78
Weighted average number of shares used in per share calculations:      
Basic shares (in shares) 89 91 95
Diluted shares (in shares) 91 93 95
Services      
Revenue:      
Total revenue $ 2,105 $ 1,991 $ 1,795
Operating expenses:      
Cost of revenues [5] 448 445 390
Products      
Revenue:      
Total revenue 1,083 911 717
Operating expenses:      
Cost of revenues [5] $ 483 $ 427 $ 348
[1] (2) Excludes D&A.
[2] (2) Excludes D&A.
[3] (2) Excludes D&A.
[4]
(2) The year ended December 31, 2022 includes a pre-tax gain of $4,927 million on the sale of discontinued operations (see Note 1).
[5] (1) Excludes D&A.